AGWAY INC
10-K405, 1995-09-18
PETROLEUM BULK STATIONS & TERMINALS
Previous: ACME ELECTRIC CORP, DEF 14A, 1995-09-18
Next: AIRBORNE FREIGHT CORP /DE/, 8-K, 1995-09-18



<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 30, 1995

                                      OR

      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
 ---  EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

      For the transition period from         to
      Commission file number 2-22791

                                  AGWAY INC.

            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

             Delaware                                        15-0277720
 (STATE OR OTHER JURISDICTION OF                         (I.R.S. EMPLOYER 
 INCORPORATION OR ORGANIZATION)                         IDENTIFICATION NO.)

                 333 BUTTERNUT DRIVE, DEWITT, NEW YORK 13214
            (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES AND ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE 315-449-6431

SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

  TITLE OF EACH CLASS               NAME OF EACH EXCHANGE ON WHICH REGISTERED
  -------------------               -----------------------------------------
        None                                         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.

                                            X
                                           ---  ---
                                           Yes   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 ANY 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
                              ---
      STATE  THE   AGGREGATE   MARKET  VALUE  OF  THE  VOTING  STOCK  HELD  BY
NONAFFILIATES OF THE REGISTRANT AS OF SEPTEMBER 15, 1995.

             Membership Common Stock, $25 Par Value - $2,712,400

      INDICATE THE NUMBER OF SHARES  OUTSTANDING  OF EACH OF THE  REGISTRANT'S
CLASSES OF COMMON STOCK, AS OF THE LATEST PRACTICABLE DATE.

          CLASS                             OUTSTANDING AT SEPTEMBER 15, 1995
          -----                             ---------------------------------
Membership Common Stock, $25 Par Value                 108,496 Shares

    PAGE 1 OF 212. EXHIBIT INDEX APPEARS ON SEQUENTIALLY NUMBERED PAGE 73.

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



<PAGE>



                        FORM 10-K ANNUAL REPORT - 1995
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

                            CROSS REFERENCE SHEET
<TABLE>
<CAPTION>

                                                                                                              Page

                                                      PART I
<S>              <C>                                                                                             <C>

Items 1. & 2.    Business and Properties

                 Description of Business and Properties........................................................   3
                 Competition...................................................................................  10
                 Human Resources...............................................................................  11
                 Regulation....................................................................................  11
                 Administrative................................................................................  12
                 Stockholder Membership and Control of Agway...................................................  12
                 Patronage Refunds.............................................................................  14
Item 3.          Legal Proceedings.............................................................................  15
Item 4.          Submission of Matters to a Vote of Security Holders...........................................  16

                                                      PART II

Item 5.          Market for the Registrant's Common Equity and Related Stockholder Matters.....................  17
Item 6.          Selected Financial Data.......................................................................  17
Item 7.          Management's Discussion and Analysis of Financial Condition and Results of Operations.........  18
Item 8.          Financial Statements and Supplementary Data...................................................  30
Item 9.          Changes in and Disagreements with Accountants on Accounting and Financial Disclosure..........  30

                                                     PART III

Item 10.         Directors and Executive Officers of the Registrant............................................  67
Item 11.         Executive Compensation........................................................................  70
Item 12.         Security Ownership of Certain Beneficial Owners and Management................................  72
Item 13.         Certain Relationships and Related Transactions................................................  72

                                                      PART IV

Item 14.         Exhibits, Financial Statement Schedules and Reports on Form 8-K...............................  73

                 Signatures....................................................................................  83
</TABLE>

                                      2


<PAGE>



                                    PART I

ITEMS 1 AND 2.  BUSINESS AND PROPERTIES
(THOUSANDS OF DOLLARS)

GENERAL

      Agway Inc. (the "Company" or "Agway"),  incorporated  under the Delaware
General  Corporation  Law in 1964  and  headquartered  in  DeWitt,  New  York,
functions as an agricultural  cooperative  directly engaged in  manufacturing,
processing,  distribution  and  marketing  of products  and  services  for its
farmer-members  and other  customers in the states of  Connecticut,  Delaware,
Maine,  Maryland,  Massachusetts,  New Hampshire,  New Jersey, New York, Ohio,
Pennsylvania,  Rhode Island, and Vermont. The Company,  through certain of its
subsidiaries, is involved in retail and wholesale sales of farm supplies, yard
and garden products,  pet food and pet supplies; the distribution of petroleum
products;  repackaging and marketing of vegetables;  underwriting  and sale of
certain types of property and casualty  insurance;  sale of health  insurance;
and lease financing. Refer to the organizational structure of Agway as of June
30, 1995 on page 4.

      Operating  on a  cooperative  basis,  the  Company  is  eligible  to pay
patronage  refunds  to its  members  and  contract  patrons.  For  income  tax
purposes,  Agway is subject to corporate income tax at applicable tax rates on
all taxable income  remaining after  deductions for patronage  refunds,  if or
when paid.

      Agway Financial  Corporation  (AFC), a wholly owned subsidiary of Agway,
is a  Delaware  corporation  incorporated  in 1986  with  principal  executive
offices located in Wilmington,  Delaware.  AFC's principal business activities
consist  of  securing  financing  through  bank  borrowings  and  issuance  of
corporate debt  instruments to provide funds to its sole  stockholder,  Agway,
and AFC's sole wholly owned subsidiary,  Agway Holdings, Inc. (AHI), and AHI's
subsidiaries,  for general  corporate  purposes.  The payment of principal and
interest on this debt is absolutely and unconditionally guaranteed by Agway.

      In an exemptive order granted by the Securities and Exchange Commission,
AFC, as a separate  company,  is not  required to file  periodic  reports with
respect to these debt  securities  but does report  summarized  AFC  financial
information in the Company's financial statement footnotes. (See Note 2 to the
financial statements in Item 8.)

      The  operations  of the Company are  conducted  directly and through its
subsidiaries and affiliates principally in four business segments: Agriculture
&  Consumer,  Energy,  Dairy  and  Financial  Services.  (See  Note  14 to the
financial  statements in Item 8 for financial  information  regarding industry
segments.)

      Effective July 1, 1994, (i) certain  subsidiaries  of AFC (Seedway Inc.,
Allied Seed  Cooperative  Inc.,  and Pro-Lawn  Products Inc.) were merged into
Agway   Inc.,   and  (ii)   certain   operating   divisions   of  Agway   Inc.
(Retail/Wholesale  Operations)  were  transferred  to AFC and merged  with the
Country Foods  operations  into Agway Consumer  Products Inc.,  formerly Agway
Country Foods, Inc. The prior year financial  statements have been restated to
give retroactive effect to this change in reporting entity.

      In 1995,  the  Company  was  further  reorganized  through a process  of
decentralizing its management and operations. This was done to further enhance
customer service in Agriculture & Consumer,  to address cost increases in that
unit of the  past  two  years  and to  implement  and  initiate  further  cost
reductions for the Company.  Certain functions and costs previously managed in
a centralized manner as part of corporate  administration  were assumed by the
individual   business   units.   In  Agriculture  &  Consumer,   a  new,  more
decentralized  business  structure  was  formulated  so that  the  Agriculture
component  is made up of seven  geographically-based  enterprise  units  under
Agway  Agricultural  Products  (AAP)  and  engages  in the  manufacturing  and
processing  of various  farm animal  feeds,  crop  inputs,  fertilizers,  crop
protectants  and farm supplies to our customer  base in the core  northeastern
markets. The Consumer component is comprised of Agriculture & Related Services
(ARS) and the Country  Products  Group  (CPG).  ARS is  accountable  for Agway
retail  store  locations;  wholesale  supply  of  certain  products  to  Agway
franchised  representatives,  retail stores and other  business;  and provides
technical and administrative support for AAP.

                                      3


<PAGE>


ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

GENERAL (CONTINUED)

            ORGANIZATIONAL STRUCTURE OF AGWAY AS OF JUNE 30, 1995




             NARRATIVE DESCRIPTION OF ORGANIZATIONAL CHART OMITTED
             -----------------------------------------------------

     The organizational structure of Agway Inc. as of June 30, 1995 was as
follows:

     Agway Inc is the parent company of this organization. The organization
consists of these areas: Corporate Administration, Agriculture and
Consumer, and Other Segments.

     Corporate   Administration   encompasses   divisions   of  Agway  Inc.
responsible for financial,  legal,  corporate,  information  services,  and
human resources.  Also within this group are Agway Financial Company (AFC),
a wholly owned  subsidiary of Agway Inc. and Agway  Holdings Inc.  (AHI), a
wholly owned subsidiary of AFC.

     Agriculture  and  Consumer  consists  of Agway  Agricultural  Products
(AAP),  Agriculture and Related  Services (ARS), and Country Products Group
(CPG).  Agway Inc.  operations  include feed and crop operations  which are
part of AAP and seed and turf  operations  which  are part of CPG.  Milford
Fertilizer  Company,  a wholly owned  subsidiary  of Agway Inc., is part of
AAP.  Agway  Consumer  Products  Inc.,  a wholly owned  subsidiary  of AHI,
includes  retail  operations  which  are part of AAP (1),  retail/wholesale
operations  which are part of ARS(2),  and produce  repackaging,  commodity
processing and  repackaging,  pet food  manufacturing  and bag printing and
manufacturing which are part of CPG(3).

     The Other Segments include the energy group, consisting of Agway
Petroleum Corporation, a wholly owned subsidiary of AHI; the financial
services group consisting of Telmark, Inc., Agway Insurance Company, and
Agway General Agency, Inc., all wholly owned subsidiaries of AHI; and the 
dairy group consisting of H. P. Hood Inc., a subsidiary of AHI.


(1)   Certain retail operations, depending upon location, have a primary focus
      on farm supply  products  and also supply yard and garden,  pet food and
      pet supplies.

(2)   The more suburban located retail operations have a primary focus on yard
      and garden, pet food and pet supplies but also provide farm supplies, as
      appropriate,  to their market.  Wholesale  operations support all retail
      operations, whether Agway owned or franchised, regardless of location.

(3)   These  operations  are made up of the following  operations:  Sacramento
      Valley   Milling,    Merchants   Produce   Company,   Mid-State   Potato
      Distributors,  V.  Giufre & Sons,  Sam  Panebianco  & Sons,  Churchville
      Flour,  Grandin Sunflower,  Apex Bag Co., bean processing,  small animal
      food manufacturing and Maine operations.

                                      4


<PAGE>


ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

GENERAL (CONTINUED)

      In 1992, the Company initiated Customer Driven:  1995 (the "Project") to
better focus the Company on its members and customers for the 21st century and
to improve the Company's  business  processes.  These  restructuring  measures
included a reduction in personnel through an early retirement  program;  plant
and store  closings;  and  business  divestitures;  and  resulted in a pre-tax
restructuring  charge of  $75,000 in the fourth  quarter of fiscal  1992,  the
amount estimated at that time to be necessary to accomplish the Project goals.

      Project initiatives for Agriculture & Consumer were primarily focused on
transferring   the  marketing,   sales,   and  related   operating  assets  of
agricultural  products,  previously  conducted through retail  operations,  to
agricultural hubs and dedicated  customer service centers.  These initiatives,
designed to facilitate  customer order entry and to improve customer  service,
were  implemented  and  increased  the  cost  of  operations.   An  additional
initiative  focused on merging 53 local store  cooperatives into Agway,  which
was  substantially  completed  in the  fourth  quarter  of fiscal  1993.  This
initiative had the effect of incrementally  increasing  assets,  sales,  gross
margins  and  expenses  in  fiscal  1994  over  preceding  periods.   Finally,
Agriculture  & Consumer has  continued to close,  consolidate  and/or  convert
various  facilities to focus assets and capital into  selected  markets and to
eliminate duplication.

      For Energy,  Project initiatives  included  divestitures of retail plant
locations  and  excess  assets in an effort to focus  assets  and  capital  in
selected markets.  In addition,  sales to commercial  accounts were positioned
away from high volume/low profit accounts.

      There  were no  Project  initiatives  within  the  Dairy  and  Financial
Services segments as there was no major re-engineering considered necessary in
Financial  Services,  and it was  anticipated  that the Company would sell the
Dairy segment.

      In the fourth quarter of fiscal 1994,  with a substantial  number of its
initiatives  completed,  excess  accruals of $6,100 were credited to operating
earnings.  During  fiscal  1995,  the Company  continued  to complete  Project
initiatives and to analyze  remaining  restructuring  reserves in light of the
Project's three-year  implementation period. A total of $3,200 was credited to
income in 1995 in order to reflect  further changes in estimating the costs to
complete remaining original Project  initiatives.  See Note 3 to the financial
statements  in Item 8 and Item 7,  "Management's  Discussion  and  Analysis of
Financial Condition and Results of Operations," for a more complete discussion
of the financial aspects of the restructuring program.

                                      5


<PAGE>


ITEMS 1 AND 2. BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

AGRICULTURE & CONSUMER

AGWAY AGRICULTURAL PRODUCTS (AAP)

      The  president  and  staff  of  each of the  seven  geographically-based
enterprise  units of AAP are organized to align the Agway feed,  crop and farm
supply service to farmers in their specific geographic markets. The enterprise
units are responsible for management,  operations, sales, billing and customer
service.  This operational  structure  allows  management  accountability  and
customer  services to be in closer  proximity to customers  while  eliminating
costs associated with the prior structure.

      FEED:  Feed  operations  manufacture  livestock  and poultry feeds under
Company formula and provide grain and ingredient brokerage services.  Products
are sold primarily through an Agway sales force which actively calls on farmer
customers and through  customer  calls to any Agway  facility,  including nine
agricultural  customer service centers which can be called using an 800 number
to conveniently  place orders. The Company operates 16 regional feed mills and
23 grind  and mix  facilities,  principally  in New  York,  Pennsylvania,  and
Vermont. Productive capacity is sufficient to meet market needs.

      CROPS: Crops operations  manufacture,  process, and procure crop-related
products sold as direct shipments to customers,  farmer-dealers, and wholesale
accounts.  Products sold primarily for farm use include plant nutrients, lime,
crop protectants,  and various seed products. For certain products,  customers
are offered  extended  payment terms and are entitled to return their purchase
for either a  replacement  item or refund in the ordinary  course of business.
Crops operations are seasonal with the majority of sales and demand on working
capital being  generated in late winter and spring.  Crops  operations own and
operate  approximately 120 blending plants and storage facilities.  Productive
capacity is sufficient to meet market needs.

      FARM SUPPLIES:  While all Agway-owned retail stores carry farm supplies,
yard and garden products,  pet food and pet supplies,  53 identified locations
within the seven enterprise units of AAP have a significantly heavier emphasis
on farm supplies due to their  geographic  location and customer  base.  These
locations are managed through AAP and also coordinate the delivery of feed and
crop-related products to farmers in their territory.

AGRICULTURE & RELATED SERVICES (ARS)

      RETAIL/WHOLESALE:   ARS  provides  support  for  wholesale   purchasing,
warehousing,  and distribution  activities to AAP and Agway's entire wholesale
and retail system. Through its store and franchised representative system, ARS
conducts retail sales and distribution  activities  through 174  Company-owned
facilities  and  353  franchised  representatives  located  in all of the  New
England  states  and  in  Delaware,   Maryland,  New  York,  New  Jersey,  and
Pennsylvania.  Of these Agway-owned stores,  although all carry farm supplies,
121 locations are in more suburban areas and therefore have a greater emphasis
on yard and garden, pet food and pet supplies. The other 53 Agway-owned stores
are managed by AAP.

      The  retail  system  is  focused  primarily  on  three  primary  product
categories:  farm-related  products,  yard  and  garden  and pet  food and pet
supplies.  The farm-related and yard and garden products are seasonal with the
majority of sales and demand on working capital being generated in late winter
and  spring.  The  franchised  representatives  are  authorized  to sell Agway
branded  products  and are  primarily  located  in areas  where  Company-owned
facilities  are  not  in  existence.  Two  distribution  centers,  located  in
Elizabethtown,  Pennsylvania,  and Westfield,  Massachusetts,  are operated to
support  the retail  store and  franchised  representative  system and provide
adequate storage space to effectively handle distribution needs.

      Through other  distribution  channels during 1995, ARS conducted  sales,
installation, and service operations for farm mechanical equipment; provided a
catalog for farmers  with mail and  telephone  ordering of farm animal  health
products;  provided a dairy route  delivery  service of animal health and farm
supplies.

                                      6


<PAGE>


ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

AGRICULTURE & CONSUMER (CONTINUED)

AGRICULTURE & RELATED SERVICES (ARS) (CONTINUED)

       RESEARCH AND APPLIED  TECHNOLOGY:  The  Research and Applied  Technology
Department  operates the Agway Farm Research Center in Tully,  New York, and a
Technical Center in Ithaca,  New York. The Agway Farm Research Center consists
of over 810 acres,  facilities with 500 head of dairy cattle, and a unit which
provides an appropriate  laboratory,  office space, and conference  rooms. The
Technical Center has chemical and microbiological assay capability and engages
in small animal  research.  Approximately 49 employees are engaged in research
and product development activities.

     The people and  facilities  associated  with the  Company's  Research and
Applied  Technology  Department  are managed by ARS and add strength to member
customer  service and  product  development  efforts.  The  department,  which
conducts all of the Company's research and development  activities,  develops,
tests, and demonstrates concepts,  products, and practices which, when used as
an integral part of a prescribed program, will enhance the profit potential of
farming.  During the fiscal  years ended June 30, 1995,  1994 and 1993,  gross
expenditures of $4,500, $5,000 and $4,900, respectively, were made on research
activities  by the Company as a whole.  Research for the crops  operations  is
conducted in conjunction with universities and other suppliers.

COUNTRY PRODUCTS GROUP (CPG)

      Country Products Group operates in seven different  businesses - produce
repack  operations,  commodity  processing  and  repack  operations,  pet food
manufacturing,   bag  printing  and  manufacturing,   field  and  garden  seed
processing, turf operations, and fertilizer production.  These operations have
sufficient capacity to meet their operating requirements.  The seed, turf, and
fertilizer  operations  are  seasonal in nature with the majority of the sales
occurring in the spring.

      The produce  repack  segment  operates  five potato and onion  repacking
facilities located at Moosic, Pennsylvania;  Canastota, Elba, and Chittenango,
New York; and Plant City, Florida.  These produce businesses specialize in the
sale of consumer packages of potatoes,  onions, and other vegetables to retail
outlets.

      The  commodity   processing  and  repack  operations   purchase  certain
commodities  produced by members and other  farmers and conduct  repacking and
processing operations as well as marketing, sales, and distribution of the end
products.  Principal  commodities  processed,  sold, and  distributed  include
edible dry beans, tablestock and seed potatoes,  human edible sunflower,  bird
food, and flour.  Edible dry bean processing  plants are located at Caledonia,
Geneva and Moravia,  New York, with combined  storage capacity of 185,000 cwt.
The flour mill is in  Churchville,  New York,  with wheat storage  capacity of
250,000  bushels.  Sunflower  processing  and storage  facilities,  located at
Grandin,  North  Dakota,  produce and market  human edible  sunflower,  hulled
millet, wild bird food, and related products. Tablestock and seed potatoes are
marketed from Presque Isle, Maine.

      Two pet food manufacturing plants, located in Waverly, New York, and St.
Marys, Ohio, produce small animal food products which are distributed  through
the  Agway  retail  store  and   franchised   representative   system,   other
cooperatives, and direct to users. The small animal food plant at St. Marys is
leased from the City of St. Marys,  Ohio, under a 20-year  industrial  revenue
bond  financing  agreement  that  expires in March 1999.  A  multi-walled  bag
printing plant,  located in Wapakoneta,  Ohio, supplies bags used in the small
animal food manufacturing process.

      The field and garden seed operations produce, condition and market field
seed,  turf grass seed,  dry edible bean seed,  pea seed,  and  commercial and
retail  vegetable  seed.  These  facilities  operate in  several  New York and
Pennsylvania locations as well as California, Oregon, and Idaho.

                                      7


<PAGE>


ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

AGRICULTURE & CONSUMER (CONTINUED)

COUNTRY PRODUCTS GROUP (CPG) (CONTINUED):

      The turf operations are responsible  for  manufacturing,  processing and
procurement of turf-related  products  including  seed,  crop  protectants and
fertilizer.  These products are marketed to the professional  market for golf,
landscape  and  nursery  customers,  as well as to the ARS  retail  store  and
franchised   representative   system.   These   operations  also  serve  as  a
distribution  center for various farm seed products  marketed through AAP. Six
facilities are located in Pennsylvania, New York, and Massachusetts.

      The  fertilizer  operation in Big Flats,  New York,  manufactures a wide
variety of yard and garden  fertilizers sold through AAP and ARS as well as to
outside customers.

ENERGY

AGWAY PETROLEUM CORPORATION

     Energy is Agway  Petroleum  Corporation  (doing  business as Agway Energy
Products),  a Delaware  corporation wholly owned by AHI. Agway Energy Products
markets petroleum products  including  gasolines,  kerosene,  fuel oil, diesel
fuel, propane,  lubricating oils and greases,  antifreeze,  as well as oil and
gas heating and air conditioning equipment, and other related items. A product
emphasis in oil and propane heating fuels creates seasonal  increases in sales
and working capital  requirements in the fall and winter months.  All products
are purchased from numerous suppliers or through open market purchases.  There
are no long-term supply contracts  exceeding one year;  however,  Agway Energy
Products does enter into supply  contracts  for periods  ranging from three to
nine months.

      Agway Energy Products  currently owns storage capacity for approximately
2,900,000  barrels  of  products  at 10  terminals  located  in New  York  and
Pennsylvania.   Energy  operates  97  retail   distribution   centers  located
throughout New York,  Pennsylvania,  New Jersey,  Massachusetts,  and Vermont.
Agway  Energy  Products  also  distributes   petroleum   products  through  65
distributors  and  resellers.  Facilities  are  sufficient to meet the current
operating requirements of the business.

DAIRY

      The  Dairy  segment  consists  of H.  P.  Hood  Inc.  (Hood).  AHI  owns
approximately   99.9%  of  Hood.  Hood,  which  is  headquartered  in  Boston,
Massachusetts,  is a processor  and  distributor  of branded and private label
dairy  and  other  foods  to  the  northeastern   United  States,  with  sales
concentrated in three product classes:  fluid milk and related  products,  ice
cream, and manufactured products.  Agway is actively interested in the sale of
Hood and while such a sale could be consummated  in the near future,  Agway is
not presently able to determine with reasonable  certainty whether a sale will
occur  within the next year.  Accordingly,  Hood is reported  as a  continuing
operation for financial reporting purposes.

FINANCIAL SERVICES

      Financial Services consists of Telmark Inc., a leasing subsidiary; Agway
Insurance  Company, a property and casualty  insurance  subsidiary;  and Agway
General Agency,  a subsidiary  which markets accident and health insurance and
long-term care products.

                                      8


<PAGE>


ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

FINANCIAL SERVICES (CONTINUED)

TELMARK INC.

      Telmark  Inc.  (Telmark),  a New York  corporation  wholly owned by AHI,
finances  buildings,  equipment,  and  vehicles  to the  rural  community.  It
operates  in 24  northeastern  and  midwestern  states.  As of June 30,  1995,
Telmark had  approximately  $332,600 of leases  outstanding with persons other
than Agway and its subsidiaries,  net of unearned interest and finance charges
of approximately $110,300.

      An  agreement  exists  between  AHI and  Telmark  whereby  AHI agrees to
advance funds to Telmark, such that Telmark's  debt-to-equity ratio is limited
to be no  greater  than 5 to 1. Any  funds  advanced  by AHI are  regarded  as
subordinated debt. This agreement is in effect for a one-year period,  renewed
annually,  unless terminated by either party upon thirty days' written notice.
Agway  has  guaranteed  the  performance  of  AHI's   obligations  under  this
agreement.

AGWAY INSURANCE COMPANY

      Agway  Insurance  Company is a New York  property and  casualty  company
wholly  owned  by AHI.  This  company  is  authorized  to write  insurance  as
specified  in the New York  Insurance  Law,  Sections 46 and 341 (1) (d),  and
currently  writes  insurance in 10 eastern states from its facility in DeWitt,
New  York.   Lines  of   insurance   sold  include   Farmowners,   Homeowners,
Businessowners, Auto Liability, and Physical Damage and General Liability.

DISCONTINUED OPERATIONS

      On March 23, 1993, the Agway Board of Directors authorized management to
sell the Company's  interest in Curtice Burns Foods,  Inc. (Curtice Burns) and
Hood. Management and the Board had specific plans for the divestiture of these
operations and expected to divest of both investments in fiscal 1994; however,
due to unanticipated occurrences,  neither transaction was consummated by June
30, 1994.  Management and the Board  continued to execute their plans for sale
into fiscal 1995 and on November 3, 1994 sold its interest in Curtice Burns as
described below. Due to the cessation of discussions with a management  buyout
group on the sale of Hood in January 1995, the Company re-introduced Hood as a
continuing operation as of that time.

CURTICE BURNS FOODS, INC.

      Curtice Burns accepted an offer from Pro-Fac  Cooperative Inc. (Pro-Fac)
to acquire all outstanding  shares of Curtice Burns for $19 per share in cash,
and entered into a definitive  merger  agreement with Pro-Fac.  This agreement
closed on November 3, 1994, and at that time, the Company sold its interest in
Curtice  Burns to Pro-Fac and received cash proceeds of $55,786 and recorded a
profit,  net of  income  taxes  of  $19,700,  of  $4,430.  See  Note 17 to the
financial  statements included in Item 8 for details on the effect of the sale
on Agway.

H. P. HOOD INC.

      Agway had expected to consummate its sale of Hood by December 1993 to an
investor  group led by the  management  of Hood in a  transaction  expected to
involve  the  use of an  employee  stock  ownership  plan.  Financing  for the
investor  group was delayed in December  1993, and the make-up of the investor
group was  reconstituted  by February 1994. A downturn in the Northeast  dairy
market adversely impacted Hood operating results starting in November 1993 and
caused a reassessment  of the terms of sale and terms for the various  members
of the investor group, further delaying the transaction. The adverse operating
results  continued  through June 30, 1994,  causing further delay,  while Hood
management developed financial plans to deal with the marketplace change.

      As of November 1994,  the sale of Hood was  anticipated to close shortly
in a sale to the Hood management-led buyout group, the terms of which had been
generally agreed to by Agway and the management buyout group in a

                                      9


<PAGE>


ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

DISCONTINUED OPERATIONS (CONTINUED)

H. P. HOOD INC. (CONTINUED)

transaction  which  included a complex  financing  structure.  A further delay
ensued. Based on changed business conditions and financial markets during this
prolonged  negotiation,  on January 24, 1995, Agway and the management  buyout
group mutually concluded to cease the pursuit of this sale transaction.

      At that time,  while Agway was still actively  interested in the sale of
Hood, Agway was not able to determine with reasonable certainty whether a sale
would occur within the next year.  Accordingly,  effective  December 31, 1994,
Agway  reclassified  Hood  from  a  discontinued  operation  to  a  continuing
operation  for  financial  reporting  purposes.  Prior year  results have been
restated to reflect Hood as a continuing operation.

COMPETITION

      The Company, one of the largest farm supply cooperatives in the country,
deals in a wide variety of product lines and market segments. Many of its high
volume  products  are  sold  in  highly  competitive   markets  where  product
differentiation is difficult to achieve.  The Company strives to differentiate
itself  through  superior  customer  service,  product  selection  and product
knowledge.

AGRICULTURE & CONSUMER

      AGWAY AGRICULTURAL PRODUCTS: In the livestock and poultry feed business,
the Company is one of the largest in sales volume in the  northeastern  United
States. Competition exists with large national and regional feed manufacturers
as well as with local independent  mills. The market position held by Agway in
the feed business is  significant,  resulting from  performance of its quality
products and an established manufacturing and distribution system.

      Agway plant nutrients, seed, crop protectants, and lime products compete
in the  commercial  farm  market.  Although  there  are  substantial  regional
variations in market share,  the Company's  competitive  position is generally
strong in the commercial  farm market.  Competition  varies  significantly  by
product  line  and  consists  of   independent   dealers  and  several   major
manufacturing corporations. Agway competes on the basis of technical expertise
and field application services, product performance, crop management practices
developed  by Agway,  and  expert  assistance  to the  farmer  in making  crop
management decisions.

      AGRICULTURE & RELATED  SERVICES:  Retail  competition  varies by product
line and location and consists of larger yard and garden chains,  smaller yard
and garden  nurseries,  building  material stores,  home center stores,  large
discounters,  and specialty pet stores.  Wholesale  competition  to franchised
representatives also varies by product line and consists of national, regional
and local wholesalers;  independent distributors;  and pet food manufacturers.
Agway  competes on the basis of product  knowledge,  expertise,  and  customer
service, while maintaining competitive pricing.

      COUNTRY PRODUCTS GROUP: Country Products competes with a large number of
firms of all sizes and types in most of its product categories.  The principal
factors of competition in the produce repack  operations are product  quality,
efficiencies in product  distribution,  concentration in selected markets, and
current market pricing. In the product lines of dry beans, tablestock and seed
potatoes,  and flour,  Country Products Group does not occupy a major position
in  national  markets.  The  bird  food and pet food  products  are  primarily
marketed to the Agway retail store and franchised representative system, other
cooperatives  and research  facilities,  and compete based on product quality.
The seed,  turf and  fertilizer  businesses  compete on the basis of technical
expertise and product performance.

                                      10


<PAGE>
ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

COMPETITION (CONTINUED)

ENERGY

      Agway Energy Products competes in the residential,  farm, and commercial
markets with a large number and variety of competitors, ranging from major oil
companies to local fuel oil distributors. The principal methods of competition
are service,  quality,  and price.  Improved  technologies and products in the
energy  field and  expansion  of its propane  business  are  providing  growth
opportunities.  Agway  Energy  Products  continues  to maintain and expand its
share of the heating oil and propane market in the  geographic  areas where it
perceives  its market goals can be achieved,  exiting those markets where they
cannot.

DAIRY

      Dairy competes with a large number of firms of all sizes in most product
categories.  The principal  methods of  competition  in the dairy industry are
product  quality,  an  efficient  distribution  system  for a  broad  line  of
products,  concentration  in  selected  markets  and  price.  Dairy  and other
products of Hood are marketed in highly  competitive  markets primarily in the
Northeast.  Hood  occupies a  significant  position in the New  England  dairy
product market.  Profit margins from these product lines are generally  narrow
and earnings depend upon  maintenance of large sales volumes and efficiency of
operation and distribution.

FINANCIAL SERVICES

      Telmark  competes  with  national  and  regional  leasing  companies  in
addition  to  traditional   agricultural  lenders.   Other  major  sources  of
competition are  manufacturers'  finance and lease programs and regional banks
offering  lease  products to their  customers.  The Farm Credit  System is the
major independent  competitor presently active in the agricultural market. The
Farm Credit System  offers a complete  array of  traditional  loan programs as
well as lease financing through Farm Credit Leasing.

      Agway Insurance  Company  competes with major direct  writers,  national
agency companies,  and smaller regional  insurance  carriers.  Agway Insurance
utilizes  an  independent  agency  distribution  system  to  market  insurance
products  and  services  for the  benefit  of the farm,  rural,  and  suburban
community.  Growth  opportunities  come through the  development  of specialty
products for the agricultural community,  professional agency recruitment, and
dedication of marketing resources to targeted rural markets.

HUMAN RESOURCES

      Agway and its subsidiaries employ approximately 9,000 persons,  2,000 of
which are part-time and  approximately  1,500 are employed by Hood.  There are
approximately  320 employees  represented  by four  different  unions with ten
existing contracts.  The Company enjoys  satisfactory  relations with both its
union and nonunion  employees as a result of  competitive  wage,  health,  and
benefit programs.

REGULATION

      The  Food  and  Drug  Administration's  regulatory  powers  are  applied
throughout the agricultural  industry and many of Agway's products are subject
to  these  regulations.  The  Company  believes  its  business,  as  currently
conducted,  is not adversely affected by present Food and Drug  Administration
laws and regulations.

      The  Company  and its  subsidiaries  are  subject  to  various  laws and
governmental  regulations  concerning  employee  health,  product safety,  and
environmental  matters.  It can be  anticipated  that  increasingly  stringent
requirements  will be imposed upon the Company and the chemical and  petroleum
distribution  industries in general.  Examples of federal  environmental  laws
administered  by the  Environmental  Protection  Agency  (EPA)  are the  Toxic
Substances  Control Act; the Federal  Insecticide,  Fungicide and  Rodenticide
Act; the Resource Conservation and

                                      11


<PAGE>
ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

REGULATION (CONTINUED)

Recovery  Act;  the  Clean  Air  Act;  the  Safe   Drinking   Water  Act;  the
Comprehensive   Environmental   Response,   Compensation   and  Liability  Act
(Superfund);  and the Superfund Amendments and Reauthorization Act (SARA). The
Company is also subject to regulations of the  Occupational  Safety and Health
Administration  (OSHA)  concerning  employee safety and health matters.  Under
these and other  statutes,  the EPA, OSHA and other federal  agencies have the
authority to promulgate regulations which result in expenditures for pollution
control,  reduction of chemical  exposure,  waste treatment and disposal,  and
plant  modification.  These regulations might also result in discontinuance of
certain  products  and  operations.  The Company is  negotiating  with various
government agencies  concerning  Superfund cleanup sites. In addition to these
federal activities, various states have been delegated certain authority under
the aforementioned  federal statues.  These delegations of authority generally
involve  permit  issuance and compliance  with the statutes.  Many states have
adopted or are in the process of adopting  environmental,  product safety, and
health laws and regulations, some of which may be more burdensome than similar
federal  requirements.  The state  environmental  legislation  administered by
state  agencies  includes laws for regulating  air,  surface and ground water,
occupational safety, solid waste, and hazardous substances cleanup.  (See Item
3, "Legal  Proceedings" and Item 7,  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations - Environmental Issues.")

      As part of its long-term  environmental  protection program, the Company
spent  approximately  $4,000 in fiscal 1995 on capital  projects.  The Company
estimates that during fiscal 1996 and 1997 approximately  $4,000 per year will
be spent on additional  capital projects for environmental  protection.  These
estimates  recognize  the  additional  capital  required  to  comply  with EPA
Underground  Storage Tank (UST) Regulations which become effective in December
1998.  Presently,  the total cost to comply  with the EPA UST  Regulations  is
estimated to be  approximately  $5,000.  The total  capital  requirements  may
change due to the actual number of USTs actively in use on the effective date.

ADMINISTRATIVE

      The  Company's  principal   administrative  office  is  located  at  333
Butternut Drive in DeWitt, New York. It occupies  approximately 190,000 square
feet under terms of a lease with 12  remaining  years.  In  addition,  under a
5-year renewable lease, the Company's Agriculture & Consumer business occupies
approximately  100,000 square feet of  administrative  office space located at
301 Plainfield  Road,  Syracuse,  New York.  Agway Insurance  Company occupies
approximately  60,000  square feet of  administrative  office space located at
5794 Widewaters Parkway, DeWitt, New York.

STOCKHOLDER MEMBERSHIP AND CONTROL OF AGWAY

      The membership of Agway consists of farmers or cooperative organizations
of farmers who are record  holders of one share of Membership  Common Stock of
Agway and who purchase  farm supplies or farm services or market farm products
through   Agway  or   franchised   representatives.   Present   membership  is
approximately 86,400 farmers.

      Only members of the Company and certain contract patrons are eligible to
receive patronage refunds.  (See "Patronage Refunds.") Members are eligible to
attend  membership  meetings  and to  participate  in the  selection of member
committees.  In addition,  only members may be elected to the Agway Council or
to the Board of Directors of the Company  (each of the foregoing are described
below).  Only members, by reason of their ownership of Membership Common Stock
of the Company, are entitled to vote at meetings of the stockholders.

      The  Company has  presently  outstanding  two classes of capital  stock,
preferred  and  common.  The  series of  preferred  stock are:  6%  Cumulative
Preferred  Stock,  Series A ($100 par value);  8% Cumulative  Preferred Stock,
Series B ($100 par value); 8% Cumulative Preferred Stock, Series B-1 ($100 par
value); and 7% Cumulative  Preferred Stock, Series C ($100 par value) owned by
members of Agway,  the Agway Inc.  Employees'  Thrift  Investment Plan and the
general  public.  The  Honorary  Member  Preferred  Stock,  Series HM ($25 par
value), is

                                      12


<PAGE>
ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)

STOCKHOLDER MEMBERSHIP AND CONTROL OF AGWAY (CONTINUED)

held only by former Agway members. The Membership Common Stock ($25 par value)
is held only by active farmers who are patrons of Agway.

      The  incidents of ownership of  Membership  Common Stock in Agway differ
considerably  from  those of common  stock  ownership  in the  usual  business
corporation.  The  Membership  Common Stock may be  purchased  only by persons
entitled  to  membership  in  the  Company.   Only  farmers  and   cooperative
organizations of farmers who purchase farm supplies or services or market farm
products through Agway may be members.  By reason of the fact that the Company
functions  as  an  agricultural  cooperative,   its  Membership  Common  Stock
primarily  serves the purpose of evidencing  membership in the Company  rather
than of  evidencing  an equity  interest in the  Company.  The equity claim of
Membership  Common  stockholders  to the assets of Agway is  measured  by, and
restricted  to, the $25 par value of the share,  plus  dividends  declared and
unpaid, if any, for the current year. Except for the dividends,  limited to 8%
of the par value of Membership Common Stock,  which may be declared in any one
year and the capital  invested as represented by the par value of such shares,
the residual  equities in the net assets of Agway  (Retained  Margin) are held
for the  benefit  of past and  present  member-patrons  of the  Company  which
include the patrons of predecessor  and certain  acquired  corporations.  Such
Retained Margin as was allocable to their  respective  patrons on the books of
Eastern States Farmers'  Exchange,  Incorporated and Cooperative Grange League
Federation  Exchange,  Inc.  as of June 30,  1964,  Pennsylvania  Farm  Bureau
Cooperative  Association  and its  affiliates  as of May 31,  1965,  and other
cooperatives  acquired by Agway, has been assumed by and retains its status in
Agway by virtue of the mergers and acquisitions at that time.

      No Agway member is entitled to a distribution  of assets with respect to
Retained  Margin  prior to the  dissolution  of the  Company.  In the event of
dissolution  of the  Company  and after  payment  in full of all debts and any
amounts to which holders of preferred stock, revolving fund certificates,  and
common stock are  entitled,  pursuant to the  provisions of the By-laws of the
Company,  the Retained  Margin will be distributed  proportionately  among the
Agway  member-patrons  in accordance  with their interests as reflected on the
books  of the  Company  and the  books of  predecessor  and  certain  acquired
corporations.

      The control of the affairs and  business of Agway is vested in its Board
of Directors.  All shareholder  actions,  except as otherwise provided by law,
including  the  election of  directors,  are  determined  by the vote of Agway
stockholder-members  present by proxy or in person at the annual  meeting  (or
special meetings) of stockholders.

      The Board of  Directors  currently  numbers 18 persons,  all of whom are
nominated on a district  representation  basis by 95 Agway  Geographic  Member
Committees.  Each year,  directors are nominated on a district  representation
basis by Agway Geographic  Member Committees  representing  members within the
district.  A plan was adopted by the Board of  Directors in 1994 to reduce the
number of Director  Districts from 18 to 15 over the period 1994 through 1997.
The first phase of this plan will start  following the Annual  Meeting in 1995
when the number of Districts  will be reduced to 17. At each annual meeting of
the  corporation,  the  stockholders  elect five or six  directors to fill the
vacancies resulting from the expiration of the terms of district directors and
each director so elected holds office for a term of three years.  Although the
directors are nominated on a district representation basis by Agway Geographic
Member  Committees,  the persons so  nominated  are elected by the vote of all
members.

      The Agway Council  consists of the chairperson of each Agway  Geographic
Member  Committee and one other  committee  member  appointed  annually by the
chairperson.   Being   elected   chairperson   of  one  of  these   committees
automatically  places a person  on the  Council  and  removal  as  chairperson
automatically  removes  him/her from the Council.  The Council meets  formally
with the Agway Board  annually and serves as liaison  between the Agway Board,
Agway management,  and the chairperson's committee. The objective of the Agway
Council is to improve member  communications and to increase the effectiveness
of the committees.

                                      13


<PAGE>
ITEMS 1 AND 2.  BUSINESS AND PROPERTIES - CONTINUED
(THOUSANDS OF DOLLARS)


PATRONAGE REFUNDS

      The By-laws of the Company provide that members and so-called  "contract
patrons" shall be paid, after the close of each fiscal year, patronage refunds
in cash in an amount equal to realized net margin of the Company  (computed on
a tax  accounting  basis)  derived from sales of farm  supplies for the fiscal
year after deduction of (a) such reasonable reserves as the Board of Directors
may determine to be necessary  for operating  purposes and (b) amounts paid or
set aside for  payments as dividends  on issued and  outstanding  stock of the
Company,  provided  that the total of such  refunds  paid shall not exceed the
total net margin  attributable  to  purchasing  business  conducted  with such
members and contract  patrons during the fiscal year. (The term  "purchasing,"
as  referred  to herein  refers to the buying of Agway farm  supplies by Agway
members and  contract  patrons.)  Each member and contract  patron  shares the
total patronage  refunds in the proportion in which his/her  purchases of farm
supplies  transacted for the year directly with the Company as well as through
Agway  representatives bears to the total farm supply business transacted with
all such members and contract  patrons in such year. No patronage  refunds are
payable  with  respect to marketing  business  done through  Agway except on a
contract basis.

      Pursuant to the Company's By-laws, the Board of Directors has authorized
the  Company to enter  into  patronage  refund  contracts  with the  following
contract  patrons:  certain  departments or agencies of state  governments and
political subdivisions; the Federal Government; and charitable, religious, and
educational   institutions   engaged  in  the  production  or  utilization  of
agricultural products. The business done with such contract patrons represents
less than 1% of the Company's annual sales volume.

      RETAINED MARGIN: All net margin (gross receipts reduced by all operating
expenses) of the Company  remaining  after provision for payment of applicable
income  taxes,  payment of  dividends on issued and  outstanding  stock of the
Company,  payment of patronage refunds from purchasing activities,  as well as
all net margin from the business activities of predecessors in interest to the
Company retained as reasonable reserves,  represent the Retained Margin of the
Company. Such Retained Margin consists of:

      (1)  That portion of member margin (net margin  derived from  purchasing
           business with members) undistributed to member-patrons.

      (2)  Residual net margin attributable to nonmember patron business and to
           marketing operations.

      (3)  All other income, including dividends and interest from investments.

                                      14


<PAGE>



ITEM 3.  LEGAL PROCEEDINGS
(THOUSANDS OF DOLLARS)

      The  Company  and its  subsidiaries  are not  involved  in any  material
pending legal proceedings other than ordinary routine litigation incidental to
the business except the following:

      In March 1987, Benjamin Farber filed a third party complaint in the U.S.
District  Court,  District of New Jersey,  against  certain  parties  formerly
connected  with an  industrial  site in South Kearny,  New Jersey.  The United
States of America,  on behalf of the  Environmental  Protection  Agency (EPA),
filed a complaint  under the  federal  Comprehensive  Environmental  Response,
Compensation   and   Liability  Act  (CERCLA)   against  Mr.  Farber   seeking
reimbursement  for engineering  studies,  clean up costs,  and future remedial
work in connection with alleged  contamination  of the South Kearny  property.
Mr. Farber's action against Agway and others seeks contribution from Agway and
others. Agway, a former owner of the South Kearny property, sold its remaining
interest  in 1966.  Agway has  executed  a consent  decree  with the EPA which
should resolve Mr. Farber's  claims against Agway and potential  claims by the
EPA against Agway.  According to the consent decree,  Agway's  contribution to
the  contamination  of the South Kearny  property,  if any, was de minimis and
Agway agreed to pay the EPA a $300  settlement.  The consent  decree should be
entered  by the  Court  in the  near  future.  The New  Jersey  Department  of
Environmental  Protection  (NJDEP) has also demanded the clean up of the site.
Agway  believes  the  pending  lawsuit  and the  claim  by the  NJDEP  will be
satisfactorily  resolved and any adjustments  will not be material in relation
to the consolidated financial position of Agway.

      In June 1990, the State of New York (NYS) commenced a lawsuit in the New
York State Supreme Court for Albany County against Agway Petroleum Corporation
(APC),  Speedsville  Volunteer Fire Department,  and other defendants alleging
they are  strictly  and jointly and  severally  liable for $158 in cleanup and
removal  costs  incurred by the New York  Environmental  Protection  and Spill
Compensation  Fund and $200 in  statutory  penalties  pursuant to the New York
State  Navigation  Law. NYS alleges that a gasoline  storage system located on
property of the  Speedsville  Volunteer Fire  Department  discharged  gasoline
which was  detected in a nearby  residential  well.  NYS also alleges that the
owners of the gasoline  storage system included APC and Speedsville  Volunteer
Fire Department.  Because APC believes that at no time did it own the gasoline
storage system and its gasoline did not contribute to the  contamination,  APC
denies NYS's  allegations and believes the relief sought by NYS against APC is
unjustified.  Therefore, APC intends to contest the allegations in the lawsuit
and  believes  adjustments,  if any,  will not be  material in relation to the
consolidated financial position of Agway.

     In November 1991,  APC notified the EPA that APC had recently  discovered
that  certain  forms  that APC's  facilities  are  required  to file under the
Emergency Planning and Community  Rights-To-Know Act (EPCRA) may not have been
filed on time.  In  August  1994,  the EPA filed an  Administrative  Complaint
against APC for violations of EPCRA alleging  penalties.  A settlement of this
matter has been  negotiated in which APC and EPA executed a consent  agreement
under which APC will pay the EPA $100 in cash and agree to  undertake  certain
environmentally beneficial expenditures with a value of $500.

      On May 29, 1992, the  Commissioner  of  Environmental  Protection of the
State of  Connecticut  (CDEP)  commenced a civil action  against Hood alleging
violations  of state  statutes  and  regulations  relating to pollution of the
waters of the state in connection with Hood's Suffield, Connecticut, facility.
In connection  with these  allegations,  the CDEP has made a demand of $2,400.
Settlement of this matter is being  negotiated in which Hood and the CDEP will
agree to a stipulated  Judgment  under which Hood will pay CDEP $325 and agree
to construct on-site wastewater pretreatment facilities and conduct a study of
the Suffield facility's level of fat, oil and grease discharge.  Hood believes
that this matter will be satisfactorily  resolved and any adjustments will not
be material in relation to the consolidated financial position of Agway.

                                      15


<PAGE>



ITEM 3.  LEGAL PROCEEDINGS - CONTINUED
(THOUSANDS OF DOLLARS)

      In August 1994, the EPA notified  Motor  Transportation  Services,  Inc.
(MTS), an inactive wholly owned  subsidiary of AHI, that the EPA has reason to
believe that MTS is a  potentially  responsible  party (PRP) under the federal
CERCLA at the Rosen Site,  Cortland,  New York. The EPA requested that MTS and
other PRPs participate in the ongoing Remedial Investigation/Feasibility Study
(RI/FS) for the Rosen Site.  MTS believes  that its  involvement  at the Rosen
Site, if any, is minimal and responded  appropriately to the EPA's request. In
a related matter,  other PRPs at the Rosen Site, Cooper  Industries,  Inc., et
al., filed a complaint under CERCLA against the Company, MTS and other alleged
PRPs at the Rosen Site in the U. S. District Court,  Northern  District of New
York in June 1992 seeking reimbursement for the cost of the ongoing RI/FS. The
Company and MTS believe the relief sought by Cooper  Industries,  Inc., et al.
is unjustified and are contesting the allegations in the lawsuit. Adjustments,
if any,  will  not be  material  in  relation  to the  consolidated  financial
position of Agway.

      In December  1985,  it was asserted by the  Massachusetts  Department of
Environmental  Protection  (MDEP) that certain real  property  located in West
Concord,  Massachusetts  previously  owned by Agway is  contaminated  and that
Agway and the current  owner of the property are  responsible  for the cost of
investigating and cleaning up environmental  contamination at the property. In
September 1993,  Agway entered into an  Administrative  Consent Order with the
MDEP  pursuant  to  which  Agway  performed  a  phase  II  comprehensive  site
assessment.  In  March  1995,  Agway  and the  current  owner  entered  into a
settlement agreement whereby Agway agreed, at Agway's expense, to complete any
additional  assessment,  containment,  removal or  remediation  actions at the
property.  The current  owner  agreed to  cooperate  with Agway in achieving a
permanent solution  satisfactory to the MDEP and in compliance with the MDEP's
requirements.   Agway  is  preparing  a  risk  assessment  scope  of  work  in
cooperation with the MDEP. The Company currently has accrued its best estimate
relative to the cost of any  additional  assessment,  containment,  removal or
remediation actions regarding the property. However, it is reasonably possible
that the  results  of ongoing  and/or  future  environmental  studies or other
factors  could alter this  estimate and require the  recording  of  additional
liabilities.  The extent or amount of such events  cannot be estimated at this
time.  However,  Agway believes that its past experience provides a reasonable
basis for its estimates recorded for this matter.

      In  August  1995,  the EPA  notified  Agway  that the EPA has  reason to
believe that Agway is a PRP under CERCLA at the Tri-Cities  Barrel Site,  Port
Crane,  New York. The EPA requested  that Agway and other PRPs  participate in
the ongoing  RI/FS for the  Tri-Cities  Barrel Site.  Agway  believes that its
involvement  at the  Tri-Cities  Barrel Site is  minimal,  and Agway is in the
process of gathering  information  concerning the cost of participating in the
ongoing  RI/FS and any  subsequent  remedial  work prior to  responding to the
EPA's request.

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

      There were no items  submitted  to a vote of  security  holders  for the
three months ended June 30, 1995.

                                      16


<PAGE>



                                   PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
        STOCKHOLDER MATTERS

      (a)  Principal Market

                There is no market for the equity  securities  of the  Company
                other  than  through  its  current  practice  of  repurchasing
                outstanding   securities  at  par  ($25)  whenever  registered
                holders thereof elect to tender them for redemption.

      (b)  Approximate Numbers of Holders of Common Stock

                The number of holders of record of the Company's Common Stock,
                as of September 15, 1995,  is 108,496,  of which 22,286 shares
                have been  called  for those  holders  no longer  meeting  the
                membership  eligibility  requirements as identified in Section
                2.1(a) in the By-Laws of Agway Inc.

      (c)  Dividends Paid

                An annual 6%  dividend,  or $1.50 per  share,  was paid on the
                Company's Common Stock in fiscal 1995 and fiscal 1994.

      (d)  Limitations on Ownership and Availability of Net Margin to
              Membership Common Stockholders
                Refer to Items 1 and 2, "Business and Properties" sections on
                "Stockholder Membership and Control of Agway" and "Patronage
                Refunds."

ITEM 6. SELECTED FINANCIAL DATA

      The following  "Selected Financial Data" of the Company and Consolidated
Subsidiaries has been derived from consolidated  financial  statements audited
by Coopers & Lybrand  L.L.P.,  whose  reports for the  periods  ended June 30,
1995, 1994 and 1993 are included  elsewhere in the 10-K, and should be read in
conjunction  with the full  financial  statements  of the  Company  and  Notes
thereto included under Item 8.
<TABLE>
<CAPTION>

                                                                  (In Thousands of Dollars Except Per Share Amounts)

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

                                                                                  Years Ended June 30,                         

                                                    1995              1994               1993             1992              1991
                                                    ----              ----               ----             ----              ----
<S>                                              <C>               <C>               <C>              <C>               <C>  

Net sales and revenues (1) ................      $ 2,082,861       $ 2,187,193       $ 2,278,829      $ 2,390,652       $ 2,577,706
                                                 ===========       ===========       ===========      ===========       ===========
Margin (loss) from

continuing operations (1 and 2) ...........      $   (22,962)      $    (5,682)      $    24,218      $   (59,188)      $    (6,049)
                                                 ===========       ===========       ===========      ===========       ===========
Net margin (loss) (3) .....................      $   (15,908)      $    (3,304)      $    19,750      $   (58,813)      $    (6,420)
                                                 ===========       ===========       ===========      ===========       ===========
Total assets (1) ..........................      $ 1,354,091       $ 1,400,314       $ 1,352,064      $ 1,372,992       $ 1,385,681
                                                 ===========       ===========       ===========      ===========       ===========
Total long-term debt (1) ..................      $   301,190       $   291,587       $   261,690      $   278,314       $   284,258
                                                 ===========       ===========       ===========      ===========       ===========
Total long-term subordinated

    debt (1) ..............................      $   406,258       $   414,306       $   386,303      $   389,551       $   327,650
                                                 ===========       ===========       ===========      ===========       ===========
Preferred stock ...........................      $    65,635       $    71,338       $    53,474      $    64,522       $    64,384
                                                 ===========       ===========       ===========      ===========       ===========
Cash dividends per share

  of common stock .........................      $      1.50       $      1.50       $      1.50      $      1.50       $      1.50
                                                 ===========       ===========       ===========      ===========       ===========
</TABLE>

(1) Certain  amounts  reported in fiscal years ended June 30,  1991-1994  have
    been  reclassified  to conform to current year  presentation of Hood being
    re-introduced as a continuing operation.

(2) 1995 and 1994  data  reflects  the  adoption  of  Statement  of  Financial
    Accounting  Standards No. 106,  "Accounting  for  Postretirement  Benefits
    Other Than Pensions." See Note 13 to the financial  statements included in
    Item 8.

(3) 1992  data   reflects  a  $75,000   charge   before   taxes  for  business
    restructuring;  1994 data  reflects  a $6,065  credit  before  taxes  from
    business restructuring;  1995 data reflects a $16,724 loss before taxes on
    investment  value and divestiture  expenses  related to Hood, an after-tax
    gain on the sale of Curtice Burns of $4,430 and a credit before taxes from
    business  restructuring  of  $3,248.  See  Note 3 and 17 to the  financial
    statements included in Item 8.

                                      17


<PAGE>



     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

      The  following   discussion   refers  to  Agway  Inc.  and  Consolidated
Subsidiaries and should be read in conjunction with "Selected  Financial Data"
(Item 6) and the  Financial  Statements of the Company and Notes thereto (Item
8), specifically  "Segment Reporting" (Note 14) and "Discontinued  Operations"
(Note 17). The purpose of this  discussion is to outline the most  significant
factors having an impact upon the results of operations, the liquidity and the
capital  resources of the Company for fiscal years ended June 30, 1993 through
June 30, 1995.

FINANCIAL OVERVIEW

      The Company's  consolidated net loss of $15,900 for fiscal 1995 compares
to a $3,300  net loss in 1994 and  $19,750  in net  margin in 1993.  Loss from
continuing  operations before income taxes totaled $26,700 in 1995 compared to
a $4,600 loss in 1994 and income of $10,300 in 1993. There are three principal
reasons for the  increased  pre-tax loss from  continuing  operations in 1995.
First, in keeping with Agway's intent to divest of its 99.9%  investment in H.
P. Hood Inc. (Hood),  the Company recognized a cost of $16,700 in pre-tax loss
in value in its  investment  in Hood and expenses  incurred in efforts to sell
Hood that were previously deferred but are currently  recognized as the result
of no longer  classifying  Hood as a  discontinued  operation.  Second  was an
$11,600  decrease  in  operating  profit  (without  regard to the  effects  of
restructuring  of $14,800)  from Energy due  primarily to climate  conditions.
1995 was the third warmest winter on record, according to a weekly publication
of an investment  broker,  which was  approximately 11% warmer than historical
average degree days for the winter months compared to 1994 which was 9% colder
as compared to historical  average degree days.  Third,  the Company  incurred
$7,600  in  severance  costs  in  1995,   $1,300  of  which  had  to  do  with
restructuring  operations  at Hood and $6,300 of which was a result of further
reorganization  of the  Company  through a process  of  decentralization.  The
decentralization  is intended to improve  future  operations  through  reduced
costs and further emphasis on customer service through local  decision-making.
These principal  causes of increased loss were offset to an extent by improved
operating   results  in   Agriculture  &  Consumer  of  $10,300  after  giving
consideration to $3,600 of severance  incurred by this segment and by a $5,700
gain from  curtailment of the Hood defined benefit pension plan. The increased
loss from continuing  operations was reduced by a $4,430 after-tax gain on the
sale of Agway's  investment  in Curtice  Burns  Foods,  Inc.  (Curtice  Burns)
consummated in November 1994 and a $2,600 after-tax income adjustment required
when   reclassifying   Hood  to  continuing   operations.   See  "Discontinued
Operations."

      Consolidated  net sales  decreased in 1995 to $2,082,900 from $2,187,200
in 1994 and $2,278,800 in 1993.  This  represents an 8.6% decrease in net sales
and revenues since 1993.  This was primarily due to $127,300 of reduced Energy
sales  from  planned  divestitures  of retail  locations  under the  Company's
restructuring efforts, an effort to reduce gas and diesel sales to low-margin,
high-volume  commercial  accounts  and heating oil volume  decreases  from the
warmer than normal winter in fiscal 1995 noted above.

     Consolidated  operating costs of $2,069,000  decreased  $94,800 (4.4%) in
1995  compared to 1994 and  decreased  $165,500  (7.4%) since 1993.  Operating
costs, before the effects of restructuring, as a percentage of total net sales
and  revenues  were  99.5%,  99.2%  and  98.1%  as of  1995,  1994  and  1993,
respectively.  Product and plant operation costs were  approximately  88.2% of
total net sales and revenues in 1995, a reduction from 88.9% in 1994 and 88.7%
in  1993.  This  improvement  was  offset  by  higher  selling,   general  and
administrative  (SG&A) activities over the same period.  Total SG&A costs as a
percent of total net sales and revenues  were 9.6% in 1995 compared to 8.9% in
1994 and 7.9% in 1993.

      Interest  expense,  net of  interest  income,  has  remained  relatively
constant over the three-year  period at approximately  1.6% of total operating
costs and expenses.

      Other  income  has  increased  each  year from 1993 to 1995 and has been
mainly  due to  improved  results  on the sale of  properties  and  equipment,
increased  patronage  refunds  received and, in 1995,  also as the result of a
Hood pension  curtailment  gain.  (See Note 15 to the financial  statements in
Item 8.)

                                      18


<PAGE>

     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

FINANCIAL OVERVIEW (CONTINUED)

      Income taxes have been affected by a number of items over the past three
years which is  reflected  in the  effective  tax rates of (14.1%),  24.7% and
(134.2%)  for  the  fiscal  years  ending  June  30,  1995,   1994  and  1993,
respectively.  In 1993, the tax benefit  resulted from reversals of both prior
year tax accruals and a deferred tax asset valuation allowance and as a result
of Hood being re-introduced to continuing operations. In 1994, the tax expense
resulted  from  the  requirement  to pay  state  income  taxes  on  profitable
corporate  operations  and from the  change in the  valuation  allowance.  The
statutory rate was beneficially impacted in 1995 by the current recognition of
an  anticipated  tax  benefit  with  respect  to the  future  sale of Hood and
adversely  impacted  by  state  income  taxes  (see  Note 8 to  the  financial
statements in Item 8).

      Since late in fiscal 1992, the Company has been  implementing  its major
restructuring  effort,  Customer  Driven:  1995  (the  "Project"),   that  was
anticipated  to be  completed  over  a  three-year  period.  The  Project  was
comprehensive and management  believed its study and the resulting  conceptual
design made it possible to reasonably  estimate the total cost of the Project.
An accrual of  $75,000  was  estimated  and  accrued at that time,  but it was
anticipated   that  changes  in  the  plan  and  reserve  would  occur  during
implementation.  Costs of $65,900 were  initially  estimated to implement  the
plan. These included $23,400 for personnel  reductions,  $25,800 in connection
with the planned  disposition of assets and $16,700 of other costs anticipated
in connection with the  implementation of the plan. The estimate also included
the disposal or sale of assets with a net book value of approximately $108,900
with estimated proceeds of approximately $99,800.

      At June 30, 1994, based on the work  accomplished in the first two years
of the Project and an assessment of the work remaining to be accomplished,  it
was  determined  that of the $75,000 net reserve  initially  provided  for the
Project,  only $68,900  would be required and $6,100 was released to operating
earnings.  This net impact  affected  the segment  results for 1994 as follows
(expense)income:   Agriculture  &  Consumer,   $4,700;  Energy,  $13,500;  and
Corporate,  $(12,100).  As the  initiatives  were  completed  and drew  toward
closure in fiscal 1995, an additional  $3,200 was released to operating income
to adjust for anticipated  future costs avoided due to insufficient  benefits.
The net  impact  on the  segments  for  1995 was as  follows  (expense)income:
Agriculture & Consumer, $2,400; Energy, $(1,300); and Corporate, $2,100. As of
June  30,  1995,  the  unexpended  reserves  remaining  in  the  restructuring
initiatives  totaled  $6,200.  Expected  future cash  requirements to complete
these initiatives  approximate $5,200. See Note 3 to the financial  statements
in Item 8 for a detail breakout of the Company's restructuring efforts.

      During  fiscal 1995, in an  initiative  separate  from the Project,  the
Company analyzed its corporate general and  administrative  costs to determine
where costs could be eliminated in the future,  what  functions  could be more
efficiently and cost effectively performed by the different business units and
where  certain  fixed costs could be  converted to  variable.  As a result,  a
number of  functions  performed  at the  corporate  level were  eliminated  or
transferred to operating  units.  Concurrent with this process,  the Company's
Agriculture  &  Consumer  units  were  realigning  themselves  to be closer to
Agway's farm customers and to provide even higher levels of customer  service.
Newly  appointed  executive  officers  in these  units  significantly  reduced
operating costs while implementing the new business structure discussed.  This
process, as was noted previously,  generated approximately $6,300 in severance
costs being  recognized in 1995, of which $3,600 was incurred in Agriculture &
Consumer, $600 in Energy and $2,100 in Corporate.

DISCONTINUED OPERATIONS

      On March 23, 1993, the Agway Board of Directors authorized management to
sell the  Company's  interest in Curtice  Burns and Hood.  Management  and the
Board had specific plans for the divestiture of these  operations and expected
to divest of both  investments in fiscal 1994;  however,  due to unanticipated
occurrences,  neither transaction was consummated by June 30, 1994. Management
and the Board  continued to execute  their plans for sale into fiscal 1995 and
on November 3, 1994 sold its interest in Curtice Burns as described below. Due
to the cessation of discussions with a management  buyout group on the sale of
Hood in January 1995, the Company re-introduced Hood as a continuing operation
at that time.

                                      19



<PAGE>

     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

FINANCIAL OVERVIEW (CONTINUED)

DISCONTINUED OPERATIONS (CONTINUED)

CURTICE BURNS FOODS, INC.

      Curtice Burns accepted an offer from Pro-Fac  Cooperative Inc. (Pro-Fac)
to acquire all outstanding  shares of Curtice Burns for $19 per share in cash,
and entered into a definitive  merger  agreement with Pro-Fac.  This agreement
closed on November 3, 1994, and at that time, the Company sold its interest in
Curtice  Burns to Pro-Fac and received cash proceeds of $55,786 and recorded a
profit,  net of  income  taxes  of  $19,700,  of  $4,430.  See  Note 17 to the
financial statements included in Item 8 for details on the effect of the sale.

H. P. HOOD INC.

      Agway had expected to consummate its sale of Hood by December 1993 to an
investor  group led by the  management  of Hood in a  transaction  expected to
involve  the  use of an  employee  stock  ownership  plan.  Financing  for the
investor  group was delayed in December  1993, and the make-up of the investor
group was  reconstituted  by February 1994. A downturn in the Northeast  dairy
market adversely  impacted Hood operating results and caused a reassessment of
the terms of sale and terms for the  various  members of the  investor  group,
further  delaying the transaction.  The adverse  operating  results  continued
through June 30, 1994, causing further delay, while Hood management  developed
financial plans to deal with the marketplace change.

      As of November 1994,  the sale of Hood was  anticipated to close shortly
in a sale to the Hood management-led buyout group, the terms of which had been
generally agreed to by Agway and the management  buyout group in a transaction
which included a complex financing structure. A further delay ensued. Based on
changed  business  conditions  and  financial  markets  during this  prolonged
negotiation,  on January  24,  1995,  Agway and the  management  buyout  group
mutually concluded to cease the pursuit of this sale transaction.

      At that time,  while Agway was still actively  interested in the sale of
Hood, Agway was no longer able to estimate with reasonable certainty whether a
sale would occur  within the next year.  Accordingly,  effective  December 31,
1994, Agway  reclassified  Hood from a discontinued  operation to a continuing
operation  for  financial  reporting  purposes.  Prior year  results have been
restated to reflect Hood as a continuing operation.

                                      20


<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

RESULTS OF OPERATIONS

1995 COMPARED WITH 1994

CONSOLIDATED RESULTS

      Consolidated  net sales and revenues of  $2,082,900  decreased  $104,300
(4.8%) in fiscal 1995  compared to 1994.  The  decrease was due to declines in
Agriculture & Consumer,  Energy and Dairy.  The Agriculture & Consumer decline
of $55,300  (5.2%) was attributed to a softer demand for feed products as corn
and soybean harvests were strong and plentiful which substantially reduced the
tons of feed sold during fiscal 1995. Additionally, the mild winter conditions
in 1995 negatively  impacted the retail and wholesale bird food,  small animal
food and  bagged  feed  sales.  The  Energy  decrease  of  $45,300  (8.1%) was
primarily  due to  1995  being  the  third  warmest  winter  on  record  which
negatively  impacted  the volume of heating  oil sales.  Dairy  experienced  a
$10,400  (2.1%)  decrease  in net sales and  revenues  primarily  in its dairy
division due to the loss of private label  volume.  This decline was partially
offset by  improvements  to its  manufactured  products group (MPG) sales from
continued growth of the group's extended shelf-life business.

      Consolidated  operating  costs and expenses  were  $2,069,000 in 1995 as
compared to $2,163,800 in 1994. The $94,800 (4.4%)  decrease was the result of
a decrease in product and plant  operation costs of $107,700 and was offset by
increases  in selling,  general and  administrative  costs of $5,300,  leasing
operating  costs of $4,400 and a $2,800 decrease in  restructuring  credits in
1995.  The  decrease  in product  and plant  costs was a result of the various
location divestitures in the Agriculture & Consumer and Energy businesses that
occurred as a part of the Company's  restructuring efforts over the past three
years. The increase in selling,  general and  administrative  costs was mainly
the result of additional  costs from severance and increased bad debt expense.
Total operating costs, before restructuring credits, as a percent of total net
sales and revenues were 99.5% and 99.2% in fiscal 1995 and 1994, respectively.

      Interest  expense,  net of interest  income,  totaled $36,200 in 1995 as
compared  to $33,600  in 1994,  representing  a $2,600  (7.7%)  increase.  The
increase was  attributable to higher interest rates on slightly higher average
balances of debt.

      Other income in fiscal 1995 totaled  $12,300 as compared to other income
of $5,600 in 1994.  The  increase  of $6,700 in 1995 was  mainly the result of
larger patronage refunds received and a Hood pension curtailment gain.

     As previously  discussed,  in keeping with Agway's  interest to divest of
its 99.9%  interest  in Hood,  the  Company  recognized  a cost of  $16,700 in
pre-tax loss in value in its  investment in Hood and expenses  incurred in its
efforts to sell Hood from March 23, 1993 to June 30, 1995. These costs include
a $15,884 loss before taxes for transaction  costs incurred in connection with
past sales  efforts and an impairment  allowance  with respect to the ultimate
sale of its investment in Hood.

     Pre-tax  margin (loss) from  continuing  operations was $(26,700) in 1995
compared  to  $(4,600)  in 1994.  As  described  earlier and in more detail in
subsequent  segment  discussion,  the increased loss was primarily a result of
the above costs  related to Hood,  the negative  impact in the Energy  segment
from the mild winter  conditions  and  severance  incurred  from the Company's
decentralization.  These  were  offset  by  improved  operational  results  in
Agriculture & Consumer and the Hood pension plan curtailment gain. 

      Income tax expense  (benefit) was $(3,800) and $1,100 in fiscal 1995 and
1994, respectively,  for an effective rate of (14.1%) and 24.7%. The statutory
rate was beneficially  impacted in 1995 and 1994 by the current recognition of
an  anticipated  tax benefit  with  respect to the future sale of Hood and was
adversely impacted by state income taxes as the Company is unable to recognize
the benefit of operating losses from certain  subsidiaries to offset state tax
on income from other operations.

                                      21


<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

RESULTS OF OPERATIONS (CONTINUED)

AGRICULTURE & CONSUMER

      Total sales and revenues of $1,015,800 in 1995  represented a decline of
$55,300 (5.2%) from 1994.  The Agway  Agricultural  Products  (AAP)  component
experienced a $14,400  (2.8%)  decrease that was  substantially  due to softer
demand  for feed  products  as corn  and  soybean  harvests  were  strong  and
plentiful. The crops sales were relatively level compared to 1994. Agriculture
& Related  Services (ARS) sales and revenues  dropped $36,300 (11.9%) compared
to 1994. The retail decrease was due to the warm winter with less than average
snowfall  negatively  impacting seasonal items such as bird food, small animal
food and bagged feed sales.  The retail  product sales  decrease was partially
offset by an increase in wholesale sales.  Wholesale volume increases were the
result of higher  power  equipment,  nursery and soil  conditioner  volumes to
franchised dealers in 1995. Country Products Group (CPG) sales declined $4,600
(1.8%)  compared to 1994.  The  majority of the decline  occurred in commodity
processing,  produce repack and tablestock and seed potatoes and was offset by
improvements  in  field  and  garden  seed  operations  and  turf  operations.
Commodity  product  declines  were in sunflower.  The warm winter  reduced the
demand for sunflower bird food unit volume by 17.5% which was partially offset
by 11.8% unit volume  increases in human edible  sunflower  seeds. The produce
and Maine operations declines resulted from a net loss of volume, as well as a
poor quality of crop in Maine due to a blight that affected the harvest.

      The Agriculture & Consumer  operating results improved in 1995 by $4,400
(62%) due to a loss of $2,700 as compared to a loss of $7,100 in 1994.  A 1995
operating  result  improvement  of $10,300  was offset by $3,600 of  severance
incurred to effect the reorganization  initiated and implemented in 1995 and a
$2,300 lower credit from  restructuring  ($2,400 in 1995 compared to $4,700 in
1994).  All three  components of Agriculture & Consumer  successfully  reduced
expenses from limiting overtime worked, reducing selling and advertising costs
and through the elimination of positions.

ENERGY

      Total net sales and  revenues  for  fiscal  1995 of  $510,800  decreased
$45,200 (8.1%) as compared to fiscal 1994,  primarily due to lower heating oil
volume from 1995 being the third warmest  winter on record.  Heating oil sales
decreased  $38,300 due to a volume decrease of 35.7 million gallons (15.0%) in
1995 as  compared  to 1994.  Power  fuels  sales  (gasoline  and diesel  fuel)
decreased  $6,800 or 11.3  million  gallons  (4.4%) and is a direct  result of
underground tank removal necessitated by federal regulations.  In total, sales
unit volume was down 49.1 million  gallons  (8.3%).  This equates to a $42,100
(7.1%)  sales  decline due to volume.  The average  price per unit was down .7
cents per gallon (.8%),  which decreased  revenues by approximately  $3,100 in
1995.

     Due to the unit  volume  and  selling  price  declines  in  1995,  Energy
realized a decline in operating margins of $11,600 as compared to the previous
fiscal year.  Operating margins in 1995 were an additional  $14,800 lower than
1994  due  to  a  restructuring  charge  of  $1,300  in  1995  compared  to  a
restructuring   credit  of  $13,500   in  1994.   Operating   margins,   after
restructuring,  as a percentage of net sales and revenues decreased to 2.9% in
fiscal  1995 as  compared  to 4.7% in the prior  fiscal year as the result of 
the above declines.

DAIRY

      Dairy consists of Hood, of which 99.9% is owned by AHI.

      Hood net sales and revenues declined $10,400 (2.1%) to $483,600 in 1995.
The dairy and ice cream operations experienced decreases of $25,200 (8.4%) and
$1,100 (1.5%) in net sales and revenues,  while  manufactured  products  group
(MPG) had an increase of $15,900 (13.5%)  compared to 1994. The dairy division
operations  decrease  was the  result of volume  reductions  of  private-label
products and the sale of the  Mid-Hudson  business in February  1995.  The ice
cream decrease was also  volume-related.  MPG experienced  continued growth in
its lactaid and license  business  which was reflected in increased  volume in
1995.

                                      22


<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

RESULTS OF OPERATIONS (CONTINUED)

DAIRY (CONTINUED)

      Net operating results of a $1,400 loss in 1995 showed improvement from a
$3,400 loss in 1994.  The 1995 gross margin as a percent of net sales improved
slightly from 20.7% in 1994 to 21.4% in 1995.  Operating expenses as a percent
of net  sales  were  consistent  between  1995 and 1994 at  19.7%  and  19.3%,
respectively. The improvement in net operating results substantially came from
increased  gross  margin of $1,600 and a gain of $2,100 in February  1995 when
the dairy  division  sold its  Mid-Hudson  business  to Crowley  Foods.  These
improvements  were  offset  by a May  1995  decision  to move the  fluid  milk
operation  from Boston to Agawam.  As a result,  costs of $1,700 were incurred
which included $1,300 for severance related to the reduction in work force and
$400 for the write-down of certain fixed assets.

FINANCIAL SERVICES

      Financial  Services  consists of Telmark,  a leasing  subsidiary;  Agway
Insurance,  a property and casualty  insurance  subsidiary;  and Agway General
Agency, a subsidiary which markets accident and health insurance  products and
administers health insurance programs.

     Total sales and revenues  for fiscal 1995 totaled  $71,500 and is made up
of $41,900 at Telmark and $29,600 at the insurance  operations.  These results
reflect a $6,800  (19.4%)  increase  in  Telmark  revenues  offset by a $1,100
(3.6%) decrease in revenues from the insurance  operations in 1995 as compared
to the prior year.  Telmark's  increase is the result of a 20% increase in its
net lease revenues primarily from expanding its territory, thus generating the
additional  revenues.  The insurance operations overall had a stable operating
performance and the slight decline in revenue was not inconsistent  with prior
year variations.

      Operating  profit for  Financial  Services was $10,500 for both 1995 and
1994. Telmark experienced an $800 increase which was fully offset by a decline
in the insurance operating profit.

CORPORATE

      The  Corporate  operating  loss of $10,300 in 1995  improved over a 1994
loss of $10,900.  The $600 improvement  resulted from lower  miscellaneous net
expenses.  However,  during 1995,  many large  offsetting  items did occur. In
1995, Corporate reported $2,200 of restructuring credits compared to a $13,000
expense in 1994 and Hood curtailed its defined  benefit plan which resulted in
a $5,700 gain. The $20,900  improvement  from these two items was fully offset
by Hood loss on investment value and divestiture  expenses in 1995 of $16,700,
approximately  $2,100 of deferred  costs  written  off due to certain  planned
technological  improvements  in  the  Company's  restructuring  efforts  being
terminated  and  $2,100  of  severance   incurred  in  connection   with  1995
decentralization initiatives.

                                      23

<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

RESULTS OF OPERATIONS

1994 COMPARED WITH 1993

CONSOLIDATED RESULTS

      Consolidated  net sales and  revenues of  $2,187,200  decreased  $91,600
(4.0%) in fiscal  1994  compared  to 1993.  The  decrease  in fiscal  1994 was
principally due to decreased  revenues in Energy and Dairy offset, in part, by
increases  in  Agriculture  & Consumer.  Energy  revenue  decreases in 1994 of
$82,100 were primarily  associated with  divestitures of retail  locations and
gas and diesel sales to  low-margin,  high-volume  commercial  customers.  The
$60,800 sales  increase in fiscal 1994 from  Agriculture & Consumer  primarily
reflects $46,900 from the full-year  operation of the store corporations under
ARS, which were acquired primarily in the fourth quarter of 1993 and the first
quarter of fiscal 1994.

      Consolidated operating costs and expenses in fiscal 1994 were $2,163,800
as compared to $2,234,500 in 1993, representing a decrease over the prior year
of $70,700 (3.2%).  Operating costs and expenses were favorably  impacted by a
restructuring  credit of $6,100 in fiscal 1994. Total operating costs,  before
restructuring  credit, as a percent of total net sales and revenues were 99.2%
and 98.1%,  respectively,  in fiscal 1994 and 1993.  In fiscal 1994,  selling,
general and  administrative  costs  increased by $14,600 (8.1%) to $194,600 as
Agriculture  &  Consumer  incurred  increased  costs to  administer  the newly
acquired  store  corporations  and  additional  costs in  connection  with the
marketing, selling and operating practices of the newly segregated agriculture
and consumer retail operations.

      Interest  expense,  net of interest income,  in fiscal 1994 and 1993 was
$33,600 and $35,700, respectively,  representing a $2,100 (5.9%) decrease. The
decrease was the result of increased average  borrowings being more than fully
offset by lower interest rates in fiscal 1994 compared to 1993.

      Other income in fiscal 1994 was $5,600 as compared to $1,800 in 1993. In
fiscal  1993,  other  income was  adversely  impacted by a loss on disposal of
property and equipment of $4,200 and settlement costs associated with a former
subsidiary.

      Pre-tax  (loss)  margin from  continuing  operations  was  $(4,600)  and
$10,300 in fiscal 1994 and 1993, respectively. The decrease in pre-tax margins
in fiscal 1994 resulted primarily from increased  operating losses incurred by
Agriculture & Consumer  offset,  in part, by improved  operating  results from
Energy as further explained in the following segment discussions.

      Income tax expense (benefit) was $1,100 and $(13,900) in fiscal 1994 and
1993, respectively, for an effective rate of 24.7% and (134.2%). The effective
rate was  beneficially  impacted  each year by the current  recognition  of an
anticipated  tax benefit  with  respect to the future sale of Hood.  In fiscal
1994 and 1993, the effective rate was adversely impacted by state income taxes
as the Company was unable to recognize  the benefit of  operating  losses from
certain subsidiaries to offset state tax on income from other operations.  The
1993 benefit was  principally  the result of an adjustment of a prior year tax
accrual no longer deemed  necessary and the net reversal of a $6,000  deferred
tax asset valuation allowance established in 1992.

AGRICULTURE & CONSUMER

      Total net sales and revenues for  Agriculture & Consumer were $1,070,800
and  $1,010,200  for fiscal years 1994 and 1993,  respectively.  Net sales and
revenues  increased $60,600 (6.0%) in fiscal 1994 due to the acquisition of 53
store  corporations,  primarily in the fourth  quarter of fiscal  1993,  which
incrementally  increased sales,  gross margins and expenses over the preceding
year; and to volume and price  increases in the CPG business  unit.  Total net
sales and revenues for AAP remained  relatively  constant with the prior year.
Gross  margins for AAP  declined  slightly  in fiscal 1994 due to  competitive
market conditions in the northeast service area.

                                      24


<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

RESULTS OF OPERATIONS (CONTINUED)

AGRICULTURE & CONSUMER (CONTINUED)

      Agriculture  & Consumer  incurred an operating  loss of $7,100 in fiscal
1994 ($11,800,  excluding a restructuring  credit of $4,700) as compared to an
operating  profit of $13,300 in fiscal 1993.  The change in operating  results
from 1993 to 1994 reflects the decline in gross margin, increases in costs due
to  inflationary  increases,  plus  increases  incurred  on  transferring  the
marketing,  sales,  and related  operating  assets of  agricultural  products,
previously  conducted  through retail  operations,  to  agricultural  hubs and
dedicated service centers. These changes to improve customer service increased
the costs of operations during the course of implementation.

      As  part  of the  Company's  overall  restructuring  efforts  previously
discussed,  restructuring initiatives for Agriculture & Consumer during fiscal
1994 and 1993 were primarily focused on transferring the marketing,  sales and
related  operating  assets  of  agricultural  products,  previously  conducted
through retail operations, to agricultural hubs and dedicated customer service
centers.  This  transition  was  completed  in fiscal  1993 in New England and
Pennsylvania  and was  completed in New York in the first half of fiscal 1994.
An additional  initiative  focused on merging 53 local store cooperatives into
Agway, which was substantially completed in the fourth quarter of fiscal 1993,
which  increased  sales,  gross  margins and  expenses for ARS. In addition to
completing  the New York  transition,  the  fiscal  1994  initiatives  for the
segment  centered  around  designing  and, to some  degree,  implementing  the
streamlining  of operating and  administrative  processes  through  reviews of
supply chain management, product category management, and warehousing systems;
closing,  consolidating,  or converting facilities to focus assets and capital
in selected markets and eliminate  duplication;  and sales enhancement through
customer service and quality reviews.

ENERGY

      In fiscal 1993, divestitures of 19 locations were completed,  and during
fiscal 1994, divestitures of four retail locations were completed by Energy as
part of the  Company's  restructuring  strategy to focus assets and capital in
selected markets. In addition, refocusing of sales to commercial accounts away
from  price-oriented  accounts to  service-oriented  businesses  continued  to
occur.  As  expected,  this  continued  to  decrease  sales  volume  but had a
favorable impact on per unit gross margins realized.

     Total  net sales and  revenues  for  fiscal  1994 of  $556,000  decreased
$82,100  (12.9%) as compared to fiscal 1993,  primarily  due to planned  plant
divestitures  ($40,700)  and  reduced  gas and  diesel  sales  to  low-margin,
high-volume  commercial  customers.  Heating oil and propane  sales  decreased
$5,800 due to a volume increase of 1.2%, offset by a selling price decrease of
3.1%. In total, sales unit volume was down 29,800 gallons (4.8%) primarily for
gas and diesel fuels, after accounting for divestitures. The average price per
unit was down 5.5 cents per  gallon  (7.9%) in 1994  compared  to 1993,  which
decreased  revenues  including  heating oil and propane sales by approximately
$41,400.

      Despite the unit volume and selling price  declines,  Energy realized an
improvement in operating margins of $17,100 ($3,600, excluding a restructuring
credit of $13,500) in the 1994 fiscal year as compared to the previous  fiscal
year. Operating margins as a percentage of net sales and revenues increased by
3.6% in fiscal 1994 as compared to the prior fiscal year,  and total costs and
expenses for Energy declined in fiscal 1994 as a result of the above changes.

DAIRY

      Total sales and revenues of $493,900  decreased  $66,400  (11.8%) during
1994 as compared to 1993.  The dairy division  operations  declined 8.1% while
manufactured  products  group (MPG) and ice cream had  increases  of 13.5% and
2.2%,  respectively.  The dairy sales  decline  resulted  from the sale of the
Central  New York  business  in  January  1993 and the sale of  Hood's  cheese
manufacturing  operations.  The MPG  increase  was the result of  several  new
branded products while the ice cream increase was from the introduction of new
Hood products.

                                      25


<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

RESULTS OF OPERATIONS (CONTINUED)

DAIRY (CONTINUED)

      Net  operating  results  of a $3,400  loss in 1994  deteriorated  from a
$2,900  margin in 1993.  The 1994 gross  margin and  operating  expenses  as a
percent of net sales were consistent with 1993 at 20.7% and 19.3% versus 21.8%
and 18.8%, respectively. The $6,300 decline in operating results was primarily
due to product costs increasing at a faster rate than sales ($9,900,  or 3.1%,
compared to $4,500, or .9%, for sales).

FINANCIAL SERVICES

      Total net sales and revenues for fiscal 1994 decreased  $4,300 (6.2%) to
$65,800 as compared to fiscal 1993. The decrease,  primarily attributed to the
Agway  Insurance  Company and the Agway  General  Agency,  is generated by the
termination of reinsurance assumed contracts of $1,400,  increased reinsurance
ceded  treaties of $400,  a decline of $1,000 in  investment  earnings,  and a
decline in administrative fees of $500 due to a declining base of participants
in the Agway member group health insurance plan. In addition, Telmark revenues
declined $500 as compared to fiscal 1993 due to the effect of portfolio  sales
in 1994 and 1993 and the effect of lower lease rates  charged on new  business
in fiscal 1994.

      In fiscal 1994,  operating margins for Financial  Services declined $500
(4.9%) as compared to fiscal 1993.  The decrease is  primarily  attributed  to
Telmark  due to a lower gain on  portfolio  sale in 1994 of $500 versus a 1993
gain  of  $1,200.  The  Agway  Insurance  Company  revenue  decline  from  the
reinsurance termination was offset by an equal reduction in costs and expenses
with no impact on operating margin.

CORPORATE

      The net loss from  Corporate  was  $10,800  and $3,900 in 1994 and 1993,
respectively.  The most  significant  factors  affecting  these results were a
$13,000  restructuring expense in 1994 with no such charge in 1993 offset by a
$3,800 increase in consolidated other income in 1994.

LIQUIDITY AND CAPITAL RESOURCES

CASH FLOWS

      Cash generated from operations and external  borrowings  continues to be
the  Company's  major  source of funds to  finance  capital  improvements  and
shareholder dividends.

      Cash provided from operating activities totaled $45,700 in 1995, $25,700
in 1994 and $48,700 in 1993.  The  increase  in cash  provided in 1995 was due
primarily to  decreases in  receivables  and  inventory.  The decrease in cash
provided  between 1993 and 1994 was  primarily  the result of a decline in net
margin from continuing operations and increases in accounts payable.

      Investing  activities have used cash of $41,800 in 1995, $85,700 in 1994
and  $15,000  in 1993.  Capital  expenditures  totaled  $42,100,  $40,600  and
$34,700,  respectively, for the same three-year period. In existing agreements
with its lenders, 1996 capital expenditures are limited to annual depreciation
amounts and will reflect  routine  capital and  technology  improvements.  The
Company  anticipates  it will have  adequate  flexibility  to meet its capital
expenditure requirements.

      Proceeds  from the  disposal  of  businesses  and  property,  plant  and
equipment  have  declined  $30,300  over the past three  years and reflect the
wind-down of the Company's  restructuring efforts, which included divestitures
of certain  operating  assets.  Telmark has continued to grow its portfolio as
leases originated, net of lease repayments

                                      26


<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

CASH FLOWS (CONTINUED)

and leases sold, have increased  $121,200 since 1993 and have represented cash
used in  investing  activities.  In 1995,  the  Company  sold its  interest in
Curtice  Burns which  generated  $55,800 in cash  proceeds and was used to pay
down debt.

      At June 30, 1994, the Company had anticipated  spending $22,000 over two
years to design and implement new processes and  information  systems.  During
1995,  it was  determined  that the  expected  benefit  associated  with  this
spending  would be less  than  anticipated.  As a  result,  this  program  was
terminated.

DEBT

      The  Company  finances  its  operations  and the  operations  of all its
continuing  businesses  and  subsidiaries,  except  Telmark,  Agway  Insurance
Company and Hood, through Agway Financial  Corporation (AFC).  Telmark,  Agway
Insurance  Company and Hood finance  themselves  through  operations or direct
borrowing arrangements.

      The Company uses cash from external sources  obtained through  revolving
credit  lines,  letters of credit and  commercial  paper  programs to meet the
Company's short-term capital  requirements.  Sources of longer-term  financing
include  borrowings  from  banks and  insurance  companies  as well as through
issuances of subordinated debentures and capital leases. In addition,  Telmark
has occasionally  sold blocks of its lease portfolio.  Short-term  borrowings,
including   notes  payable  and  current   portions  of  long-term   debt  and
subordinated debt, totaled $178,000 in 1995 and $194,300 in 1994.

      In fiscal 1995, AFC  renegotiated  and renewed  certain of its bank loan
agreements through October 31, 1995. Adequate lines of credit of $122,000 were
available to the Company through AFC, Telmark and Hood as of June 30, 1995. In
addition, the Company retained a commercial paper facility of $60,000. The AFC
short-term lines of credit and $6,000 of AFC long-term debt are collateralized
by the Company's accounts  receivable and non-petroleum  inventories.  Amounts
which can be drawn  under  the AFC  short-term  agreements  are  limited  to a
specific calculation based upon the total of these certain accounts receivable
and non-petroleum inventories ("collateral").  Adequate collateral has existed
throughout  the fiscal  year to meet the  ongoing  needs of the Company and is
expected to continue to do so. In addition,  the  agreements  include  certain
covenants,  the most  restrictive  of which  requires  to Company to  maintain
specific monthly levels of tangible net worth and quarterly levels of interest
coverage.  In September 1995,  waivers were obtained  effective as of June 30,
1995 and  covering  through  August 1995,  and  amendments  were  obtained for
September  and October 1995,  for specific  covenant  violations  within AFC's
ongoing  short-term  credit  facilities.  Negotiations  of the  renewal of AFC
short-term lines of credit are in process and are expected to continue through
October  1995.  It  is  management's   expectation  that  appropriate   credit
facilities  will be in  place  to  meet  the  ongoing  needs  of the  Company.
Additionally, the covenant violations do not have a material impact on Agway's
interest rates for new short-term or long-term debt.  These credit  facilities
continue to be available to the Company.

      In October 1995, $31,200 of subordinated debt issued by AFC matures. The
Company  expects  to  either  refinance  this  debt  through  a new  issue  of
subordinated  debt,  fund  it  through   short-term  bank  borrowings,   or  a
combination of both. Other current  maturities of long-term debt, which relate
principally  to leasing  operations,  will be funded  through a combination of
cash from operations, bank or insurance company borrowings, or the issuance of
public  debentures.  The Company does not  anticipate  the events noted in the
preceding paragraph will have an impact on these plans.

      On October 31, 1994,  Telmark's  registration  of its second offering to
the public of $30,000 of debentures, due March 31, 2000, with the Securities &
Exchange   Commission   became   effective.   The  debentures  are  unsecured,
subordinated  to all senior debt at Telmark,  and are not  guaranteed by Agway
nor any of Agway's other subsidiaries.

                                      27


<PAGE>


     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)

LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

DEBT (CONTINUED)

The  offering  of the  debentures  is not  underwritten,  and  there can be no
guarantee as to the amount of debentures to be sold.  This offer of debentures
is  continuing  and the  proceeds  of the  offering  will  be used to  provide
financing for Telmark's leasing activities. As of June 30, 1995, approximately
$3,500 of debentures were sold. Telmark's first registration of debentures due
December 31, 1997 was effective  February 1, 1994 and approximately  $4,700 of
that $25,000 offering were sold and are outstanding at June 30, 1995. No other
debentures will be sold pursuant to this offering. It is Telmark's expectation
that appropriate  credit  facilities will be in place to meet ongoing needs of
Telmark.

      The Hood short-term  credit facility is used to supply letters of credit
as well as short-term financing. Letters of credit of $16,300 were outstanding
at June 30, 1995. This facility was scheduled to expire on July 31, 1995. Hood
negotiated  an  extension  of this  facility  until  such  time as it could be
restructured.

      Effective August 7, 1995, Hood  restructured its line of credit facility
with its bank. Per the amended agreement,  the bank has made available to Hood
a  $28,000  facility  through  March  31,  1996 with an  increase  to  $33,000
commencing on April 1, 1996.  Borrowings under the line of credit facility are
limited to the total of 80% of the  receivables  less than sixty days old plus
the  balance of  inventories  (not to exceed  $5,000) to the extent  that such
equation does not exceed $28,000 and $33,000,  respectively.  Borrowings under
the line of credit facility are to be repaid on demand.  All outstanding  cash
advances  are due on or before July 1, 1996.  Letter of credit  accommodations
may be  comprised  of up to $18,000 of the total  facility and may be advanced
through June 30, 1996.  Outstanding letter of credit accommodations as of June
30,  1996  are not  renewable  upon  expiration.  Hood's  expectation  is that
appropriate credit facilities will be in place to meet ongoing needs of Hood.

OTHER MATTERS

POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

      The  Company  provides  postretirement  health  care and life  insurance
benefits,  and Hood provides  postretirement health care benefits, to eligible
retirees and their  dependents.  Eligibility for benefits depends upon age and
years of service.

      Effective  July 1, 1993,  the Company  adopted  Statement  of  Financial
Accounting Standards (SFAS) No. 106, "Employers' Accounting for Postretirement
Benefits Other Than Pensions," which requires  employers to accrue the cost of
providing  postretirement  benefits  other  than  pensions  during  the period
employees  are expected to earn the  benefit.  The Company and Hood elected to
amortize the transition obligation of $40,800 and $4,600,  respectively,  over
20 years for both plans. As a result of the adoption of SFAS No. 106,  pre-tax
income in fiscal 1994 was reduced by approximately  $3,900.  The change had no
impact on cash flow.

      In October  1994,  the  Company  elected to amend the  existing  Company
program for providing  postretirement  health care benefits  (OPEB)  effective
January 1, 1995.  The plan  amendment  establishes  a  separate  and  distinct
insured  medical  program for  retirees  aged 65 or over,  caps the  Company's
contributions  to retirees  aged 65 or over and  modifies  coverage for active
employees and retirees under age 65.

      These  amendments  have  resulted  in  reduction  to the  Company's  net
periodic  expense and accumulated  postretirement  benefit  obligation for the
year ended June 30, 1995 of $2,000 and $15,000, respectively.

                                      28


<PAGE>
     ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS
                            (THOUSANDS OF DOLLARS)


OTHER MATTERS (CONTINUED)

HOOD CURTAILMENT GAIN

      The  Hood  pension  plan  (the  "Plan")  covers  substantially  all  its
employees and provides  defined  benefits based on years of credited  service,
average   compensation  (as  defined)  and  social  security   benefits.   The
administrative  committee of Hood  approved,  effective  December 31, 1994, to
freeze the benefit  accruals  under the Plan. As a result,  Hood  recognized a
curtailment gain of $5,677 as of December 31, 1994. This amount is included in
other income.

IMPAIRMENT OF LONG-LIVED ASSETS

      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." This  statement  requires the  recognition  of both
economic and permanent  impairment losses on long-lived  assets. The statement
is effective for fiscal years beginning after December 15, 1995 (the Company's
fiscal  1997).  The adoption  effect of this  statement  cannot be  reasonably
estimated at this time.

ENVIRONMENTAL ISSUES

      The  Company  is  subject  to  a  number  of  governmental   regulations
concerning  environmental  matters,  either  directly,  or as a result  of the
operations  of its  subsidiaries.  Agway  expects  that it will be required to
expend funds to remediate certain sites, including certain Superfund sites and
sites with underground fuel storage tanks. In addition,  Agway expects that it
will incur other expenses associated with environmental compliance.

      The  Company  continually   monitors  its  operations  with  respect  to
potential   environmental  issues,   including  changes  in  legally  mandated
standards and remediation  technologies.  Agway's recorded  liability reflects
those specific issues where remediation  activities are currently deemed to be
probable  and where the cost of  remediation  is  estimable.  Estimates of the
extent of the Company's degree of  responsibility of a particular site and the
method and ultimate cost of remediation  require a number of  assumptions  for
which the ultimate  outcome may differ from current  estimates;  however,  the
Company  believes  that its past  experience  provides a reasonable  basis for
estimating  its  liability.   As  additional  information  becomes  available,
estimates  are adjusted as  necessary.  While the Company does not  anticipate
that any such adjustment would be material to its financial statements,  it is
reasonably  possible that the result of ongoing  and/or  future  environmental
studies  or other  factors  could  alter  this  expectation  and  require  the
recording of additional  liabilities.  The extent or amount of such events, if
any,  cannot be estimated at this time.  Although  settlement  of the reserves
will cause  future  cash  outlays  based  upon  current  estimates,  it is not
expected  that such outlays will  materially  impact the  Company's  liquidity
position.

      As part of its long-term  environmental  protection program, the Company
spent  approximately  $4,000 in fiscal 1995 on capital  projects.  The Company
estimates that during fiscal 1996 and 1997 approximately  $4,000 per year will
be spent on additional  capital projects for environmental  protection.  These
estimates  recognize  the  additional  capital  required  to  comply  with EPA
Underground  Storage Tank (UST) regulations which become effective in December
1998.  Presently,  the total cost to comply  with the EPA UST  regulations  is
estimated to be  approximately  $5,000.  The total  capital  requirements  may
change due to the actual number of USTs actively in use on the effective date.

                                      29


<PAGE>



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                                INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

                                                                                                              PAGES
                                                                                                              -----
<S>                                                                                                              <C>

AGWAY INC. AND CONSOLIDATED SUBSIDIARIES:

      Agway Inc.'s Report on Financial Statements............................................................    31

      Report of Independent Accountants......................................................................    32

      Consolidated Balance Sheets, June 30, 1995 and 1994....................................................    35

      Consolidated Statements of Operations, for the fiscal years ended June 30, 1995, 1994 and 1993.........    36

      Consolidated Statements of Changes in Shareholders' Equity, for the fiscal years ended June 30,
           1995, 1994 and 1993...............................................................................    37

      Consolidated Cash Flow Statements for the fiscal years ended June 30, 1995, 1994 and 1993..............    38

      Notes to Financial Statements..........................................................................    39
</TABLE>

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

      This item is inapplicable.

                                      30


<PAGE>



                 AGWAY INC.'S REPORT ON FINANCIAL STATEMENTS

      The accompanying consolidated financial statements have been prepared in
conformity with generally accepted accounting  principles by the Company.  The
integrity and objectivity of the data in these financial statements, including
estimates and  judgments,  are the  responsibility  of Agway,  as is all other
information included in this annual report.

     The  consolidated  financial  statements  of Agway Inc. and  Consolidated
Subsidiaries  have been  audited  by  Coopers &  Lybrand  L.L.P.,  independent
auditors,  who  relied  on  the  opinions  of  Price  Waterhouse,  independent
auditors, as it relates to Curtice Burns Foods, Inc. and H. P. Hood Inc. Their
reports  follow.  Agway has made available to Coopers & Lybrand L.L.P.  all of
the  Company's  financial  records and related data, as well as the minutes of
Directors' meetings. Furthermore, Agway believes that all representations made
to Coopers & Lybrand L.L.P. during its audit were valid and appropriate.

      Agway  maintains a system of internal  accounting  controls  intended to
provide reasonable  assurance,  given the inherent limitations of all internal
control  systems,  at appropriate  costs,  that  transactions  are executed in
accordance with Company  authorization,  are properly recorded and reported in
the financial statements, and that assets are adequately safeguarded.

      The Budget & Audit  Committee of the Board of Directors,  which consists
of six directors who are not employees, meets periodically with management and
the  independent  auditor to review  the  manner in which they are  performing
their responsibilities and to discuss auditing,  internal accounting controls,
and financial  reporting matters.  The independent  auditor has free access to
the Budget & Audit Committee.

                                                                    AGWAY INC.
                                                          
                                                       BY DONALD P. CARDARELLI
                                                            President, CEO and
                                                               General Manager
                                                           September 15, 1995

                                                           BY PETER J. O'NEILL
                                                        Senior Vice President,
                                                      Treasurer and Controller
                                                            September 15, 1995

                                      31


<PAGE>



                      REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
  Agway Inc.:

     We have  audited  the  consolidated  balance  sheets  of Agway  Inc.  and
Consolidated  Subsidiaries  as of June 30,  1995  and  1994,  and the  related
consolidated  statements of operations,  changes in  shareholders'  equity and
cash flows for the years ended June 30, 1995,  1994 and 1993.  These financial
statements  are  the   responsibility   of  the  Company's   management.   Our
responsibility is to express an opinion on these financial statements based on
our audits.  We did not audit the financial  statements of H. P. Hood Inc. for
the years ended June 30,  1995,  1994 and 1993 nor did we audit the  financial
statements of Curtice Burns Foods,  Inc. for the years ended June 30, 1994 and
1993.  Such  statements of H. P. Hood Inc.(not  presented  separately  herein)
reflect total assets  amounting to $146,886,000  and  $164,276,000 at June 30,
1995 and 1994,  respectively,  and total revenues  amounting to  $482,738,000,
$493,003,000  and  $504,028,000  for the years ended June 30,  1995,  1994 and
1993,  respectively.  Such  statements  of  Curtice  Burns  Foods,  Inc.  (not
presented separately herein) reflect total assets amounting to $446,938,000 at
June 30,1994 and total revenues amounting to $829,116,000 and $878,627,000 for
the years ended June 30, 1994 and 1993,  respectively.  Those  statements were
audited by other  auditors  whose  reports have been  furnished to us, and our
opinion,  insofar as it relates to the amounts included for these subsidiaries
prior to any adjustment to reflect Curtice Burns Foods, Inc. as a discontinued
operation, is based solely on the reports of the other auditors.

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

      In our  opinion,  based  on our  audits  and the  reports  of the  other
auditors,  the  consolidated  financial  statements  referred to above present
fairly,  in all material  respects,  the financial  position of Agway Inc. and
Consolidated  Subsidiaries,  as of June 30,  1995 and 1994 and the  results of
their  operations and their cash flows for the years ended June 30, 1995, 1994
and 1993 in conformity with generally accepted accounting principles.

     As discussed in Note 13 to the financial statements,  the Company changed
its  method of  accounting  for  postretirement  benefits  in  fiscal  1994 by
adopting  Statement of Financial  Accounting  Standards  No. 106,  "Employers'
Accounting for Postretirement Benefits Other Than Pensions."


                                                      COOPERS & LYBRAND L.L.P.

Syracuse, New York
September 15, 1995

                                      32


<PAGE>



                      REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of H. P. Hood Inc.

     In our opinion,  the  accompanying  consolidated  balance  sheets and the
related consolidated statements of operations and retained deficit and of cash
flows present fairly, in all material  respects,  the financial position of H.
P. Hood Inc. and its  subsidiaries  (the  "Company") at June 24, 1995 and June
25, 1994, and the results of their operations and their cash flows for each of
the  three  years in the  period  ended  June 24,  1995,  in  conformity  with
generally accepted accounting  principles.  These financial statements are the
responsibility of the Company's  management;  our responsibility is to express
an opinion on these financial statements based on our audits. We conducted our
audits of these  statements in accordance  with  generally  accepted  auditing
standards  which  require  that  we plan  and  perform  the  audit  to  obtain
reasonable  assurance  about  whether  the  financial  statements  are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements,  assessing
the accounting  principles used and significant  estimates made by management,
and evaluating the overall financial statement  presentation.  We believe that
our audits provide a reasonable basis for the opinion expressed above.



PRICE WATERHOUSE LLP

Boston, Massachusetts
August 11, 1995

                                      33


<PAGE>



                      REPORT OF INDEPENDENT ACCOUNTANTS

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

In our opinion,  the consolidated  balance sheets and the related consolidated
statements  of income and  retained  earnings  and cash  flows (not  presented
separately  herein) present fairly,  in all material  respects,  the financial
position of Curtice Burns Foods,  Inc. and its  subsidiaries  at June 25, 1994
and June 26, 1993,  and the results of their  operations  and their cash flows
for each of the 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  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.

PRICE WATERHOUSE LLP

Rochester, New York
August 16, 1995

                                      34


<PAGE>



                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                            JUNE 30, 1995 AND 1994
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

                                                      ASSETS

                                                                                    1995                 1994
                                                                                ------------         -------------
<S>                                                                             <C>                  <C>

Current assets:

      Trade accounts receivable (including notes receivable of
           $33,661 and $31,051, respectively), less allowance for
           doubtful accounts of $12,443 and $15,515, respectively...........    $    252,052         $     272,791
      Leases receivable, less unearned income of $41,523 and $33,209
           respectively.....................................................          96,063                84,788
      Uncollected insurance premiums........................................          10,261                 9,936
      Advances and other receivables........................................          22,969                26,447
      Inventories...........................................................         177,996               197,788
      Prepaid expenses......................................................          73,890                86,013
                                                                                ------------         -------------
           Total current assets.............................................         633,231               677,763
Marketable securities.......................................................          34,752                33,943
Other security investments..................................................          41,304                38,913
Properties and equipment, net...............................................         311,313               318,359
Long-term leases receivable, less unearned income of $68,799 and
      $51,775, respectively.................................................         236,522               191,653
Other assets................................................................          96,969                91,259
Net assets of discontinued operations.......................................                                48,424
                                                                                ------------         -------------           
           Total assets.....................................................    $  1,354,091         $   1,400,314  
                                                                                ============         =============


                                    LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                                     1995                 1994
                                                                                ------------         -------------
Current liabilities:

      Notes payable.........................................................    $     83,133         $      77,193
      Current installments of long-term debt................................          58,522                82,672
      Subordinated debt, current............................................          36,296                34,471
      Accounts payable......................................................         153,543               166,482
      Unearned insurance premiums...........................................          17,023                16,868
      Other current liabilities.............................................         141,234               145,180
                                                                                ------------         -------------
           Total current liabilities........................................         489,751               522,866
Long-term debt..............................................................         242,668               208,915
Subordinated debt...........................................................         369,962               379,835
Other liabilities...........................................................          73,128                78,655
Commitments and contingencies...............................................
Interest of others in consolidated subsidiary...............................           6,217                 6,217
Preferred stock.............................................................          89,075                89,071
Preferred stock held in treasury............................................         (23,440)              (17,733)
Common stock ($25 par, 170,853 and 170,493 shs. issued; 109,119 and
      110,854 shs. outstanding, respectively)...............................           4,272                 4,262
Common stock held in treasury...............................................          (1,544)               (1,491)
Paid-in capital.............................................................           1,470                 6,371
Retained margin.............................................................         102,532               123,346
                                                                                ------------         -------------
      Total liabilities and shareholders' equity............................    $  1,354,091         $   1,400,314
                                                                                ============         =============
</TABLE>

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

                                      35


<PAGE>



                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
               FISCAL YEARS ENDED JUNE 30, 1995, 1994 AND 1993
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

                                                              1995                  1994                  1993
                                                          ------------          ------------         -------------
<S>                                                       <C>                   <C>                  <C> 

Net sales and revenues from:
      Product sales..................................     $  2,015,812          $  2,126,789         $   2,214,890
      Leasing operations.............................           40,426                33,539                33,808
      Insurance operations...........................           26,623                26,865                30,131
                                                          ------------          ------------         -------------
           Total net sales and revenues..............        2,082,861             2,187,193             2,278,829
                                                          ------------          ------------         -------------        
Cost and expenses from:
      Products and plant operations..................        1,837,326             1,945,074             2,020,735
      Leasing operations.............................           17,675                13,259                13,258
      Insurance operations...........................           17,321                16,881                20,488
      Selling, general and administrative activities.          199,939               194,628               180,061
      Restructuring credit...........................           (3,248)               (6,065)
                                                          ------------          ------------         -------------
           Total operating costs and expenses........        2,069,013             2,163,777             2,234,542
                                                          ------------          ------------         -------------
Operating margin.....................................           13,848                23,416                44,287
Interest expense, net of interest income
      of $8,829, $8,945 and $8,192, respectively.....          (36,169)              (33,570)              (35,736)
Other income, net....................................           12,305                 5,598                 1,789
Loss on investment value and divestiture
       expenses related to H. P. Hood Inc............          (16,724)
                                                          ------------          ------------         -------------
(Loss) margin from continuing operations before
      income taxes...................................          (26,740)               (4,556)               10,340
Income tax (benefit) expense.........................           (3,778)                1,126               (13,878)
                                                          ------------          ------------         -------------
(Loss) margin from continuing operations.............          (22,962)               (5,682)               24,218
Discontinued operations:
      Income from operations, including tax expense
        of $2,286 and after interest of others
        of $2,767....................................                                                          534
      Gain on disposal of Curtice Burns, net of tax
        expense of $19,700...........................            4,430
      Adjustment required for reclassification of
        Hood to continuing operations, net of tax
          (benefit) expense of $(8,231), $3,086
          and $5,145, respectively...................            2,624                 2,378                (5,002)
                                                          ------------          ------------         -------------
           Margin (loss) from discontinued
             operations..............................            7,054                 2,378                (4,468)
                                                          ------------          ------------         -------------
Net (loss) margin....................................     $    (15,908)         $     (3,304)        $      19,750
                                                          ============          ============         =============

</TABLE>


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

                                      36


<PAGE>



                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
          CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
               FISCAL YEARS ENDED JUNE 30, 1995, 1994 AND 1993
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

                                                               COMMON STOCK
                                                          ------------------------      
                                                               (PAR VALUE $25)            PAID-IN      RETAINED
                                                           SHARES          AMOUNT         CAPITAL       MARGIN      TOTAL
                                                          -------        ---------       ---------   ---------   ---------
<S>                                                       <C>            <C>             <C>         <C>         <C>  

Balance June 30, 1992.............................        112,415        $   2,810       $  6,956    $ 116,112   $ 125,878

      Net margin..................................                                                      19,750      19,750
      Dividends declared..........................                                                      (4,129)     (4,129)
      Redeemed, net...............................           (806)             (20)                                    (20)
      Equity in net unrealized capital gains of
        insurance companies.......................                                                          54          54
      Other.......................................                                            394                      394
                                                          -------        ---------       ---------   ---------   ---------
Balance June 30, 1993.............................        111,609            2,790          7,350      131,787     141,927

      Net loss....................................                                                      (3,304)     (3,304)
      Dividends declared..........................                                                      (5,044)     (5,044)
      Redeemed, net...............................           (755)             (19)                                    (19)
      Equity in net unrealized capital losses of
        insurance companies.......................                                                         (93)        (93)
      Other.......................................                                           (979)                    (979)
                                                          -------        ---------       ---------   ---------   ---------
Balance June 30, 1994.............................        110,854            2,771          6,371      123,346     132,488

      Net loss....................................                                                     (15,908)    (15,908)
      Dividends declared..........................                                                      (4,785)     (4,785)
      Redeemed, net...............................        (1,735)              (43)                                    (43)
      Adjustment to unrealized gains (losses)
        on available-for-sale securities,
        net of tax................................                                                        (121)       (121)
      Sale of stock of Curtice Burns..............                                          (4,901)                 (4,901)
                                                          -------        ---------       ---------   ---------   ---------
Balance June 30, 1995.............................        109,119        $   2,728       $   1,470   $ 102,532   $ 106,730
                                                          =======        =========       =========   =========   =========
</TABLE>
                       


      Authorized shares of common stock is 300,000 shares.

     Common shares,  purchased at par value, held in treasury at June 30 were:
1995 - 61,734;  1994 - 59,639;  1993 - 58,260;  1992 - 56,768.  A common stock
dividend  per share of $1.50 was  declared  for  fiscal  1995,  1994 and 1993.
Dividend  payments are restricted to a maximum of 8% of par value, as governed
by the Farm Credit Administration.

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

                                      37


<PAGE>



                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                      CONSOLIDATED CASH FLOW STATEMENTS
               FISCAL YEARS ENDED JUNE 30, 1995, 1994 AND 1993
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

CASH FLOWS FROM OPERATING ACTIVITIES:                         1995                   1994                 1993
                                                          ------------          ------------         -------------
<S>                                                       <C>                   <C>                  <C>

     Net (loss) margin.................................   $    (15,908)         $     (3,304)        $      19,750  
     Adjustments to reconcile margins to net cash:
         Depreciation and amortization.................         47,629                48,710                51,905
         Restructuring credit..........................         (3,248)               (6,065)
         Receivables and other asset provision.........         19,988                11,063                12,925
         Gain on pension curtailment...................         (5,677)
         Pension adjustment............................         (9,060)               (6,793)               (6,253)
         Deferred taxes including valuation allowance..         (8,443)               (4,731)                5,508
         Loss (gain) on sale of businesses and property,
              plant and equipment......................           (597)                 (584)                4,189
         Gain on sale of discontinued operations.......         (4,430)
         Changes in  assets  and  liabilities  net of 
              effects  of  businesses acquired:
              Receivables..............................         21,225               (19,355)              (16,263)
              Inventory................................         19,793                 3,489                11,086
              Payables.................................        (12,939)               31,259                (4,280)
              Other....................................         (2,588)              (27,953)              (29,911)
                                                          ------------          ------------         -------------
Net cash flows from operating activities...............         45,745                25,736                48,656

CASH FLOWS FROM INVESTING ACTIVITIES:

     Purchases of property, plant and equipment........        (42,162)              (40,590)              (34,651)
     Cash paid for acquisitions........................                               (5,044)
     Proceeds from disposal of businesses and
         property, plant and equipment.................         10,732                13,283                41,046
     Purchases of marketable securities................         (1,704)              (21,212)              (31,654)
     Proceeds from sale of marketable securities.......            774                21,708                30,752
     Leases originated.................................       (170,495)             (149,659)             (106,388)
     Leases repaid.....................................        107,649                92,313                86,764
     Proceeds from lease sales.........................                                6,426                12,232
     Purchases of investments in related
         cooperatives..................................         (3,535)               (4,049)               (4,712)
     Proceeds from sale of investments in related
         cooperatives..................................          1,144                 1,126                 1,168
     Proceeds from sale of discontinued operations.....         55,786
Net changes in net assets of discontinued operations...                                  (30)               (9,605)
                                                          ------------          ------------         -------------
Net cash flows used in investing activities............        (41,811)              (85,728)              (15,048)

CASH FLOWS FROM FINANCING ACTIVITIES:

     Net change in short-term borrowing................          5,940                 3,943                (1,303)
     Proceeds from long-term debt......................         90,153               114,840                73,276
     Repayment of long-term debt.......................        (79,268)              (83,542)              (86,591)
     Proceeds from sale of subordinated debt...........         65,431                42,154                54,937
     Redemption of subordinated debt...................        (73,479)              (14,150)              (58,186)
     Payments on capitalized leases....................         (2,002)               (1,401)               (3,086)
     Proceeds from sale of stock.......................             34                 1,886                 1,431
     Redemption of stock...............................         (5,779)                 (702)              (12,500)
     Cash dividends paid...............................         (4,964)               (4,511)               (4,571)
                                                          ------------          ------------         ------------- 
Net cash flows from financing activities...............         (3,934)               58,517               (36,593)
                                                          ------------          ------------         ------------- 
Net increase (decrease) in cash and equivalents........              0                (1,475)               (2,985)
Cash and equivalents at beginning of year..............              0                 1,475                 4,460
                                                          ------------          ------------         -------------
Cash and equivalents at end of year....................   $          0          $          0         $       1,475
                                                          ============          ============         =============
</TABLE>

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

                                      38


<PAGE>
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                        NOTES TO FINANCIAL STATEMENTS
                            (THOUSANDS OF DOLLARS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization

     Agway Inc. (the  "Company" or "Agway"),  incorporated  under the Delaware
General  Corporation  Law in 1964  and  headquartered  in  DeWitt,  New  York,
functions as an agricultural  cooperative  directly engaged in  manufacturing,
processing,  distribution  and  marketing  of products  and  services  for its
farmer-members  and other  customers in the states of  Connecticut,  Delaware,
Maine,  Maryland,  Massachusetts,  New Hampshire,  New Jersey, New York, Ohio,
Pennsylvania,  Rhode Island, and Vermont. The Company,  through certain of its
subsidiaries, is involved in retail and wholesale sales of farm supplies; yard
and garden products;  pet food and pet supplies; the distribution of petroleum
products;  repackaging and marketing of vegetables;  underwriting  and sale of
certain types of property and casualty  insurance;  sale of health  insurance;
and lease financing.

Fiscal Year

     The Company's  fiscal  year-end is on the last  Saturday in June.  Fiscal
years ending June 30, 1995, 1994 and 1993 were each comprised of 52 weeks.

Basis of Consolidation

     The consolidated  financial statements include the accounts of all wholly
owned  subsidiaries and the Company's  majority-owned  subsidiary,  H. P. Hood
Inc. (Hood),  which is 99.9% owned. Curtice Burns Foods, Inc. (Curtice Burns),
which was 34% owned through  November 3, 1994, is presented as a  discontinued
operation.  All significant  intercompany  transactions and balances have been
eliminated in consolidation.

Cash and Equivalents

      The Company considers all investments with a maturity of three months or
less when purchased to be cash  equivalents.  The carrying  amount reported in
the balance sheet approximates fair value.

Leases Receivable

      The Company's  leasing operation  (Telmark Inc.) finances  buildings and
equipment  for Agway members and others.  Leases are made on a  precomputation
basis  (finance  charges  included in the face amounts of the notes).  Finance
charges are realized as income,  utilizing the interest  method over the terms
of the leases,  which for most commercial and agricultural leases is 60 months
or less and a maximum of 180  months  for  buildings.  Income  recognition  is
suspended on all leases and loans which become past due greater than 120 days.
Gains on lease sales are  reduced  for  estimated  future  servicing  fees and
estimated losses under the recourse provisions of the sale (limited to 7.5% of
the sale proceeds).  Servicing amounts are amortized over the life of the sold
leases.

Origination Fees and Costs

      Fees received and direct costs  incurred for the  origination  of leases
and notes are deferred and amortized to interest  income over the  contractual
lives of the  instruments  using the interest  method,  adjusted for estimated
prepayment experience.

Inventories

      Feed,  crops,  non-liquid  petroleum  products  and  retail  inventories
(including  inventories in regional  distribution  centers as well as consumer
stores) are stated at the lower of cost or market.  Cost is  determined  using
average unit cost or first-in, first-out methods. Liquid petroleum inventories
are stated at the lower of cost or market using the last-in,  first-out method
of costing. Grain inventories are stated at market, as adjusted for unrealized
gains  and  losses  on open  futures  contracts  and open  purchase  and sales
contracts.

Financial Instruments

      The  Company  enters into  futures  contracts  to the extent  considered
practicable to hedge exposure to commodity price  fluctuations for grains used
in the  manufacturing  of dairy,  beef, swine and poultry feeds. All net gains
and losses  realized from hedging  activities,  which were  immaterial for the
years ended June 30, 1995, 1994 and 1993,

                                      39


<PAGE>
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Financial Instruments (continued)

are included in cost of sales.  Contracts and hedges  typically  expire within
one year and  included  with  inventories  are marked to market at the date of
closing.

Marketable Securities

      In 1995,  the  Company  adopted  SFAS No. 115,  "Accounting  for Certain
Investments in Debt and Equity  Securities."  Under the new rules,  all of the
Company's marketable debt and equity securities,  which relate entirely to the
company's  insurance  operations,  are  classified as  available-for-sale  and
carried at fair value.  Unrealized gains and losses,  net of tax, are reported
in a separate component of shareholders' equity. At June 30, 1995, the effects
of adopting this statement  resulted in a reduction in  shareholders'  equity,
net of tax, of approximately $300.

Other Security Investments

      Other  security  investments  consists of capital stock of a cooperative
bank and other  cooperative  suppliers  acquired at par or stated value.  This
bank stock is not traded and is  historically  redeemed on a periodic basis by
the bank at cost.  By its  nature,  this  stock is held to  redemption  and is
reported at cost.  Patronage refunds received from the cooperative bank in the
form of additional bank stock and cash are recorded as a reduction of interest
expense  and  totaled  approximately  $1,200,  $1,600 and $2,000 for the years
ended 1995, 1994 and 1993,  respectively.  Patronage  refunds  received on the
stock of other cooperatives are reflected in other income.

Properties and Equipment

      Property   and   equipment  is  recorded  at  cost.   Depreciation   and
amortization are charged to operations,  principally on a straight-line basis,
over the estimated useful lives of the properties and equipment,  and over the
term of the lease for capital  leases.  Ordinary  maintenance  and repairs are
charged  to  operations  as  incurred.  Gains  and  losses on  disposition  or
retirement of assets are reflected in income as incurred.

Other Assets

      Other assets include  approximately $16,000 and $19,400 at June 30, 1995
and 1994,  respectively,  of costs in excess of the fair value of net tangible
assets  acquired  in  purchase  transactions  (goodwill)  as well as  acquired
non-compete  agreements and trademarks.  Goodwill and other intangible  assets
are  amortized  on a  straight-line  basis over  periods  ranging from 1 to 40
years.  Amortization  included in continuing  operations totaled approximately
$7,800,  $8,600,  and $10,200 for fiscal years ending June 30, 1995,  1994 and
1993, respectively.

Impairment of Long-Lived Assets

      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." This  statement  requires the  recognition  of both
economic and permanent  impairment losses on long-lived  assets. The statement
is effective for fiscal years beginning after December 15, 1995 (the Company's
fiscal  1997).  The adoption  effect of this  statement  cannot be  reasonably
estimated at this time.

Environmental Remediation Costs

      The Company accrues for losses associated with environmental remediation
obligations when such losses are probable and reasonably  estimable.  Accruals
for estimated losses from environmental  remediation obligations generally are
recognized no later than completion of the remedial  feasibility  study.  Such
accruals are adjusted as further information develops or circumstances change.
Costs of future expenditures for environmental remediation obligations are not
discounted to their present  value.  Recoveries of  environmental  remediation
costs from other  parties are recorded as assets when their  receipt is deemed
probable.

                                      40


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Research and Development

      The  Company  expenses  research  and  development  costs  as  they  are
incurred. Net research and development costs were approximately $2,100, $2,600
and $2,100 for the years ended June 30, 1995, 1994 and 1993, respectively.

Advertising Costs

      The Company generally  expenses  advertising costs as incurred or shown.
Prepaid   advertising  costs  at  June  30,  1995  and  1994  are  immaterial.
Advertising  expense  for the years  ended  June 30,  1995,  1994 and 1993 was
approximately $39,300, $42,300 and $40,200, respectively.

Income Taxes

      The Company  provides for income taxes in accordance with the provisions
of SFAS No. 109,  "Accounting  for Income  Taxes." Under the liability  method
specified by SFAS No. 109,  deferred tax assets and  liabilities  are based on
the  difference  between the  financial  statement and tax basis of assets and
liabilities  as measured by the enacted tax rates which are  anticipated to be
in effect when these  differences  reverse.  The deferred tax provision is the
result of the net change in the assets and  liabilities  for  deferred  tax. A
valuation allowance is established when it is necessary to reduce deferred tax
assets to amounts expected to be realized.

Reclassifications

      Certain reclassifications have been made to conform prior year financial
statements with the current year presentation.

                                      41


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

2. AGWAY FINANCIAL CORPORATION

      Agway Financial  Corporation (AFC) is a wholly owned subsidiary of Agway
whose  principal   business  activity  is  securing   financing  through  bank
borrowings and issuance of corporate debt instruments to provide funds for its
sole  stockholder,  Agway,  and AFC's  sole  wholly  owned  subsidiary,  Agway
Holdings Inc. (AHI), and its subsidiaries, for general corporate purposes. The
payment  of   principal   and  interest  on  this  debt  is   absolutely   and
unconditionally  guaranteed  by Agway.  In an exemptive  order  granted by the
Securities  and  Exchange  Commission,  AFC,  as a  separate  company,  is not
required  to file  periodic  reports  with  respect to these  debt  securities
provided  the  1934  Act  reports  of  Agway  contain   summarized   financial
information concerning AFC. Accordingly,  summarized financial information for
AFC and Consolidated Subsidiaries is as follows:
<TABLE>
<CAPTION>

                                                                                RESTATED              RESTATED
                                                      FISCAL YEAR ENDED     FISCAL YEAR ENDED    FISCAL YEAR ENDED
                                                        JUNE 30, 1995         JUNE 30, 1994         JUNE 30, 1993
                                                     -----------------     -----------------     -----------------
      <S>                                            <C>                   <C>                   <C> 

      Net sales and revenues.......................  $       1,572,065     $       1,669,536     $       1,962,046
      Operating margin.............................             25,327                36,074                48,256
      Margin (loss) from continuing operations.....             (1,340)                8,484                 9,747
      Net margin...................................              5,714                10,862                 5,279

                                                        June 30, 1995         June 30, 1994
                                                     -----------------     -----------------
      Current assets...............................            615,336     $         650,266
      Properties and equipment, net................            231,928               233,287
      Noncurrent assets............................            335,568               290,245
      Net assets of discontinued operations........                  0                48,424
                                                     -----------------     -----------------
      Total assets.................................  $       1,182,832     $       1,222,222
                                                     =================     =================
                                                    

      Current liabilities..........................  $         322,492     $         391,233
      Long-term debt...............................            240,107               205,579
      Subordinated debt............................            369,962               379,835
      Noncurrent liabilities.......................             23,158                24,803
      Interest of others in consolidated
         subsidiaries..............................              6,217                 6,217
      Shareholder's equity.........................            220,896               214,555
                                                     -----------------     -----------------
      Total liabilities and shareholder's equity...  $       1,182,832     $       1,222,222
                                                     =================     =================
</TABLE>


      On July 1, 1994,  certain  subsidiaries of AFC were transferred to Agway
Inc., and certain  operating  divisions of Agway Inc. were transferred to AFC.
The above summarized financial information for the fiscal years ended June 30,
1994 and 1993 have been restated to reflect these changes.

3. RESTRUCTURING RESERVES

      In  June  1992,  the  Company  established  a  $75,000  reserve  for the
estimated net cost to complete a significant restructuring of the Company (the
Project) planned at that time. As initiatives within the restructuring project
have been  completed  and the Project has drawn  closer to an end, the Company
has  been  constantly  monitoring  the  estimates  of  cost to  complete.  The
estimated  total  project  cost as of June 30, 1995 is $65,687  ($75,000  less
credits to date of $9,313) and  includes a net $6,152 in  reserves  left to be
used.  The  remaining  estimated  cost to complete of $6,152 is  comprised  of
$3,597 of  environmental-related  cost,  which  will be  managed  over time in
coordination with the Company's overall environmental  management  activities,
and $2,555 of remaining  initiatives  expected to be completed in fiscal 1996.
The $9,313 reduction in cost from the $75,000 original estimate to the current
estimate was recognized in income,  $6,065 in fiscal 1994 and $3,248 in fiscal
1995.

                                      42


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

3. RESTRUCTURING RESERVES (CONTINUED)

      During the three years ended June 30, 1995, the Company has  implemented
a substantial portion of its original  restructuring plans with modifications,
revisions and  refinement as determined to be  appropriate  during this detail
implementation  period.  The more significant  revisions made at June 30, 1995
and 1994  related to retention of certain  locations  originally  targeted for
divestiture,  and  severance  and other  costs in  connection  with  personnel
reductions  which reduced  estimated  disposal  costs.  These  reductions were
partially offset by additional  corporate costs,  principally contract buyouts
and other costs and outside  consulting  fees. In 1995,  the Company  released
restructuring  reserves to income  totaling a net $1,279 in the third  quarter
and $1,969 in the fourth quarter.
<TABLE>
<CAPTION>


                                          For the Year Ended June 30, 1995

                                               Balance      Proceeds                             Reserve
                                                 at            on          Reductions           Revisions    Balance
                                                                       -------------------      
                                              Beginning     Sale of    Divested     Costs       Additions    at End
Restructuring Reserve:                        of Period      Assets     Assets    Incurred     (Releases)   of Period
                                              ---------     --------   -------     -------      --------     -------
<S>                                           <C>           <C>        <C>         <C>          <C>          <C>

Personnel Reductions
--------------------
Severance and early retirement program        $   2,502                            $   392      $ (2,110)    $     0
                                              ---------     --------   -------     -------      --------     -------
TOTAL PERSONNEL                                   2,502                                392        (2,110)          0 (A)

Plant, Store & Business Divestitures
------------------------------------
Proceeds on sale of assets                       (6,349)    $  4,448                                 395      (1,506)(B)
Net book value of assets to be divested          11,527                $ 6,274                    (4,291)        962 (B)
Cost of divestiture (1)                           3,295                              2,949         2,753       3,099 (C)
                                              ---------     --------   -------     -------      --------     -------
Loss on divestiture                               8,473        4,448     6,274       2,949        (1,143)      2,555
Incremental environmental costs                   5,906                              2,732           423       3,597 (D)
                                              ---------     --------   -------     -------      --------     -------
TOTAL PLANT, STORE & BUSINESS                    14,379        4,448     6,274       5,681          (720)      6,152

Other Costs
-----------
Consulting fees                                   1,329                              1,229          (100)          0
Contract buyouts and other costs (2)              1,042                                724          (318)          0
                                              ---------     --------   -------     -------      --------     -------
TOTAL OTHER                                       2,371                              1,953          (418)          0 (E)
                                              ---------     --------   -------     -------      --------     -------
TOTAL RESTRUCTURING                           $  19,252     $  4,448   $ 6,274     $ 8,026      $ (3,248)    $ 6,152
                                              =========     ========   =======     =======      ========     =======
</TABLE>
                                           

                                      43


<PAGE>
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

3. RESTRUCTURING RESERVES (CONTINUED)
<TABLE>
<CAPTION>
                                             For the Year Ended June 30, 1994

                                               Balance      Proceeds                             Reserve
                                                 at            on          Reductions           Revisions    Balance
                                                                       -------------------      
                                              Beginning     Sale of    Divested     Costs       Additions    at End
Restructuring Reserve:                        of Period      Assets     Assets    Incurred     (Releases)   of Period
                                              ---------     --------   -------     -------      --------     -------
<S>                                           <C>           <C>        <C>         <C>          <C>          <C>
Personnel Reductions
--------------------
Severance and early retirement program        $   3,144                            $ 2,170      $ 1,528      $ 2,502
                                              ---------     --------   -------     -------      --------     -------
TOTAL PERSONNEL                                   3,144                              2,170        1,528        2,502

Plant, Store & Business Divestitures
------------------------------------
Proceeds on sale of assets                      (51,902)    $16,566                              28,987       (6,349)
Net book value of assets to be divested          57,131                 $17,071                 (28,533)      11,527
Cost of divestiture (1)                           6,662                              2,338       (1,029)       3,295
                                              ---------     --------   --------    -------      --------     -------
Loss on divestiture                              11,891      16,566      17,071      2,338         (575)       8,473
Incremental environmental costs                  15,744                              1,812       (8,026)       5,906
                                              ---------     --------   --------    -------      --------     -------
TOTAL PLANT, STORE & BUSINESS                    27,635      16,566      17,071      4,150       (8,601)      14,379

Other Costs
-----------
Consulting fees                                  (1,062)                             4,382         6,773       1,329
Contract buyouts and other costs (2)              8,801                              1,994        (5,765)      1,042
                                              ---------     --------   --------     -------      --------     -------
TOTAL OTHER                                       7,739                              6,376         1,008       2,371
TOTAL RESTRUCTURING RESERVE                   $  38,518     $16,566     $17,071    $12,696       $(6,065)    $19,252
                                              =========     ========   ========    =======       =======      =======
</TABLE>

                                           For the Year Ended June 30, 1993
<TABLE>
<CAPTION>
                                                           Balance       Proceeds                            
                                                              at            on          Reductions           Balance
                                                                                    -------------------      
                                                           Beginning     Sale of    Divested     Costs       at End
Restructuring Reserve:                                     of Period      Assets     Assets    Incurred     of Period 
                                                           ---------     --------   --------   --------     --------
<S>                                                        <C>           <C>        <C>        <C>          <C>  
Personnel Reductions
--------------------
Severance and early retirement program                     $  23,430                           $ 20,286     $  3,144
                                                           ---------     --------   --------   --------     --------
TOTAL PERSONNEL                                               23,430                             20,286        3,144

Plant, Store & Business Divestitures
------------------------------------
Proceeds on sale of assets                                   (99,803)    $ 47,901                            (51,902)
Net book value of assets to be divested                      108,918                $ 51,787                  57,131
Cost of divestiture (1)                                        8,805                              2,143        6,662
                                                           ---------     --------   --------   --------     --------
Loss on divestiture                                           17,920       47,901     51,787      2,143       11,891
Incremental environmental costs                               16,942                              1,198       15,744
                                                           ---------     --------   --------   --------     --------
TOTAL PLANT, STORE & BUSINESS                                 34,862       47,901     51,787      3,341       27,635

Other Costs
-----------
Consulting fees                                                4,500                              5,562       (1,062)
Contract buyouts and other costs (2)                          12,208                              3,407        8,801
                                                           ---------     --------   --------   --------     --------   
TOTAL OTHER                                                   16,708                              8,969        7,739
TOTAL RESTRUCTURING RESERVE                                $  75,000     $ 47,901   $ 51,787   $ 32,596     $ 38,518
                                                           =========     ========   ========   ========     ======== 
</TABLE>

(1) Includes demolition,  asset transfer costs, and commissions on real estate
    transactions. 
(2) Includes amounts of relocation,  debt restructuring  costs, legal fees,
    and other costs.

                                      44

<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

3. RESTRUCTURING RESERVES (CONTINUED)

(A)   During the quarter ended March 31, 1995, the Company  completed a review
      of the planned  technological  improvement for data warehouse,  customer
      management   and  supply  chain   management   and  concluded  that  the
      anticipated  future cost of these  improvements  was  excessive  for the
      benefits expected to be achieved.  As a result, the employee  reductions
      and related severance  originally  expected from  implementation of this
      technology  will not be realized,  and the  corresponding  restructuring
      reserve was eliminated.

(B)   Represents  certain  assets  identified  for  disposition as part of the
      original restructuring plan which have yet to be sold or closed. Efforts
      to sell the assets and complete  the  shutdowns  are  ongoing.  Ultimate
      disposition will depend upon successful negotiations with willing buyers
      for remaining properties.  During the third and fourth quarters of 1995,
      it was determined by management that certain  anticipated  proceeds from
      the sale of fixed assets  would be less than  originally  estimated  and
      certain  assets  originally  scheduled for disposal will be retained for
      use in the business.  Therefore,  the reserve  estimates for these items
      have been revised to reflect these facts.  The Company  anticipates that
      the remaining planned activities will be completed in fiscal 1996.

(C)   Cost of  divestitures  includes  shutdown  costs in connection  with the
      closing  and sale of  remaining  locations.  Ultimate  disposition  will
      depend upon  successful  negotiations  with willing buyers for remaining
      properties. As operational shutdowns are completed, additional costs are
      expected  to be  incurred in excess of the  original  estimations.  As a
      result, an increase to this component of the  restructuring  reserve was
      required  during  1995.  The  Company  anticipates these efforts will be 
      completed in fiscal 1996.

(D)  Included in the costs related to business  divestitures are environmental
     remediation  costs,  identified  during the process of asset sales,  that
     primarily  relate to real estate assets retained on energy business sold.
     These anticipated  environmental  costs are reviewed  periodically by the
     Company's   environmental   engineers   and   adjusted   for  changes  in
     circumstances.  These  anticipated  cash  outlays are part of the ongoing
     programs  regarding  environmental  remediation  and are  expected  to be
     incurred  over  the next  four  years.  The  revision  to this  component
     reflects  larger  anticipated  costs  associated  with the  environmental
     remediation.

(E)  As  a  result  of  the  termination  of  certain  planned   technological
     improvements  noted  under Item (A),  future  consulting  costs have been
     eliminated.  Additionally,  contract  buyouts  and other  costs have been
     concluded.

                                      45


<PAGE>

                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

4. LEASES RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES

      Net investments in leases at June 30 were as follows:

                                                          1995           1994
                                                       ---------       ---------
Leases (minimum payments):
  Commercial and agricultural ..................      $ 448,873       $ 366,589
  Retail .......................................          2,461           2,034
                                                      ---------       ---------
     Total leases ..............................        451,334         368,623
Unearned interest and finance charges ..........       (110,322)        (84,984)
Net deferred origination costs .................          6,904           5,236
                                                      ---------       ---------
     Net investment ............................        347,916         288,875
Allowance for credit losses ....................        (15,331)        (12,434)
                                                      ---------       ---------
     Net leases receivable .....................      $ 332,585       $ 276,441
                                                      =========       =========
                                                      


      Included within the above are unguaranteed  estimated residual values of
leased property  approximating  $49,900 and $43,800 at June 30, 1995 and 1994,
respectively.   Additionally,  as  of  June  30,  1995,  1994  and  1993,  the
recognition of interest income was suspended on approximately  $3,800,  $7,700
and $11,800, respectively, of net leases.

      Contractual  maturities of leases (minimum  payments) over the next five
years and  thereafter  were as follows  at June 30,  1995:  $142,730  in 1996,
$110,505  in 1997,  $78,801  in 1998,  $49,407  in 1999,  $26,183  in 2000 and
$43,708 thereafter.





5. INVENTORIES

      Inventories at June 30 consist of the following:

                                                          1995             1994
                                                       --------         --------
Raw materials ................................         $ 21,221         $ 23,292
Finished goods ...............................          139,791          158,639
Goods in transit and supplies ................           16,984           15,857
                                                       --------         --------
    Total inventories ........................         $177,996         $197,788
                                                       ========         ========
                                                      
      Inventories  valued at the lower of LIFO  (last-in,  first-out)  cost or
market include refined  products of Agway Petroleum  Corporation.  At June 30,
1995 and 1994,  current costs  exceeded LIFO costs by  approximately  $700 and
$400, respectively. The total of such inventories was approximately $13,000 at
June 30, 1995 and $9,000 at June 30, 1994.

                                      46


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

6. MARKETABLE SECURITIES
<TABLE>
<CAPTION>

      Available-for-sale securities include:                                                  Gross           Gross
                                                                             Amortized      Unrealized      Unrealized        Fair
      June 30, 1995                                                             Cost           Gains          Losses          Value
      -------------                                                           -------        -------         -------         -------
<S>                                                                           <C>            <C>             <C>             <C>

U. S. government securities and obligations                                   $ 9,070        $    51         $   (99)        $ 9,022
Non-U. S. government obligations                                                3,495                           (137)          3,358
Mortgage-backed securities                                                      2,113            143                           2,256
Corporate securities                                                           18,874             22            (528)         18,368
                                                                              -------        -------         -------         -------
      Total debt securities                                                    33,552            216            (764)         33,004
Common and preferred stocks                                                     1,489            411            (152)          1,748
                                                                              -------        -------         -------         -------
      Total available-for-sale marketable securities                          $35,041        $   627         $  (916)        $34,752
                                                                              =======        =======         =======         =======
</TABLE>
<TABLE>
<CAPTION>

                                                                                          Gross            Gross
                                                                       Amortized        Unrealized        Unrealized          Fair
      June 30, 1994                                                       Cost            Gains            Losses             Value
      -------------                                                     -------          -------           -------           -------
<S>                                                                     <C>              <C>               <C>               <C>
U. S. government securities and obligations                             $ 8,699          $     9           $  (595)          $ 8,113
Non-U. S. government obligations                                          2,503                               (329)            2,174
Mortgage-backed securities                                                2,828              109                (5)            2,932
Corporate securities                                                     18,461                3            (1,777)           16,687
                                                                        -------          -------           -------           -------
      Total debt securities                                              32,491              121            (2,706)           29,906
Common and preferred stocks                                               1,528              141              (217)            1,452
                                                                        -------          -------           -------           -------
      Total marketable securities                                       $34,019          $   262           $(2,923)          $31,358
                                                                        =======          =======           =======           =======
</TABLE>
                                                                       

      The cost of  securities  sold is based  on the  specific  identification
method.   Realized   gains  and  losses,   declines  in  value  judged  to  be
other-than-temporary  and interest and dividends are included in income. Prior
to July 1, 1994, debt securities were stated at amortized cost while preferred
and common stocks were stated at fair value.

      Proceeds   from  the  sale  of  debt  and  equity   securities   totaled
approximately $774, $21,708 and $30,752 in 1995, 1994 and 1993,  respectively.
Gross gains of  approximately  $400 and $1,300 were realized on those sales in
1994 and 1993,  respectively.  There  were no gains  realized  in 1995.  Gross
losses realized on those sales in 1995, 1994 and 1993 were immaterial.

      At June 30, 1995, the Company did not hold any debt or equity securities
from a single issuer that  exceeded 10 percent of the Company's  shareholders'
equity.

      The amortized cost and fair value of available-for-sale  debt securities
at  June  30,  1995,  by  contractual  maturity,  are  shown  below.  Expected
maturities will differ from contractual  maturities because borrowers may have
the right to call or prepay  obligations  with or without  call or  prepayment
penalties.

                                                           Amortized       Fair
                                                             Cost         Value
                                                           -------       -------
Due in one year or less                                    $ 2,998       $ 2,444
Due after one year through five years                        5,655         5,237
Due after five years through ten years                       4,143         3,868
Due after ten years                                         20,756        21,455
                                                           -------       -------
                                                           $33,552       $33,004
                                                           =======       =======
                                                        



                                      47


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

7. PROPERTIES AND EQUIPMENT

      Properties and equipment,  at cost, including capital leases, consist of
the following at:

                  June 30, 1995                   Owned      Leased     Combined
                  -------------                 --------    --------    --------

Land and land improvements .................    $ 41,623    $  1,071    $ 42,694
Buildings and leasehold improvements .......     166,249       8,991     175,240
Machinery and equipment ....................     268,900      10,499     279,399
Office equipment ...........................      40,773         169      40,942
Automotive equipment .......................      85,535                  85,535
Capital projects in progress ...............      17,911                  17,911
                                                --------    --------    --------
                                                 620,991      20,730     641,721
Less: accumulated depreciation and
        amortization .......................     313,872      16,536     330,408
                                                --------    --------    --------
Properties and equipment, net ..............    $307,119    $  4,194    $311,313
                                                ========    ========    ========



                  June 30, 1994                   Owned       Leased    Combined
                  -------------                 --------    --------    --------
                   
Land and land improvements .................    $ 41,432    $  1,070    $ 42,502
Buildings and leasehold improvements .......     165,947       9,375     175,322
Machinery and equipment ....................     253,289      10,645     263,934
Office equipment ...........................      33,572         193      33,765
Automotive equipment .......................      81,781         243      82,024
Capital projects in progress ...............      13,192                  13,192
                                                --------    --------    --------
                                                 589,213      21,526     610,739
Less: accumulated depreciation and
        amortization .......................     275,362      17,018     292,380
                                                --------    --------    --------
Properties and equipment, net ..............    $313,851    $  4,508    $318,359
                                                ========    ========    ========
                                             

      Depreciation  and  amortization   expense  relating  to  properties  and
equipment amounted to approximately $39,792, $40,085 and $41,683 in 1995, 1994
and 1993, respectively.

                                      48


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

8. INCOME TAXES

      The  provision  (benefit) for income taxes as of June 30 consists of the
following:

                                           1995           1994           1993
                                         --------       --------       --------
Continuing operations:
  Current:
    Federal                              $  3,100       $  1,568       $ (7,763)
    State                                   1,466          4,015          6,604
  Deferred                                 (9,304)        (7,559)        (6,659)
  Increase (decrease) in
    valuation allowance                       960          3,102         (6,060)
                                         --------       --------       --------
                                         $ (3,778)      $  1,126       $(13,878)
                                         ========       ========       ======== 
Discontinued operations:
  Current:
    Federal                              $  9,626            153       $  8,833
    State                                   1,438           (368)           287
  Deferred                                    405          3,301         (1,689)
                                         --------       --------       --------
                                         $ 11,469       $  3,086       $  7,431
                                         ========       ========       ========
                                       

      The Company's effective income tax rate on (loss) margin from continuing
operations  before income taxes differs from the federal statutory regular tax
rate as of June 30 as follows:
<TABLE>
<CAPTION>

                                                             1995      1994        1993
                                                             ----      ----        ----
<S>                                                        <C>        <C>        <C> 

Statutory federal income tax rate ........................ (35.0%)    (35.0%)      34.0%

Tax effects of:
      State income taxes, net of federal benefit (1) .....   1.9       64.4        37.6
      Items for which no federal tax effect was recognized   6.2        2.3        (3.9)
      Dividend received deduction ........................   (.5)       2.7         1.2
      Fines and penalties ................................    .2        4.5         4.8
      Tax credits ........................................                        (23.1)
      Amortization of intangibles ........................   1.5        8.2        (2.5)
      Adjustment of prior year accrual ...................   2.1        4.7       (87.0)
      Utilization of loss carryforwards ..................            (13.6)       (5.9)
      Change in valuation allowance ......................   3.6       68.1       (52.7)
      Other items ........................................   5.0      (14.8)       (2.4)
      Reclassifying Hood to continuing operations ........    .9      (66.8)      (34.3)
                                                           ------     ------     ------- 
        Effective income tax rate ........................ (14.1%)     24.7%     (134.2%)
                                                           ======     ======     =======  
</TABLE>


      (1) For state income tax  purposes,  the Company does not file  combined
income tax returns and is therefore unable to recognize the benefit of certain
net operating losses incurred by subsidiaries.

                                      49


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

8. INCOME TAXES (CONTINUED)

      The components of the deferred tax assets and  liabilities as of June 30
were as follows:
<TABLE>
<CAPTION>

              Deferred tax assets:                                                  1995                  1994
                                                                                ------------          ------------
              <S>                                                               <C>                   <C>

                  Other liabilities and reserves.......................         $     25,351          $     20,768
                  Leases receivable....................................                9,456                10,757
                  Self-insurance reserves..............................                7,727                 7,888
                  Medical reserves.....................................                6,966                 6,366
                  Inventory............................................                6,345                 4,874
                  Deferred compensation................................                4,952                 5,683
                  Accounts receivable..................................                4,025                 5,275
                  Restructuring reserve................................                2,092                 6,545
                  Miscellaneous........................................                3,798                 3,839
                  NOL carryforward.....................................                5,651
                  Alternative minimum tax credit carryforward..........                1,721                 7,316
                                                                                ------------          ------------
                  Gross deferred tax asset.............................               78,084                79,311
                  Less valuation allowance.............................               (4,961)               (4,001)
                                                                                ------------          ------------
                       Total net deferred tax asset....................               73,123                75,310
                                                                                ------------          ------------
              Deferred tax liabilities:
                  Pension assets.......................................               25,020                20,010
                  Excess of tax over book depreciation.................               16,646                19,719
                  Prepaid medical......................................                6,978                 7,259
                  Other assets.........................................                2,188                 3,894
                  Undistributed earnings of discontinued operation.....                                      9,234
                  Miscellaneous........................................                1,451                 2,797
                                                                                ------------          ------------
                       Total deferred tax liability....................               52,283                62,913
                                                                                ------------          ------------
                       Net deferred tax asset..........................         $     20,840          $     12,397
                                                                                ============          ============ 
</TABLE>
                                                                                

      The  Company's  net  deferred  tax  asset at June  30,  1995 and 1994 of
$20,840 and $12,397, respectively,  consists of a net current asset of $35,888
and $36,859  included in prepaid  expenses  and a net  long-term  liability of
$15,048 and  $24,462  included  in other  liabilities  as of June 30, 1995 and
1994,  respectively.  The total gross deferred tax assets are partially offset
by a  valuation  allowance  of $4,961  and  $4,001 at June 30,  1995 and 1994,
respectively.  The allowance is related primarily to the Company's subsidiary,
Hood, and its limitations on net operating loss  carryforwards  and future tax
deductions  for  which no  benefit  can be  realized.  Based on the  Company's
history of taxable earnings and its  expectations  for the future,  management
has determined  that operating  income will more likely than not be sufficient
to recognize its deferred tax assets.

      At June 30,  1995,  the  Company's  federal  AMT  credit  can be carried
forward indefinitely, and the net operating loss (NOL) carryforwards expire in
2010.

                                      50


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

9. SHORT-TERM NOTES PAYABLE

      As of June 30,  1995,  the  Company had  available  lines of credit with
various banking  institutions  whereby lenders have agreed to provide funds up
to  $122,000 to  separately  financed  units of the Company as follows:  Agway
Financial  Corporation (AFC) - $65,000;  Telmark - $24,000; Hood - $33,000. In
addition, AFC may issue up to $60,000 of commercial paper under the terms of a
separate agreement, backed by a letter of credit.

Borrowings under these credit facilities were as follows:
<TABLE>
<CAPTION>

                                                             Agway and
                                                           AFC (excluding
June 30, 1995                                             Telmark and Hood)        Telmark                Hood                Total
-------------                                             -----------------        -------              -------              -------
<S>                                                           <C>                  <C>                  <C>                  <C>

Bank lines of credit                                          $   300              $10,000              $12,833              $23,133
Commercial paper                                               60,000                                                         60,000
                                                              -------              -------              -------              -------
                                                              $60,300              $10,000              $12,833              $83,133
                                                              =======              =======              =======              =======
Weighted average interest rate                                  6.06%                6.96%                9.40%
                                                              =======              =======              =======

June 30, 1994
-------------
Bank lines of credit                                          $18,000                                   $14,393              $32,393
Commercial paper                                               44,800                                                         44,800
                                                              -------                                   -------              -------
                                                              $62,800                                   $14,393              $77,193
                                                              =======                                   =======              =======
Weighted average interest rate                                  5.00%                                     7.31%
                                                              =======                                   =======
</TABLE>

      The credit  available  to the  Company,  through its  existing  lines of
credit  with  banking  institutions  and  its  commercial  paper  program,  is
sufficient to meet the Company's  immediate  needs. The carrying amount of the
Company's short-term borrowings approximates their fair value.

      Interest  rates charged by the banks on cash  drawdowns of the Company's
lines of credit  approximate  prevailing  short-term  borrowing  rates ranging
between  6.89%  and  10.85%  at June 30,  1995 and 6.50% and 8.50% at June 30,
1994. Interest rates on commercial paper outstanding range from 5.97% to 6.10%
at June 30, 1995 and 4.35% to 4.42% at June 30, 1994.

      At June 30,  1995,  letters  of  credit  of  approximately  $28,000  and
$25,000,  which  are  primarily  used to back  commercial  paper  and  general
liability  claims,  are  available to AFC and Hood,  respectively.  Letters of
credit outstanding at June 30, 1995 were approximately $25,000 and $16,300 for
AFC and Hood, respectively.

      The AFC  agreements,  as  amended  in  December  1994,  cover the period
through  October  31,  1995 and are in  process  of  renegotiation.  These AFC
agreements,  including  $6,000 in long-term  debt, are  collateralized  by the
Company's accounts receivable and non-petroleum inventories. Amounts which can
be drawn under these  agreements are limited to a specific  calculation  based
upon  the  total  of  these  certain  accounts  receivable  and  non-petroleum
inventories  ("collateral").  Adequate  collateral has existed  throughout the
fiscal  year to meet  the  ongoing  needs of the  Company.  In  addition,  the
agreements include certain  covenants,  the most restrictive of which requires
the Company to maintain  specific  monthly  levels of  interest  coverage  and
quarterly levels of tangible net worth.

      As  a  result  of  specific  covenant  violations  within  AFC's  credit
facilities at June 30, 1995,  waivers were  obtained  effective as of June 30,
1995 and  covering  through  August 1995,  and  amendments  were  obtained for
September and October 1995 from AFC's banking  institutions.  Negotiations are
expected to continue through October 1995, and it is management's  expectation
that  appropriate  credit  facilities will continue to be in place to meet the
ongoing needs of the Company.

                                      51


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

9. SHORT-TERM NOTES PAYABLE (CONTINUED)

      The Hood short-term  credit facility is used to supply letters of credit
as well as short-term financing. Letters of credit of $16,300 were outstanding
at June 30, 1995. This facility was scheduled to expire on July 31, 1995. Hood
negotiated  an  extension  of this  facility  until  such  time as it could be
restructured.

      Effective August 7, 1995, Hood  restructured its line of credit facility
with its bank. Per the amended agreement,  the bank has made available to Hood
a  $28,000  facility  through  March  31,  1996 with an  increase  to  $33,000
commencing on April 1, 1996.  Borrowings under the line of credit facility are
limited to the total of 80% of the  receivables  less than sixty days old plus
the  balance of  inventories  (not to exceed  $5,000) to the extent  that such
equation does not exceed $28,000 and $33,000,  respectively.  Borrowings under
the line of credit facility are to be repaid on demand.  All outstanding  cash
advances  are due on or before July 1, 1996.  Letter of credit  accommodations
may be  comprised  of up to $18,000 of the total  facility and may be advanced
through June 30, 1996.  Outstanding letter of credit accommodations as of June
30, 1996 are not renewable upon expiration.

10. DEBT

Long-Term Debt:

      Long-term debt consists of the following at June 30, 1995:
<TABLE>
<CAPTION>

                                                                         Agway and
                                                                       AFC Excluding
                                                                        Telmark and
                                                                            Hood           Telmark           Hood            Total
                                                                         --------         --------         --------         --------
<S>                                                                      <C>              <C>              <C>              <C>
Notes payable - banks (a)                                                $  6,000         $ 94,000         $ 22,463         $122,463
Notes payable - insurance companies (b)                                                    151,467                           151,467
Other                                                                      11,255                            10,085           21,340
                                                                         --------         --------         --------         --------
Subtotal long-term debt excluding capital leases                           17,255          245,467           32,548          295,270
Obligations under capital leases                                       
      Industrial revenue bonds                                              3,769                                              3,769
      Others                                                                1,819                               332            2,151
                                                                         --------         --------         --------         --------
Total long-term debt                                                       22,843          245,467           32,880          301,190
Less: current portion                                                      13,702           34,622           10,198           58,522
                                                                         --------         --------         --------         --------
                                                                         $  9,141         $210,845         $ 22,682         $242,668
                                                                         ========         ========         ========         ========
</TABLE>
                                                                        
(a)   Under loan  agreements,  principal of $122,463  bears  interest at fixed
      rates ranging from 5.4% to 11.50%,  payments  commencing  July 1995 with
      final  installments  due in 1999.  The notes are  collateralized  by the
      Company's  investment in the bank having a book value of $22,333 at June
      30, 1995.

      The  Agway  and AFC debt  agreements  contain  a number  of  restrictive
      financial covenants,  the most restrictive of which requires the Company
      to maintain  specific monthly levels of interest  coverage and quarterly
      levels of  tangible  net worth.  The $6,000  AFC  credit  facility  loan
      covenants are integrated with the short-term facilities.  As a result of
      specific  covenant  violations  with  the  Company's  short-term  notes,
      waivers and amendments were obtained (see Note 9).

(b)   Under  Telmark  loan  agreements  with  various   insurance   companies,
      principal of $151,467  bears  interest at fixed rates ranging from 5.90%
      to 9.17%,  payments commencing September 1995 with final installment due
      in 2000.

                                      52


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

10. DEBT (CONTINUED)
<TABLE>
<CAPTION>

Subordinated Debt:                                                       Agway and
                                                                       AFC Excluding
                                                                        Telmark and
                                                                           Hood            Telmark           Hood            Total
                                                                         --------         --------         --------         --------
<S>                                                                      <C>              <C>              <C>              <C> 

Subordinated debt consists of the following at June 30, 1995:
      Subordinated Debentures due 1995 to 2004,
      interest at 6.0% to 8.5% .................................         $ 30,201         $  8,174         $  7,195         $ 45,570
      Subordinated Money Market Certificates,
      due 1995 to 2008, interest at 4.5% to 9.5% ...............          360,688                                            360,688
                                                                         --------         --------         --------         --------
Total long-term subordinated debt ..............................          390,889            8,174            7,195          406,258
Less current portion ...........................................           35,833                               463           36,296
                                                                         --------         --------         --------         --------
                                                                         $355,056         $  8,174         $  6,732         $369,962
                                                                         ========         ========         ========         ========
</TABLE>
                                                                        

      Some of the  Company's  subordinated  debt is  redeemable in whole or in
part at the principal amount plus accrued  interest,  prior to maturity dates,
at the  option of the  Company.  The  foregoing  debt bears  interest  payable
semi-annually  on January 1 and July 1 of each  year;  the  debentures  at the
rates  quoted and the money market  certificates  at the greater of the quoted
rate or a rate  based  upon the  discount  rate for U.S.  Government  Treasury
Bills, with maturities of 26 weeks.

Maturities:

      Aggregate annual maturities on long-term debt during the next five years
and thereafter are as follows:
<TABLE>
<CAPTION>

      Fiscal Year                      Capital                                                        Subordinated
      Ending June 30,                  Leases               Borrowings              Total                 Debt
                                    -------------         -------------         -------------        --------------
      <S>                           <C>                   <C>                   <C>                  <C> 

      1996                          $       2,048         $      56,745         $      58,793        $       36,296
      1997                                  1,611                88,991                90,602                15,217
      1998                                  1,333                96,881                98,214                46,833
      1999                                    841                35,427                36,268                48,662
      2000                                    203                 7,003                 7,206                64,790
      Thereafter                            1,282                10,223                11,505               194,460
                                    -------------         -------------         -------------        --------------
                                            7,318               295,270               302,588               406,258
      Imputed interest                      1,398                                       1,398
                                    -------------         -------------         -------------        --------------
      Total                         $       5,920         $     295,270         $     301,190        $      406,258
                                    =============         =============         =============        ==============
</TABLE>
                                   

                                      53


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

11. COMMITMENTS AND CONTINGENCIES

Environmental

      The  Company  is  subject  to  a  number  of  governmental   regulations
concerning  environmental  matters,  either  directly,  or as a result  of the
operations  of its  subsidiaries.  Agway  expects  that it will be required to
expend funds to  participate in the  remediation  of certain sites,  including
certain  Superfund  sites and sites with  underground  fuel storage tanks.  In
addition,  Agway  expects that it will incur other  expenses  associated  with
environmental compliance.

      The  Company  continually   monitors  its  operations  with  respect  to
potential   environmental  issues,   including  changes  in  legally  mandated
standards and remediation  technologies.  Agway's recorded  liability reflects
those specific issues where remediation  activities are currently deemed to be
probable  and where the cost of  remediation  is  estimable.  Estimates of the
extent of the Company's degree of  responsibility of a particular site and the
method and ultimate cost of remediation  require a number of  assumptions  for
which the ultimate  outcome may differ from current  estimates;  however,  the
Company  believes  that its past  experience  provides a reasonable  basis for
estimating  its  liability.   As  additional  information  becomes  available,
estimates  are adjusted as  necessary.  While the Company does not  anticipate
that any such adjustment would be material to its financial statements,  it is
reasonably  possible that the result of ongoing  and/or  future  environmental
studies  or other  factors  could  alter  this  expectation  and  require  the
recording of additional  liabilities.  The extent or amount of such events, if
any, cannot be estimated at this time.

      As part of its long-term  environmental  protection program, the Company
spent  approximately  $4,000 in fiscal 1995 on capital  projects.  The Company
estimates that during fiscal 1996 and 1997 approximately  $4,000 per year will
be spent on additional  capital projects for environmental  protection.  These
estimates  recognize  the  additional  capital  required  to  comply  with EPA
Underground  Storage Tank (UST) regulations which become effective in December
1998.  Presently,  the total cost to comply  with the EPA UST  regulations  is
estimated to be  approximately  $5,000.  The total  capital  requirements  may
change due to the actual number of USTs actively in use on the effective date.

Other

      The Company is also subject to various investigations, claims, and legal
proceedings covering a wide range of matters that arise in the ordinary course
of its  business  activities.  Each of these  matters  is  subject  to various
uncertainties,  and it is possible  that some of these matters may be resolved
unfavorably to the Company.  The Company has established  accruals for matters
for which  payment is probable and amounts  reasonably  estimable.  Management
believes any liability that may ultimately result from the resolution of these
matters in excess of amounts  provided will not have a material adverse effect
on the financial position or results of operations of the Company.

      Commitments  to  extend  credit  at the  Company's  leasing  subsidiary,
Telmark, are agreements to lend to a customer as long as there is no violation
of any condition established in the contract. Commitments generally have fixed
expiration dates or other termination  clauses.  Since some of the commitments
are expected to expire without being drawn upon, the total commitment  amounts
do not necessarily represent future cash requirements. Outstanding commitments
to extend lease financing at June 30, 1995 approximated $27,600.

      During  fiscal  1994 and  prior,  the  Company  entered  into lease sale
contracts which contain limited recourse  provisions which are limited to 7.5%
of the sale proceeds.  At June 30, 1995, the Company was  contingently  liable
for approximately $2,600 under the limited recourse provisions.

      Rent  expense  for the fiscal  years  1995,  1994 and 1993  approximated
$20,800,  $14,700 and $17,200,  respectively.  Future  minimum  payments under
noncancelable  operating leases approximate $12,100,  $9,700, $8,300, $11,500,
and  $4,600  for  the  fiscal  years  1996  through  2000,  respectively,  and
approximately $500 thereafter.

                                      54


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

12. PREFERRED STOCK

      Dollar values are whole dollars except where noted as (000).
<TABLE>
<CAPTION>

                                                                    Preferred Stock
                                        ----------------------------------------------------------------------
                                                              Cumulative                
                                        ----------------------------------------------   Honorary
                                            6%          8%          8%           7%        Member     Amount
                                         Series A   Series B    Series B-1    Series C   Series HM     (000)
                                        ---------   ---------   ---------    ---------   ---------   ---------
<S>                                     <C>         <C>         <C>          <C>         <C>         <C>

Par Value                               $     100   $     100   $     100    $     100   $      25
                                        =========   =========   =========    =========   =========

Shares Authorized                         350,000     250,000     140,000      150,000      80,000
                                        =========   =========   =========    =========   =========
Shares Outstanding:
    Balance June 30, 1992                 157,229     221,519     136,814      129,104       2,211   $  64,522
       Issued (redeemed), net                (739)      6,761    (115,954)        (553)         23     (11,048)
                                        ---------   ---------   ---------    ---------   ---------   ---------
    Balance June 30, 1993                 156,490     228,280      20,860      128,551       2,234      53,474
       Issued (redeemed), net             181,185      (1,180)     (1,050)        (334)         57      17,864
                                        ---------   ---------   ---------    ---------   ---------   ---------
    Balance June 30, 1994                 337,675     227,100      19,810      128,217       2,291      71,338
       Issues (redeemed), net             (54,612)     (1,619)       (400)        (409)         70      (5,703)
                                        ---------   ---------   ---------    ---------   ---------   ---------
Balance June 30, 1995                     283,063     225,481      19,410      127,808       2,361   $  65,635
                                        =========   =========   =========    =========   =========   =========
</TABLE>

<TABLE>
<CAPTION>

                                                                 Preferred Stock
                                        -----------------------------------------------------------
                                                              Cumulative                  
                                        ----------------------------------------------    Honorary
                                            6%          8%          8%           7%        Member
                                         Series A   Series B    Series B-1    Series C    Series HM
                                        ---------   ---------   ----------    --------    ---------
<S>                                     <C>         <C>         <C>          <C>         <C>         

Annual Dividends Per Share
    June 30, 1993                       $    6.00   $    8.00   $    8.00    $    7.00   $     1.50
    June 30, 1994                       $    6.00   $    8.00   $    8.00    $    7.00   $     1.50
    June 30, 1995                       $    6.00   $    8.00   $    8.00    $    7.00   $     1.50
Shares Held in Treasury 
  (purchased at par value):
    June 30, 1993                         193,510      21,720     119,140       21,449          479
    June 30, 1994                          12,325      22,900     120,190       21,783          546
    June 30, 1995                          66,937      24,519     120,590       22,192          632

</TABLE>

      Dividend  payments are  restricted  to a maximum of 8% of par value,  as
governed  by the Farm  Credit  Administration.  There  are  10,000  shares  of
authorized  preferred  stock  undesignated  as  to  series,  rate,  and  other
attributes.  The Series A preferred  stock has  priority  with  respect to the
payment of dividends. The Company maintains the practice of providing a market
by  repurchasing,  at par,  preferred stock as the holders elect to tender the
securities  for  repurchase,  subject  to Board of  Directors'  approval.  The
Company practice of repurchasing  preferred stock  specifically does not apply
to  approximately  166,600  shares of 6% Series A  preferred  stock  issued in
fiscal  1994  in  connection  with  the   acquisition  of  local   cooperative
affiliates.  As a condition  of this  transaction,  the  Company's  repurchase
practice for this preferred stock was specifically  suspended for a minimum of
four years through July 1997.

                                      55


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

13. RETIREMENT BENEFITS

Pension Plan

      The Company and Hood each have non-contributory  defined benefit pension
plans covering substantially all employees of Agway Inc. and Hood. The pension
plans'  benefit  formulae  generally  base payments to retired  employees upon
years of credited service and a percentage of qualifying  compensation  during
the final years of employment. Generally, pension costs are funded annually at
no less than the amount  required by law nor more than the maximum  allowed by
federal income tax guidelines.  The vested benefit  obligation is based on the
actuarial  present value of the benefits  which the employee would be entitled
to at the expected retirement date.

     The majority of the plans'  investments  consist of U. S.  government and
agency securities,  U. S. corporate bonds, U. S. and foreign equities,  equity
funds and temporary  investments  (short-term  investments in demand notes and
money market  funds).  At June 30, 1995 and 1994,  the  Company's  plan assets
included  Company debt  securities  and preferred  stock with  estimated  fair
values of $4,300 and $5,500, respectively.

     At December  31, 1994,  Hood amended its pension plan so that  additional
benefits to be earned by  employees  for future  service  were  suspended.  In
accordance  with SFAS No.  88,  "Employers'  Accounting  for  Settlements  and
Curtailments of Defined Benefit Pension Plans and for Termination Benefits," a
gain of approximately $5,700 was recognized in the statement of operations for
fiscal  1995.  The  gain is the net of a  decrease  in the  projected  benefit
obligation  of   approximately   $6,800  and  the  recognition  of  previously
unrecognized prior service costs of $1,100.

     The  Employees'  Retirement  Plan of Agway,  Inc. and the H. P. Hood Inc.
Pension  Plan have assets that exceed  accumulated  benefit  obligations.  The
following table sets forth the plans' funded status and amounts  recognized in
the  Company's  consolidated  financial  statements at June 30:
<TABLE>
<CAPTION>

                                                                                   1995                             1994
                                                                          -------------------------       -------------------------
                                                                            Agway           Hood            Agway            Hood
                                                                          ---------       ---------       ---------       ---------
<S>                                                                       <C>             <C>             <C>             <C>    

Actuarial present value of benefit obligations:
     Vested ........................................................      $ 249,709       $  24,911       $ 229,977       $  23,948
     Non-vested ....................................................         12,887           1,556          11,808             390
                                                                          ---------       ---------       ---------       ---------
Accumulated benefit obligation .....................................        262,596          26,467         241,785          24,338
Additional amounts related to projected pay increases ..............         35,609                          30,718           7,723
                                                                          ---------       ---------       ---------       --------- 
Projected benefit obligation for service rendered to date ..........        298,205          26,467         272,503          32,061
Plan assets at fair value ..........................................        425,035          26,814         382,309          26,162
                                                                          ---------       ---------       ---------       --------- 
Projected benefit obligation less than (in excess of)
     plan assets ...................................................        126,830             347         109,806          (5,899)
Unrecognized net gain ..............................................        (38,146)         (1,436)        (27,864)         (1,147)
Unrecognized prior service cost ....................................          9,315                          10,933           1,376
Unrecognized net transition asset ..................................        (24,157)           (571)        (28,988)           (773)
                                                                          ---------       ---------       ---------       --------- 
Prepaid (accrued) pension cost .....................................      $  73,842       $  (1,660)      $  63,887       $  (6,443)
                                                                          =========       =========       =========       ========= 
</TABLE>


                                      56

<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

13. RETIREMENT BENEFITS (CONTINUED)

Pension Plan (continued)

Net pension income included the following income/(expense)  components for the
year ended June 30:
<TABLE>
<CAPTION>

                                                                                   1995                 1994                 1993
                                                                                 --------             --------             --------
<S>                                                                              <C>                  <C>                  <C>     
Service cost-benefits earned during the period ......................            $ (6,630)            $ (7,754)            $ (7,378)
Interest cost on projected benefit obligation .......................             (23,250)             (23,137)             (22,095)
Actual return on plan assets ........................................              65,142                8,659               71,689
Net amortization and deferral .......................................             (26,202)              29,025              (35,963)
                                                                                 --------             --------             --------
                                                                                 $  9,060             $  6,793             $  6,253
                                                                                 ========             ========             ========
</TABLE>
                            

      In determining  the actuarial  present  values of the projected  benefit
obligations as of June 30, the following assumptions were used:

<TABLE>
<CAPTION>
                                                                       Agway                  Hood
                                                                  --------------         ---------------
                                                                  1995      1994         1995       1994
                                                                  ----      ----         ----       ----
          <S>                                                    <C>       <C>           <C>        <C> 

          Weighted average discount rate                           7.5%      8.0%        7.5%       8.0%
          Rate of increase in future compensation                  5.5%      5.5%         N/A       4.5%
          Expected long-term rate of return                      10.25%    10.25%        8.0%       8.0%
</TABLE>

      The effect of the changes in the weighted  average  discount rate was to
increase the projected benefit obligation by approximately  $18,100 and $1,200
and increase the accumulated  benefit obligation by approximately  $14,000 and
$1,200 for the Company and Hood, respectively. Assumed future salary increases
are age-related and range from 10.5% for lower ages to 4.8% for higher ages.

Postretirement Benefits

     In  addition  to  providing  pension   benefits,   the  Company  provides
postretirement  health care and life  insurance  benefits,  and Hood  provides
postretirement   health  care  benefits,   to  eligible   retirees  and  their
dependents. Eligibility for benefits depends upon age and years of service.

      Prior to July 1, 1993, the Company and Hood accounted for the expense of
providing  these  benefits as claims were paid and through  accruals  based on
experience.  Funding of costs was made as payments were due. Effective July 1,
1993,  the Company and Hood adopted SFAS No. 106,  "Employers'  Accounting for
Postretirement Benefits Other Than Pensions." This standard requires companies
to accrue  postretirement  benefits during the years employees are working and
earning  benefits  for  retirement.  In  connection  with the adoption of this
statement,  the Company and Hood elected to amortize the transition obligation
of approximately $40,800 and $4,600, respectively,  as of July 1, 1993 over 20
years.  Total net periodic  benefit cost under SFAS No. 106 was  approximately
$6,500 and $8,400 for fiscal years 1995 and 1994, respectively,  compared with
the costs based on cash  payments  and  accruals  for retiree  health and life
insurance benefits of approximately $4,500 in 1993.

      Effective  January  1,  1994,  the Hood  plan  changed  its  eligibility
requirements  to age 62 with 25 years of  service.  For  employees  who became
eligible after January 1, 1994, Hood also limited its employee subsidy.

      Effective January 1, 1995, the Company amended its postretirement health
care benefits by establishing a separate and distinct  insured medical program
for  retirees  aged  65 or  over,  limiting  the  Company's  subsidy  to a per
month/per retiree basis for retirees aged 65 or over and modifying health care
coverage for active employees and retirees under age 65. These amendments have
resulted in reduction to the  Company's net periodic  expense and  accumulated
postretirement  benefit  obligation for the year ended June 30, 1995 of $2,000
and $15,000, respectively.

                                      57


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

13. RETIREMENT BENEFITS (CONTINUED)

Postretirement Benefits (continued)

      The following tables set forth the plans' funded status and net periodic
postretirement benefit cost recognized in the Company's consolidated financial
statements at June 30:
<TABLE>
<CAPTION>

                                                                        1995                                    1994
                                                          ----------------------------------     ----------------------------------
                                                           Health       Life                      Health        Life
                                                          Insurance   Insurance      Total       Insurance    Insurance      Total
                                                          --------     --------     --------     --------     --------     --------
Reconciliation of funded status:
--------------------------------
Accumulated postretirement benefit obligation:
<S>                                                       <C>          <C>          <C>          <C>          <C>          <C>  
   Retirees and surviving spouses ....................    $ 29,113     $  5,984     $ 35,097     $ 37,741     $  5,639     $ 43,380
Actives eligible to retire ...........................       2,598          414        3,012        3,383          333        3,716
   Actives not yet eligible to retire ................       8,544          733        9,277       13,904          702       14,606
                                                          --------     --------     --------     --------     --------     --------
Total accumulated postretirement
   benefit obligation ................................      40,255        7,131       47,386       55,028        6,674       61,702
                                                          --------     --------     --------     --------     --------     --------
Plan assets at fair value
Funded status ........................................      40,255        7,131       47,386       55,028        6,674       61,702
Unrecognized net (loss) gain .........................        (109)        (471)        (580)
Unrecognized net transition obligation ...............     (20,357)      (5,962)     (26,319)     (36,685)      (6,293)     (42,978)
                                                          --------     --------     --------     --------     --------     --------
Accrued postretirement benefit cost ..................    $ 19,789     $    698     $ 20,487     $ 18,343     $    381     $ 18,724
                                                          ========     ========     ========     ========     ========     ========



Annual expense for fiscal year ended June 30:
---------------------------------------------
   Service cost ......................................    $    711     $     70     $    781     $  1,188     $     76     $  1,264
   Interest cost .....................................       3,356          522        3,878        4,162          509        4,671
   Amortization of transition
     obligation ......................................       1,518          331        1,849        2,132          331        2,463
                                                          --------     --------     --------     --------     --------     --------
Net periodic postretirement benefit
     cost ............................................    $  5,585     $    923     $  6,508     $  7,482     $    916     $  8,398
                                                          ========     ========     ========     ========     ========     ========
                                                         
</TABLE>

      In determining the accumulated  postretirement  benefit obligation,  the
weighted average discount rate used was 7.5% and 8% at June 30, 1995 and 1994,
respectively.  This change  increased the accumulated  postretirement  benefit
obligation by approximately $1,500.

      For measurement  purposes,  the assumed health care cost trend rate used
to measure the Company's accumulated benefit obligation was, for persons under
age 65, 7.7% and 8% for June 30, 1995 and 1994, respectively. For persons over
age 65, a 9% rate was used for June 30,  1994,  and due to the plan  amendment
discussed  previously,  there was no such  assumption  at June 30,  1995.  The
health care cost trend rate assumption for fiscal 1996 and forward at June 30,
1995 and 1994 decreases gradually until the year 2002 where the ultimate trend
rate is then  fixed at 5.5%  (6% at June 30,  1994).  A one  percentage  point
increase  in the  assumed  health  care cost trend rate at June 30, 1995 would
increase the aggregate  service and interest  cost  components of net periodic
expense by $300,  and the  accumulated  postretirement  benefit  obligation by
$1,100.

                                      58


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

13. RETIREMENT BENEFITS (CONTINUED)

Postretirement Benefits (continued)

      For fiscal 1995, Hood assumed a 12.5% annual rate of increase in the per
capita cost of covered health care benefits decreasing  gradually down to 7.5%
for fiscal 2005 and  remaining  level  thereafter.  An increase in the assumed
health  care cost trend rate one  percentage  point each year would not have a
material effect on the  accumulated  postretirement  benefit  obligation as of
June 24, 1995 and the aggregate of the service and interest cost components of
the net periodic postretirement benefit cost for fiscal 1995.

Voluntary Employees' Beneficiary Association

      The  Company  has   established  a  Voluntary   Employees'   Beneficiary
Association  ("VEBA")  trust to fund the  employer's  portion of employee  and
retiree health and welfare  benefits.  Contributions to the VEBA trust are tax
deductible,  subject to limitations contained in the Internal Revenue Code and
regulations. Trust assets of approximately $20,500 and $21,400 are included in
prepaid  expenses in the  accompanying  balance sheets as of June 30, 1995 and
1994,  respectively.  The  Company's  current  policy is to invest these trust
assets    primarily    in    government    securities.     Additionally,    an
actuarially-determined   medical  benefit  obligation  for  incurred  but  not
reported  claims for active  employees and retirees under 65 of  approximately
$4,000 and $4,900 is reflected in other current  liabilities  at June 30, 1995
and 1994, respectively.

Employees' Thrift Investment Plan

      The  Agway  Inc.   Employees'   Thrift  Investment  Plan  is  a  defined
contribution  plan  covering  substantially  all  employees  of Agway  and its
subsidiaries  (excluding Hood). Under the plan, each participant may invest up
to 15% of his or her salary,  of which a maximum of 6%  qualifies  for Company
matching.  Participant  contributions  are  invested  at  the  option  of  the
participant in any combination of four funds. As of June 30, 1995,  there were
4,864 employees participating in this plan. The number of employees under each
investment fund at June 30, 1995 is as follows:

               Company Security Fund   4,789   Cash Fund     286
               Stock Fund              3,460   Bond Fund     471

      The Company will contribute an amount of at least 10%, but not more than
50%, of each participant's regular contributions,  as defined, up to 6% of his
or her  salary  on an annual  basis.  Company  contributions  to this plan for
fiscal  years  ended June 30,  1995,  1994 and 1993 were  approximately  $500,
$1,400 and $500, respectively.

      Hood maintains a separate retirement savings plan offering participating
employees  a program of regular  savings  and  investment  funded by their own
contributions  and those of Hood. The amount of contributions for fiscal 1995,
1994 and 1993 totaled approximately $1,000, $500 and $600, respectively.

Benefit Equalization Plan

      The  Company   also   maintains  a   non-qualified,   unfunded   benefit
equalization  plan  designed  to  provide  pension  and  thrift  benefits  for
employees whose normal benefits are reduced by limitations  under the Employee
Retirement Income Security Act (ERISA) and the Internal Revenue Code.  Accrued
pension  costs under this plan were  approximately  $3,400 and $3,200 for 1995
and 1994,  respectively.  Net benefit expense,  including the Company matching
contributions  in the thrift  component of the plan,  for 1995,  1994 and 1993
totaled  approximately $400, $500 and $400,  respectively.  In determining the
actuarial present values of the projected  benefit  obligations of the pension
component  of this  plan,  the same  assumptions  were  used as those  for the
Company's defined benefit pension plan.

                                      59


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

14. FINANCIAL INFORMATION CONCERNING SEGMENT REPORTING

      The  company  operates  principally  in  four  business  segments:   (1)
Agriculture & Consumer engages in the  manufacturing and processing of various
farm  animal  feeds,  crop  inputs,  fertilizers,  crop  protectants  and farm
supplies  under  Agway  Agricultural  Products  (AAP).  Agriculture  & Related
Services (ARS) engages in the wholesale purchase, warehousing and distribution
of agricultural supplies and materials, yard and garden items and pet food and
pet supplies. It also provides marketing,  purchasing, technical and strategic
support for AAP, the Agway retail store  outlets and the  wholesale  supply of
certain  product  categories  to Agway  franchised  representatives  and other
businesses.   Finally,   Country   Products   Group  (CPG),   engages  in  the
manufacturing,  processing and repacking of a variety of agricultural products
which are marketed directly to consumer, retailers, wholesalers and processors
as well as to AAP and ARS; (2) Energy  markets  petroleum  products  including
gasolines,   kerosene,  fuel  oil,  propane,  lubricating  oils  and  greases,
antifreeze,  as well as oil and gas heating and air conditioning equipment and
other related items;  (3) Dairy engages in the processing and  distribution of
branded and private  label dairy and other foods with  concentration  in three
product  classes - fluid  milk,  ice cream and  manufactured  products.  Total
revenue of each industry segment includes the sale of products and services to
unaffiliated  customers,  as reported in the Company's consolidated statements
of  operations,  as well as sales to other  segments of the Company  which are
accounted  for on a cost plus  markup  basis;  and (4)  Financial  Services is
engaged in the lease  financing  of  buildings,  equipment,  and  vehicles and
markets accident and health insurance and long-term care products.

      Operating  profit  (loss)  consists  of total  revenues  less  operating
expenses.  Certain expenses,  including personnel,  legal, tax reporting,  and
corporate management, are allocated based on a formula which considers assets,
revenues and  payroll.  In prior years,  expenses for rent,  data  processing,
insurance,  corporate treasury, and office services were also allocated to the
segments. However, in 1995 these costs were decentralized and captured in each
segment's  operating profit (loss).  Prior year amounts have been reclassified
to conform to the results of this  decentralization.  In  computing  operating
profit (loss), none of the following items have been added to or deducted from
segment results: corporate expenses; interest expense, net of interest income;
other income generated from assets not allocable to segments;  member refunds;
income taxes; and income or (loss) from discontinued operations.

      Identifiable assets in the segments of the Company are those assets used
by  each  segment  in  its  operations.   General  management  assets  consist
principally of cash, various prepaid expenses,  fixed assets and net assets of
discontinued  operations.  Contracts with various  federal,  state,  and local
government agencies are immaterial.

                                      60

<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

14. FINANCIAL INFORMATION CONCERNING SEGMENT REPORTING (CONTINUED)
<TABLE>
<CAPTION>

                                                                          Year ended June 30, 1995
                                                -----------------------------------------------------------------------------------
                                                Agriculture
                                                     &                                       Financial
                                                 Consumer        Energy         Dairy        Services      Corporate   Consolidated
                                                -----------    -----------   -----------    -----------   -----------    ----------
<S>                                             <C>            <C>           <C>            <C>           <C>            <C>
Sales and revenues to
  unaffiliated customers ....................   $ 1,015,618    $   510,439   $   483,571    $    71,486   $     1,747    $2,082,861
Intersegment sales and revenues .............           155            339             0             65          (559)            0
                                                -----------    -----------   -----------    -----------   -----------    ----------
      Total sales and revenues ..............   $ 1,015,773    $   510,778   $   483,571    $    71,551   $     1,188    $2,082,861
                                                ===========    ===========   ===========    ===========   ===========    ==========

Operating profit/(loss) .....................   $    (2,705)   $    13,368   $    (1,388)   $    10,487   $   (10,333)   $    9,429
Interest expense, net of
  interest income ...........................                                                                               (36,169)
      Margin from continuing                                                                                             ----------
        operations before
        income taxes ........................                                                                            $  (26,740)
                                                                                                                         ========== 

Identifiable assets .........................   $   472,712    $   170,739   $    86,337    $   413,991   $   210,312    $1,354,091
Depreciation ................................        19,172          9,192         8,511            513         2,404        39,792
Capital expenditures ........................        17,211         18,051         3,687            863         2,350        42,162


<CAPTION>

                                                                      Year ended June 30, 1994
                                                -----------------------------------------------------------------------------------
                                                Agriculture
                                                     &                                       Financial
                                                 Consumer        Energy         Dairy        Services      Corporate   Consolidated
                                                -----------    -----------   -----------    -----------   -----------    ----------
<S>                                             <C>            <C>           <C>            <C>           <C>            <C>

Sales and revenues to
  unaffiliated customers ....................   $ 1,070,757    $   555,549   $   493,943    $    65,751   $     1,193    $2,187,193 
Intersegment sales and revenues .............           277            485             0             81          (843)            0
                                                -----------    -----------   -----------    -----------   -----------    ----------
      Total sales and revenues ..............   $ 1,071,034    $   556,034   $   493,943    $    65,832   $       350    $2,187,193
                                                ===========    ===========   ===========    ===========   ===========    ==========

Operating profit/(loss) .....................   $    (7,077)   $    39,784   $    (3,372)   $    10,523   $   (10,844)   $   29,014
Interest expense, net of
  interest income ...........................                                                                               (33,570)
      Margin from continuing                                                                                             ----------
          operations before
          income taxes ......................                                                                            $   (4,556)
                                                                                                                         ========== 

Identifiable assets .........................   $   499,147    $   174,760   $   102,106     $  355,466    $  268,835    $ 1,400,314
Depreciation ................................        19,615          8,849         8,596            436         2,589         40,085
Capital expenditures ........................        17,135         11,649         7,861            831         3,114         40,590



                                      61

</TABLE>

<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

14. FINANCIAL INFORMATION CONCERNING SEGMENT REPORTING (CONTINUED)
<TABLE>
<CAPTION>


                                                                  Year ended June 30, 1993
                                            -----------------------------------------------------------------------------------
                                            Agriculture
                                                &                                          Financial
                                             Consumer          Energy         Dairy        Services       Corporate     Consolidated
                                            -----------     -----------    -----------    -----------    -----------     ----------
<S>                                         <C>             <C>            <C>            <C>            <C>             <C>
Sales and revenues to
  unaffiliated customers ...............    $ 1,009,805     $   637,631    $   560,315    $    69,948    $     1,130     $2,278,829
Intersegment sales and revenues ........            436             537              0            213         (1,186)             0
                                            -----------     -----------    -----------    -----------    -----------     ----------
      Total sales and revenues .........    $ 1,010,241     $   638,168    $   560,315    $    70,161    $       (56)    $2,278,829
                                            ===========     ===========    ===========    ===========    ===========     ==========
                                     

Operating profit/(loss) ................    $    13,279     $    22,696    $     2,907    $    11,068    $    (3,874)    $   46,076
Interest expense, net of
  interest income ......................                                                                                    (35,736)
                                                                                                                         ---------- 
      Margin from continuing
          operations before
          income taxes .................                                                                                 $   10,340
                                                                                                                         ==========

Identifiable assets ....................    $   488,632     $   198,938    $   103,035    $   304,441     $  257,018     $1,352,064
Depreciation ...........................         18,960           9,822          9,681            441          2,779         41,683
Capital expenditures ...................         18,760           9,170          5,867            342            512         34,651

</TABLE>

15. OTHER INCOME (EXPENSE)

The  components  of other  income  (net) for the year  ended June 30 are
summarized below:

                                                    1995        1994      1993
                                                --------    --------   --------
Gain on Hood pension curtailment ............   $  5,677              
Rent & storage revenue ......................      3,313    $  3,791   $  2,987
Patronage refund income .....................      2,904         409      1,567
Gain/(loss) on sale of properties & equipment        597         584     (4,189)
Sale of scrap ...............................        519         446        395
Gain (loss) on sale of investments ..........       --            11       (335)
Texas City Refining settlements, net ........       --          --       (1,339)
Other, net ..................................       (705)        357      2,703
                                                --------    --------   --------
                                                $ 12,305    $  5,598   $  1,789
                                                ========    ========   ========
                                               





                                      62


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

16. SUPPLEMENTAL DISCLOSURES ABOUT CASH FLOWS
<TABLE>
<CAPTION>

                                                                  1995                1994                1993
                                                             -------------        ------------       -------------
      <S>                                                    <C>                  <C>                <C> 

      Additional disclosure of operating cash flows:
         Cash paid during the year for:
           Interest.....................................     $      45,412        $     41,902       $      47,010
                                                             =============        ============       =============
           Income taxes.................................     $       9,951        $     11,494       $       8,070
                                                             =============        ============       =============

      Additional disclosure for non-cash investing and
       financing activities:

        Dividends declared but unpaid at June 30             $       2,410        $      2,589       $       2,056
                                                             =============        ============       =============
</TABLE>


      1993 and 1994 - During the fiscal  year  ended June 30,  1993,  46 local
cooperative  affiliates  were either merged into Agway or acquired for a total
purchase  price of $20,395 plus  certain  liabilities  assumed of $13,779.  In
fiscal 1994,  six additional  cooperatives  were merged into Agway for a total
purchase price of $1,309 plus current  liabilities assumed of $2,089. In 1993,
of the  $20,395  purchase  price,  $16,316  was  paid  in  Agway  restricted
preferred  stock  and,  accordingly,   was  classified  as  other  non-current
liabilities with the remaining $4,079 classified as other current  liabilities
at June 30, 1993.  The total  purchase  price for the 52 affiliates of $21,705
plus certain  liabilities assumed of $15,868 was settled in fiscal 1994 in the
form of cash  ($5,044)  and  restricted  preferred  stock-- 6%, $100 par value
($16,661).

17. DISCONTINUED OPERATIONS

      On  March  23,  1993,  the  Company's  Board  of  Directors   authorized
management  to sell its 34%  interest in Curtice  Burns and 99.9%  interest in
Hood, the major investments in what was Agway's food group segment. Management
and the Board had specific plans for the  divestiture of these  operations and
expected  to  divest  of both  investments  in fiscal  1994;  however,  due to
unanticipated  occurrences,  neither transaction was consummated by the end of
fiscal 1994. Plans for the divestiture continued into 1995.

Curtice Burns

      Curtice Burns accepted an offer from Pro-Fac  Cooperative Inc. (Pro-Fac)
to acquire all outstanding  shares of Curtice Burns for $19 per share in cash,
and entered into a definitive  merger  agreement with Pro-Fac.  This agreement
closed on November 3, 1994, and at that time, the Company sold its interest in
Curtice  Burns to Pro-Fac and received cash proceeds of $55,786 and recorded a
profit, net of income taxes of $19,700, of $4,430.

      The net sales and revenues from discontinued  operations (Curtice Burns)
was approximately $829,100 in 1994 and $878,600 in 1993.

      A summary of net assets of  discontinued  operations at June 30, 1994 is
as follows:

                                                          1994
                                                       ---------
               Accounts receivable                     $  66,337
               Inventory                                 155,259
               Property, plant & equipment, net          167,516
               Other, net                                 25,352
               Accounts payable and accrued expenses    (128,760)
               Long-term debt                           (237,280)
                                                       --------- 
               Net assets of discontinued operations   $  48,424
                                                       =========


                                      63


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

17. DISCONTINUED OPERATIONS (CONTINUED)

Hood

      As of November 1994,  the sale of Hood was  anticipated to close shortly
in a sale to a Hood  management led buyout group,  the terms of which had been
generally agreed to by Agway and the management  buyout group in a transaction
which included a complex financing structure. A delay ensued. Based on changed
business  conditions and financial markets during this prolonged  negotiation,
on January 24, 1995, Agway and the management buyout group mutually  concluded
to cease the pursuit of this sale transaction.

      Agway is  actively  pursuing  alternative  buyers for Hood.  Under these
circumstances,  while Agway is still  actively  interested in the sale of Hood
and while such a sale could be  consummated  in the near  future,  Agway is no
longer able to estimate with  reasonable  certainty  whether a sale will occur
within the next year and,  accordingly,  has  reclassified  Hood to continuing
operations for financial reporting purposes.

      A  reconciliation  to  margin  (loss)  from  continuing   operations  as
previously reported follows:
<TABLE>
<CAPTION>

                                                                                                    Fiscal Year        Fiscal Year
                                                                                                      Ended               Ended
                                                                                                   June 30, 1994      June 30, 1993
                                                                                                     --------           --------
<S>                                                                                                  <C>                <C> 

Impact of reclassification of loss from discontinued operations to margin
(loss) from continuing operations:

Deferred interest expense ..............................................................             $ (1,783)          $ (2,248)
Pre-tax loss from segment operations .................................................                 (7,681)            (6,231)
                                                                                                     --------           --------
Pre-tax loss from continuing operations ................................................               (9,464)            (8,479)
Income tax benefit .....................................................................                3,086              6,970
                                                                                                     --------           --------
Loss from continuing operations ........................................................               (6,378)            (1,509)
Original balance - margin from continuing operations....................................                  696             25,727
                                                                                                     --------           --------
Reclassified balance - (loss) margin from continuing operations ........................             $ (5,682)          $ 24,218
                                                                                                     ========           ========
                                         
</TABLE>

A  reconciliation  to margin  (loss)  from  discontinued  operations  as
previously reported follows:
<TABLE>
<CAPTION>
                                                                                                      June 1994          June 1993
                                                                                                       -------            ------- 
<S>                                                                                                    <C>                <C> 

Original balance - loss from discontinued operations .....................................             $(4,000)           $(5,977)
Reclassification of Hood losses to continuing operations .................................               6,378              1,509
                                                                                                       -------            ------- 
Reclassified balance - margin (loss) from discontinued operations ........................             $ 2,378            $(4,468)
                                                                                                       =======            ======= 
</TABLE>                                    

     The net loss relating to Hood from July 1992 to March 23, 1993 was $6,510
and was reflected in the $5,977 net loss from discontinued  operations through
the measurement date as previously  reported for the year ended June 30, 1994.
This  included  $5,454 of losses  related  to the  operations  and sale of the
cheese manufacturing  division of Hood business offset by a $1,799 gain on the
sale of a segment of Hood's fluid milk business.

                                      64


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

17. DISCONTINUED OPERATIONS (CONTINUED)

Hood (continued)

     The net (loss) margin and deferred  expenses relating to Hood were $(6,378)
and  $(1,509)  for the years  ended June 30, 1994 and 1993,  respectively.  This
incurred margin (loss) in relation to Hood includes  deferred  interest expense,
actual Hood losses and a tax benefit representing the book/tax difference in the
basis of Hood. Additionally,  at June 30, 1995, the loss on investment value and
divestiture  expenses related to Hood of $16,724 includes a $15,884 pre-tax loss
for  transaction  costs incurred in connection with these past sales efforts and
for  pre-tax  impairment  allowance  with  respect to the  ultimate  sale of its
investment  in Hood.

  Total  assets  and total  liabilities  of Hood  previously
reported in discontinued operations were $164,726 and $128,601 at June 30, 1994.
Net sales and  revenues  previously  reported in  discontinued  operations  were
approximately $493,000 and $504,000 in 1994 and 1993, respectively.

18.  FINANCIAL INSTRUMENTS

     The table below  presents the carrying  amounts and estimated fair values
of the Company's  significant  financial  instruments  held for purposes other
than  trading  at June 30,  1995 and 1994 and  derivatives  at June 30,  1995.
Estimated  fair  value  amounts  have been  determined  by the  Company  using
available market data and valuation  methodologies.  Considerable  judgment is
required in developing  the  methodologies  used to determine the estimates of
fair value and in interpreting  available  market data and,  accordingly,  the
estimates  presented  herein are not  necessarily  indicative of the values of
such instruments in a current market exchange. Carrying amounts of trade notes
and accounts receivable,  other security  investments,  financial  instruments
included in other  assets and other  liabilities,  notes  payable and accounts
payable approximate their fair values because of the short-term  maturities of
these  instruments.  The  fair  value  of the  Company's  long-term  debt  and
subordinated  debentures is estimated  based on discounted  cash  computations
using estimated borrowing rates available to the Company ranging from 6.75% to
8.38% in 1995 and 6.66% to 9.55% in 1994. Estimated fair values of derivatives
are based on average trade prices.
<TABLE>
<CAPTION>

                                                                                1995                                 1994
                                                                      --------------------------          --------------------------
                                                                      Carrying            Fair            Carrying           Fair
                                                                       Amount             Value            Amount            Value
                                                                      --------          --------          --------          --------
<S>                                                                   <C>               <C>               <C>               <C> 

Liabilities:
Long-term debt  (excluding capital leases)                            $295,270          $298,588          $284,385          $286,120
 Subordinated debentures                                               406,258           405,983           414,306           396,168
  Derivative Financial Instruments:
    Grain futures                                                        6,773             7,299
</TABLE>

      In the normal  course of  business,  the  Company has letters of credit,
performance  contracts  and other  guarantees  which are not  reflected in the
accompanying  consolidated  balance sheets. In the past, no significant claims
have been made against these financial  instruments.  Management believes that
the likelihood of performance under these financial instruments is minimal and
expects no material losses to occur in connection with these instruments.

      The  Company's  leasing  subsidiary,  Telmark,  is a party to  financial
instruments  with  off-balance  sheet risk in the normal course of business to
meet the financing needs of its leasing customers. These financial instruments
consist of  commitments  to extend credit not recognized in the balance sheet.
In the event of nonperformance by the other party to the financial instrument,
the Company's  credit risk is limited to the  contractual  amount of Telmark's
commitment to extend credit.

                                      65


<PAGE>


                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            (THOUSANDS OF DOLLARS)

18.  FINANCIAL INSTRUMENTS (CONTINUED)

Credit and Market Risk

      Most  financial  instruments  expose  the  holder  to  credit  risk  for
non-performance and to market risk for changes in interest and currency rates.
The Company,  operating as an agricultural cooperative in the Northeast, has a
concentration  of  accounts  and  lease  receivables  due from  farmer/members
throughout the region. This concentration of agricultural customers may affect
the  Company's  overall  credit risk in that the  repayment  of  farmer/member
receivables may be affected by inherent risks  associated with (1) the overall
economic  environment  of the region  and (2) the  impact of adverse  regional
weather  conditions  on crops.  The  Company  mitigates  this  credit  risk by
analyzing  farmer/member  credit  positions  prior  to  extending  credit  and
requiring collateral (in the form of crop liens) on long-term arrangements.

      Energy extends unsecured credit to petroleum wholesalers and residential
fuel-oil  customers.  The Consumer  business  extends working capital lines of
credit, secured by inventory and accounts receivable,  to its representatives.
The credit  function within the Energy and Consumer  businesses  manage credit
risk  associated  with these trade  receivables  by  routinely  assessing  the
financial strength of its customers.

      The Company  manages  market risk  primarily by investing in short-term,
highly liquid investments and, in the case of derivatives, by limiting the use
of  derivatives  to hedging  activities or by limiting  potential  exposure to
amounts that are not material to result of operation or cash flow. The Company
does not enter into derivative financial instruments to speculate.  The use of
derivative   instruments  has  been  limited  to  hedging  exposure  to  price
fluctuations on grain and, to a limited extent, petroleum purchases.

                                      66


<PAGE>



                                   PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS

      The Directors of the Company  determine Company policy and are nominated
on a district  representation basis by committees  representing members within
each district.  Each of the following  directors is a full-time farmer and has
been engaged in full-time farming during the past five years:
<TABLE>
<CAPTION>

                                                                                          Year
                                                                                         Became
                                                                                            A
         Name                  Age  Office                    Name of Farm              Director    Term Expires
         ----                  ---  ------                    ------------              --------    ------------
<S>                            <C>  <C>                       <C>                         <C>      <C>
Ralph H. Heffner(1)            57   Chairman of the           Jersey Acres Farms Inc.     1973     November 1997
                                    Board and Director
Robert L. Marshman             56   Vice Chairman of the
                                    Board and Director        Marshman Farms              1989     November 1996
Keith H. Carlisle              53   Director                  Carlisle Bros., Inc.        1995     November 1995
Vyron M. Chapman(2)            62   Director                  Chapman Farms, Inc.         1985     November 1997
Peter D. Hanks                 47   Director                  Big Green Farms, Inc.       1984     November 1996
Frederick A. Hough             69   Director                  The Hough Farm              1979     November 1997
Stephen P. James               65   Director                  Monument Farms Inc.         1983     November 1995
Samuel F. Minor                57   Director                  The Springhouse             1987     November 1996
Donald E. Pease                59   Director                  Pease Farms                 1972     November 1996
John H. Ross                   67   Director                  Ross Farms Inc.             1977     November 1995
Carl D. Smith                  60   Director                  Hillacre Farms              1984     November 1996
Thomas E. Smith                60   Director                  Lazy Acres                  1986     November 1995
John H. Talmage(3)             65   Director                  H. R. Talmage & Son         1967     November 1995
Gary K. Van Slyke              52   Director                  VanSlyke's Dairy Farm       1994     November 1997
Joel L. Wenger                 64   Director                  Weng-Lea Farms              1987     November 1996
Edwin C. Whitehead             54   Director                  White Ayr Farms             1994     November 1997
Christian F. Wolff, Jr.        70   Director                  Pen-Col Farms               1982     November 1997
William W. Young               42   Director                  Will-O-Crest Farm           1989     November 1995
</TABLE>

      Ralph H. Heffner,  Chairman of the Board of Directors,  was paid $50,200
and Robert L.  Marshman,  Vice  Chairman of the Board of  Directors,  was paid
$13,014 for their  services for the fiscal year ended June 30, 1995. All other
directors were paid an annual retainer fee of $6,000 and an amount of $200 for
each day that they were involved in business for the Company.  The Company has
a program  in which all  directors  have an option to either  receive or defer
amounts earned as directors.  Expenses of Board members incurred in connection
with Company business are reimbursed by the Company.

      Effective  July 1, 1993, a retirement  benefit plan was  instituted  for
existing  and future  Board  members.  The terms of this plan  require  annual
payments to retired or permanently  disabled  directors who serve a minimum of
six full years.  The benefit is computed at $250 for each full year of service
and is paid to the  director  or  surviving  spouse for a period  equal to the
years served on the Board.

      (1)  All correspondence in relation to operational matters should be 
           addressed to D. P. Cardarelli, President, Chief Executive Officer
           and General Manager, Agway Inc., P.O. Box 4933, Syracuse, New York
           13221.

      (2)  On May 18, 1995, Mr. Chapman and Mildred E. Chapman, doing business
           as Chapman Farms and Chapman Country Store, filed a petition under
           Chapter 12 of the Federal Bankruptcy Code in U. S. Bankruptcy Court,
           Utica, New York.  Agway was listed as an unsecured creditor in the
           sum of $34,000.

      (3)  Director of Long Island Lighting Company.

                                      67


<PAGE>



ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT - CONTINUED

EXECUTIVE OFFICERS

      The executive officers of the Company provide operating control to carry
out the  policies  established  by the  Board of  Directors  and  serve at the
discretion  of the  Board  with  no  guarantee  of  employment.  There  are no
full-time  executive  officers  of the Company who are members of the Board of
Directors.  The principal  occupation of all executive officers of the Company
for the past five  years,  except  for Mr.  Schalk,  has been as an officer or
employee of the Company.  The  following is a listing of these  officers as of
July 1, 1995, except as noted below:
<TABLE>
<CAPTION>

                                                                                                  Years Served
          Name                      Age      Office                                                As Officer
          ----                      ---      ------                                                ----------
    <S>                             <C>      <C>                                                      <C> 

    Donald P. Cardarelli            39       President, CEO and General Manager                        4
    Peter J. O'Neill                48       Senior Vice President, Treasurer and Controller           6
    David M. Hayes                  51       Senior Vice President, Corporate Services;
                                                 General Counsel and Secretary                        14
    Stephen B. Burnett              48       Group Vice President, Energy Group                        4
    Robert A. Fischer, Jr.          47       Vice President, Agway Agricultural Products               -
    Kevin S. Fuess                  46       Vice President, Risk & Environmental Quality              1
    Stephen H. Hoefer               40       Vice President, Public Affairs                            1
    Dennis J. LaHood                49       Vice President, Country Products Group                    -
    Margaret N. Luttinger           44       Vice President, Human Resources                           -
    William L. Parker               48       Vice President, Information Services                      -
    Donald F. Schalk                44       Vice President, Ag & Related Services                     -
    Robert D. Sears                 54       Vice President, Membership                                1
</TABLE>


      Mr.  Cardarelli  served as Executive Vice President for Agway  Insurance
Company from July 1988 through  August 1991,  as Treasurer of the Company from
August 1991 through May 1992 and as Vice  President,  Treasurer of the Company
from May 1992 to August 1994, as Executive Vice President and Chief  Operating
Officer from August 1994 to January  1995 and as General  Manager and CEO from
January 1995 and President from February 1995 to July 1, 1995.

      Mr.  Burnett  served as Director,  Corporate  Personnel from August 1988
through  November  1990,  as Vice  President,  Financial  Services  Group from
November  1990 through July 1992, as Vice  President,  Country Foods from July
1992 to September 1992 and as Group Vice  President,  Energy from October 1992
to July 1, 1995.

     Mr.  Fischer has served as President,  Milford  Fertilizer  Company since
June 1970 and as Vice President,  Agway  Agricultural  Products from September
1994 to July 1, 1995.

      Mr.  Fuess  served as  Director  of Risk &  Environmental  Quality  from
January  1988 through June 1994 and as Vice  President,  Risk &  Environmental
Quality from June 1994 to July 1, 1995.

      Mr.  Hoefer  served as Director of Public  Affairs/Government  Relations
from July 1984 through June 1992, as Director of Government  Affairs/Corporate
Transportation  Services  from  June  1992  through  June  1994  and  as  Vice
President, Public Affairs from June 1994 to July 1, 1995.

      Mr. LaHood served as President, ADS from October 1987 to August 1992, as
Director,  Computer  and  Communication  Services  from August 1992 to October
1992,  as  Director,  Country  Foods from  October  1992 to October  1994,  as
Executive  Director,  Country Foods and Seed  Operations  from October 1994 to
February 1995,  and as Vice  President,  Country  Products Group from February
1995 to July 1, 1995.

                                      68


<PAGE>



ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT - CONTINUED

EXECUTIVE OFFICERS (CONTINUED)

      Ms. Luttinger served as Personnel Manager, Crop Services from March 1985
to October 1990, as Employment Services Supervisor from October 1990 to August
1992,  as  Director  Human  Resources,  Corporate  Groups  from August 1992 to
September 1994 and as Vice  President,  Human Resources from September 1994 to
July 1, 1995.

      Mr. Parker served as Vice  President,  Systems for Agway  Insurance from
July 1985 to January 1993, as Director of New Project  Management from January
1993 to  September  1994  and as Vice  President,  Information  Services  from
September 1994 to July 1, 1995.

      Mr. Schalk served as Vice President, Agriculture & Related Services from
November  1994 to July 1, 1995 and as Director of  Marketing-Agriculture  from
January  1990 to July 1993.  For the period  July 1993 to November  1994,  Mr.
Schalk was a region manager of Harris Moran Seed Co.

      Mr. Sears served as Director of Business  Development  of Country  Foods
from June 1990 through June 1992,  as Director of Member  Relations  from June
1992 through  June 1994 and as Vice  President,  Membership  from June 1994 to
July 1, 1995.

                                      69


<PAGE>



ITEM 11. EXECUTIVE COMPENSATION

      The  following  table  sets  forth  information   regarding  annual  and
long-term  compensation  for services in all capacities to the Company for the
fiscal years ended June 1995, 1994 and 1993 of those persons who served as (i)
the chief  executive  officer  (CEO) at any time during the prior fiscal year,
and (ii) the other four most  highly  compensated  executive  officers  of the
Company  (other  than the CEO) who were  serving in such  capacity at June 30,
1995.
<TABLE>
<CAPTION>

                                                                  SUMMARY COMPENSATION TABLE
------------------------------------------------------------------------------------------------------------------------------------
                                                   ANNUAL COMPENSATION
                                         ---------------------------------------
NAME AND                                                                                                                ALL OTHER
PRINCIPAL POSITION                                               YEAR             SALARY(1)           BONUS(2)      COMPENSATION(3)
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>              <C>                  <C>                  <C> 
Donald P. Cardarelli ...............................             1995             $236,232                 --               $  1,004
  President, CEO and
  General Manager (4)

Charles F. Saul ....................................             1995              193,858                 --                266,445
  President, CEO and ...............................             1994              346,561             $ 68,250               14,886
  General Manager (5) ..............................             1993              299,251              228,500               21,212

Peter J. O'Neill ...................................             1995              219,182               75,000                1,990
  Senior Vice President, ...........................             1994              200,582               34,645                1,465
  Treasurer and ....................................             1993              183,806               99,493                3,671
  Controller

David M. Hayes .....................................             1995              180,908                 --                  4,110
  Senior Vice President, ...........................             1994              178,808               45,227                3,841
  Corporate Services ...............................             1993              170,192               95,209                7,834

Stephen B. Burnett .................................             1995              176,670                 --                    985
  Group Vice President, ............................             1994              174,605               68,901                1,048
  Energy Group .....................................             1993              151,808               87,965                1,404

Robert A. Fischer Jr ...............................             1995              156,370                 --                104,281
  Vice President,
  Agway Agricultural
  Products
</TABLE>



      (1)  Salary  is used in  determining  the  average  annual  compensation
pursuant to the Company's  retirement  plan. This amount includes all deferred
amounts under the Company's 40l(k) Plan and Benefits Equalization Plan.

      (2) Bonuses are payable in cash or  executives  may elect to defer their
awards for payments at a later date, subject to certain contingencies. Members
of  the  General  Manager  Staff  and  Division  Management  Group  and  other
executives  designated  by  the  Company's  principal  executive  officer  are
eligible for  participation in the Agway Inc.  Management  Incentive Plan (the
"Plan").  Contingent  upon each  individual's  performance,  the Company's net
margin, and other performance  factors,  each eligible executive may be paid a
bonus.  Bonuses are reflected in the fiscal year earned  regardless of payment
date.

     (3) Amounts shown for certain officers include  contributions made by the
Company to the Agway Inc.  Employees'  Thrift  Investment Plan, the Agway Inc.
Employees'  Benefit  Equalization  Plan,  the Agway Inc.  Employees'  Deferred
Compensation  Program,   non-compete  payments  and  any  other  payments  not
appropriately characterized as salary or bonus.

                                      70


<PAGE>



ITEM 11. EXECUTIVE COMPENSATION - CONTINUED

      (4) On August 29, 1994, the board of directors elected Mr. Cardarelli to
the position of executive vice president and chief operating officer with full
responsibility  for management of the Company.  Mr. Cardarelli was named chief
executive  officer and general  manager of Agway Inc.,  January 10,  1995.  He
assumed the  additional  title of president upon the retirement of Mr. Saul on
February 1, 1995.

      (5) On August 29,  1994,  Mr.  Saul,  then  president,  chief  executive
officer and general  manager of Agway Inc.,  announced that he would retire on
February 1, 1995.  Until that date,  Saul  retained the title of president and
represented  Agway in a number of  agricultural  industry  and  ag-cooperative
related  projects.  In  connection  with his  retirement,  he  received  other
compensation totaling $249,246.

LONG-TERM INCENTIVE PLAN

      The  Company  had a  Long-Term  Incentive  Plan (the  "Incentive  Plan")
effective  July 1, 1992 to provide an incentive to the former  president,  CEO
and general manager,  Mr. Saul, to achieve specified levels of equity.  Awards
under the Incentive Plan had a maturity date of June 30, 1995. No amounts were
earned pursuant to this plan and no other long-term incentive plans existed as
of June 30, 1995.

EMPLOYEES' RETIREMENT PLAN

      The Employees'  Retirement Plan of Agway Inc. (the "Retirement Plan") is
a non-contributory  defined benefit plan covering substantially all employees.
The Retirement Plan provides for retirement  benefits,  at a normal retirement
age of 65, based upon average annual compensation  received during the highest
60  consecutive  months in the last 10 years of service and credited  years of
service. Optional earlier retirement and other benefits are also provided. The
Retirement Plan pays a monthly  retirement benefit based on the greater amount
calculated under two formulas. The benefit amount under one formula is subject
to an offset for Social Security benefits.

      The  following  table  shows  estimated  annual  benefits  payable  upon
retirement   based  on  certain   5-year  average   remuneration   levels  and
years-of-service  classifications.  The table was developed  assuming a normal
retirement at age 65.
<TABLE>
<CAPTION>

                                                PENSION PLAN TABLE
                                             YEARS OF CREDITED SERVICE
-----------------------------------------------------------------------------------------------------------------------------------
    REMUNERATION                5                   15                    25                    35                    45
-----------------------------------------------------------------------------------------------------------------------------------
      <S>                    <C>                  <C>                  <C>                   <C>                   <C> 

      $100,000               $ 8,000              $24,000              $ 40,000              $ 56,000              $ 72,000
       125,000                10,000               30,000                50,000                70,000                90,000
       150,000                12,000               36,000                60,000                84,000               108,000
       175,000                14,000               42,000                70,000                98,000               126,000*
       200,000                16,000               48,000                80,000               112,000               144,000*
       225,000                18,000               54,000                90,000               126,000*              162,000*
       250,000                20,000               60,000               100,000               140,000*              180,000*
       275,000                22,000               66,000               110,000               154,000*              198,000*
       300,000                24,000               72,000               120,000*              168,000*              216,000*
       325,000                26,000               78,000               130,000*              182,000*              234,000*
       350,000                28,000               84,000               140,000*              196,000*              252,000*
       375,000                30,000               90,000               150,000*              210,000*              270,000*
</TABLE>

*Amount under the Retirement  Plan may be subject to reduction  because of the
limitations  imposed under the Internal Revenue Code;  however,  the extent of
any  reduction  will  vary in  individual  cases  according  to  circumstances
existing at the time  pension  payments  commence.  The  Company's  Employees'
Benefit  Equalization  Plan of Agway Inc. has been  established to provide for
the  amount  of any such  reduction  in  annual  pension  benefits  under  the
Retirement Plan.

                                      71


<PAGE>



ITEM 11. EXECUTIVE COMPENSATION - CONTINUED

EMPLOYEES' RETIREMENT PLAN (CONTINUED)

The benefits shown are computed on a straight life basis and do not reflect an
offset  for up to 50% of the  Social  Security  benefits,  subject  to certain
minimum  benefits.  Also,  the  benefits  are based on  continuing  the Plan's
benefit  formulas  as in effect on June 30,  1995.  As of June 30,  1995,  the
officers and their  respective  number of credited  years of service under the
Retirement Plan were as follows: Messrs. Cardarelli, 10; Saul, 41; O'Neill, 6;
Burnett, 25; and Hayes, 22. Mr. Fischer does not participate in the retirement
plan nor any other long-term  incentive programs of the Company.  However,  he
participates in the profit sharing plan of Milford Fertilizer.  "Compensation"
is defined as the regular salary or wages,  as reported in the "Salary" column
of the Summary  Compensation  Table, which is paid to an employee for services
rendered to Agway Inc.,  including  overtime and  vacation  pay but  excluding
bonuses or special pay.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDE PARTICIPATION

      There are no reportable items under this caption.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      There are no reportable items under this caption.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Agway's members,  including its Directors,  are customers of the Company
or its  subsidiaries.  They  purchase  product  from the Company in the normal
course of operating  their farm  businesses and may sell certain  agricultural
product to the Company at market prices.  The prices,  terms and conditions of
any purchase or sale transaction is on the same basis for all of the Company's
members.

                                      72


<PAGE>



                                   PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
<TABLE>
<CAPTION>

                                                                                                               PAGE
      (A)  INDEX TO DOCUMENT LIST                                                                            LOCATION
                                                                                                             -------- 
           <S>                                                                                                   <C> 

           (1)  FINANCIAL STATEMENTS

                Among the  responses to this Item  14(a)(1) are the  following
           financial statements which are included in Item 8 on page 30:

                (i)   Report of Independent Accountants                                                          32

                (ii)  Consolidated Balance Sheets, June 30, 1995 and 1994                                        35

                (iii) Consolidated Statements of Operations, for the fiscal years ended June 30, 1995, 1994 
                      and 1993                                                                                   36

                (iv)  Consolidated Statements of Changes in Shareholders' Equity, for the fiscal years ended
                      June 30, 1995, 1994 and 1993                                                               37

                (v)   Consolidated Cash Flow Statements, for the fiscal years ended June 30,
                      1995, 1994 and 1993                                                                        38

                (vi)  Notes to Financial Statements                                                              39

           (2)  FINANCIAL STATEMENT SCHEDULES


                (i)   Report of Independent Accountants                                                          74
 
                (ii)  The following schedules are presented:
                           Schedule I      - Condensed Financial Information of Registrant                       75
                           Schedule II     - Valuation and Qualifying Accounts                                   79
</TABLE>

      Schedules  other than these  listed  above have been omitted as they are
not required,  inapplicable,  or the required  information  is included in the
consolidated financial statements or notes thereto.

                                      73


<PAGE>



                      REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
  Agway Inc.:

      Our report on the  consolidated  financial  statements of Agway Inc. and
Consolidated  Subsidiaries  has been  included in this Form 10-K of Agway Inc.
and Consolidated Subsidiaries. In connection with our audits of such financial
statements,  we have also audited the related  financial  statement  schedules
listed in Item 14(a)(2)(ii) of Part IV of this Annual Report on Form 10-K.

      In our opinion,  the financial  statement  schedules  referred to above,
when  considered  in relation  to the basic  financial  statements  taken as a
whole,  present fairly, in all material respects,  the information required to
be included therein.

                                                       COOPERS & LYBRAND L.L.P.

Syracuse, New York
September 15, 1995

                                      74


<PAGE>



ITEM 14(A)(2).  FINANCIAL STATEMENT SCHEDULES

                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
          SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
          ----------------------------------------------------------

                                  AGWAY INC.
                           CONDENSED BALANCE SHEETS
                            JUNE 30, 1995 AND 1994
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

                                                      ASSETS

                                                                                        1995              1994
                                                                                   --------------    --------------
<S>                                                                                <C>               <C>

Current assets:
      Trade accounts  receivable  (including  notes  receivable  of $31,240 and
           $27,668, respectively) less allowance for doubtful
           accounts of $5,641 and $8,939, respectively..........................   $      101,504    $      110,980
      Operating advances receivable from subsidiaries...........................           19,357            23,211
      Inventories...............................................................           55,458            62,570
      Other current assets......................................................           41,901            67,548
                                                                                   --------------    --------------
           Total current assets.................................................          218,220           264,309

Investments in subsidiaries.....................................................          195,403           193,465

Properties and equipment, net...................................................           68,425            73,303

Other assets....................................................................           92,465            81,999
                                                                                   --------------    --------------
           Total assets.........................................................   $      574,513    $      613,076
                                                                                   ==============    ==============


                                       LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
      Accounts payable..........................................................   $       37,101    $       57,023
      Operating advances payable to subsidiaries................................          195,167           194,400
      Other current liabilities.................................................          117,498           105,881
                                                                                   --------------    --------------
           Total current liabilities............................................          349,766           357,304

Other liabilities...............................................................           52,381            51,943

Preferred stock.................................................................           65,635            71,338

Shareholders' equity............................................................          106,731           132,491
                                                                                   --------------    --------------
           Total liabilities and shareholders' equity...........................   $      574,513    $      613,076
                                                                                   ==============    ==============
</TABLE>
                                                                      



                                      75


<PAGE>



ITEM 14(A)(2).  FINANCIAL STATEMENT SCHEDULES - CONTINUED

                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
          SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
          ----------------------------------------------------------

                                  AGWAY INC.
               CONDENSED STATEMENTS OF OPERATIONS AND RETAINED
                   MARGIN FISCAL YEARS ENDED JUNE 30, 1995,
                                1994 AND 1993
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

                                                                      1995              1994              1993
                                                                  -------------    -------------     -------------
<S>                                                              <C>               <C>               <C> 
Net sales and revenues from:
      Product sales...........................................   $      508,204    $     535,408     $     462,083
      Other services..........................................            7,398            8,086             6,248
                                                                  -------------    -------------     -------------
           Total net sales and revenues.......................          515,602          543,494           468,331
Cost and expenses from:
      Products and plant operations...........................          488,104          516,810           441,521
      Selling, general and administrative activities..........           50,979           62,776            35,502
      Restructuring costs (credit)............................           (4,179)          (6,065)
                                                                  -------------    -------------     -------------
           Total operating costs and expenses.................          534,904          573,521           477,023
                                                                  -------------    -------------     -------------

Operating loss................................................          (19,302)         (30,027)           (8,692)
Interest expense, net.........................................             (241)          (6,206)           (3,337)
Other income, net.............................................           24,143           18,903            16,530
                                                                  -------------    -------------     -------------
Margin (loss) from continuing operations before
  income taxes and equity in earnings of subsidiaries ........            4,600          (17,330)            4,501
Income tax expense (benefit)..................................           17,995          (19,848)          (13,703)
                                                                  -------------    -------------     -------------
(Loss) income before equity in earnings of subsidiaries.......          (13,395)           2,518            18,204
Equity in earnings (loss) of unconsolidated subsidiaries......           (9,567)          (8,200)            6,015
                                                                  -------------    -------------     -------------
(Loss) margin from continuing operations......................          (22,962)          (5,682)           24,219
Discontinued operations:
      Income from operations, including tax
        expense of $2,286 and after interest of others
        of $2,767.............................................                                                 533
      Gain on disposal of Curtice Burns, net of
        tax expense of $19,700................................            4,430
      Adjustment required for reclassification of Hood to
        continuing operations, net of tax (benefit) expense
        of $(8,231), $3,086 and $5,145, respectively..........            2,624            2,378            (5,002)
                                                                  -------------    -------------     -------------
           Income (loss) from discontinued operations.........            7,054            2,378            (4,469)
                                                                  -------------    -------------     -------------
Net (loss) margin ............................................          (15,908)   $      (3,304)    $      19,750
Retained margin - July 1......................................          123,346          131,787           116,112
Dividends  ...................................................           (4,785)          (5,044)           (4,129)
Equity in net unrealized gains (losses) of insurance company..             (121)             (93)               54
                                                                  -------------    -------------     -------------
Retained margin - June 30.....................................    $     102,532    $     123,346     $     131,787
                                                                  =============    =============     =============
                                                                
</TABLE>



                                      76


<PAGE>



ITEM 14(A)(2).  FINANCIAL STATEMENT SCHEDULES - CONTINUED

                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
          SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
          ----------------------------------------------------------

                                  AGWAY INC.
                        CONDENSED CASH FLOW STATEMENTS
               FISCAL YEARS ENDED JUNE 30, 1995, 1994 AND 1993
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

                                                                      1995              1994              1993
                                                                 --------------    -------------     -------------
<S>                                                              <C>               <C>               <C>

Cash flows from operating activities:
Net (loss) margin ............................................   $      (15,908)   $      (3,304)    $      19,750
Adjustments to reconcile net (loss) margin to net cash:
      Restructuring credit....................................           (4,179)          (6,065)
      Other...................................................           37,415           14,080             3,072
                                                                 --------------    -------------     -------------
Net cash flows from operating activities......................           17,328            4,711            22,822
Cash flows from investing activities:
      Purchases of property, plant and equipment..............          (10,091)          (9,349)          (11,230)
      Other...................................................            3,871           (7,402)            5,738
                                                                 --------------    -------------     -------------
Net cash flows from investing activities......................           (6,220)         (16,751)           (5,492)
Cash flows from financing activities:
      Payments on capitalized leases..........................             (513)            (544)           (1,872)
      Cash dividends paid.....................................           (4,785)          (5,044)           (4,129)
      Other...................................................           (5,810)          17,628           (11,329)
                                                                 --------------    -------------     -------------
Net cash flows from financing activities......................          (11,108)          12,040           (17,330)
Net increase (decrease) in cash and equivalents...............                0                0                 0
Cash and equivalents at beginning of year.....................                0                0                 0
                                                                 --------------    -------------     -------------
Cash and equivalents at end of year...........................   $            0    $           0     $           0
                                                                 ==============    =============     =============
</TABLE>
                                                                 



                                      77


<PAGE>



ITEM 14(A)(2).  FINANCIAL STATEMENT SCHEDULES - CONTINUED

                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
          SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
          ----------------------------------------------------------

                                  AGWAY INC.
                            ADDITIONAL DISCLOSURES
               FISCAL YEARS ENDED JUNE 30, 1995, 1994 AND 1993
                            (THOUSANDS OF DOLLARS)

BASIS OF PRESENTATION

      In the preceding  condensed  financial  statements,  which represent the
parent company only,  the Company's  investment in  subsidiaries  is stated at
cost plus equity in undistributed  earnings of subsidiaries  since the date of
acquisition. These financial statements should be read in conjunction with the
Company's consolidated financial statements.

INVENTORIES

      Inventories at June 30 consist of the following:

                                                 1995      1994
                                               -------   -------
               Raw materials ...............   $14,989   $14,479
               Finished goods ..............    36,902    45,214
               Goods in transit and supplies     3,567     2,877
                                               -------   -------
                                               $55,458   $62,570
                                               =======   =======
                                               

DEBT

      Debt capital for Agway is supplied by its wholly owned subsidiary,  AFC,
which  provides  financing  through  issuance  of  debt  securities  and  bank
borrowings.  The payment of principal  and interest on such debt is absolutely
and  unconditionally  guaranteed by Agway. The total debt of AFC guaranteed by
Agway is disclosed in Note 10.

RELATED PARTY TRANSACTIONS

     Transactions  between Agway Inc. and its unconsolidated  subsidiaries are
as follows:

                                                   FISCAL YEARS ENDED JUNE 30,
                                                --------------------------------
                                                  1995        1994        1993
                                                --------    --------    --------
Net sales and revenues .....................    $ 42,291    $ 64,025    $181,489
Product and plant operation expenses .......      11,523       7,201       1,821
Selling, general and administrative
      expenses .............................      15,618      15,348      10,890
Other income, net ..........................      15,618      15,345      10,885
Interest expense, net ......................       4,710      10,679       5,072



                                      78


<PAGE>



ITEM 14(A)(2).  FINANCIAL STATEMENT SCHEDULES - CONTINUED

                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
               SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                            (THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------
                   Col. A                              Col. B              Col. C             Col. D       Col. E
-------------------------------------------------------------------------------------------------------------------
                                                                       Additions
                                                                 ---------------------- 
                                                                             Charged to  
                                                     Balance     Charged to     Other                      Balance
                                                   at Beginning  Costs and    Accounts-    Deductions-     at End
                 Description                        of Period     Expenses    Describe     Describe       of Period
-------------------------------------------------------------------------------------------------------------------
                                         for the year ended June 30, 1995
-------------------------------------------------------------------------------------------------------------------
Reserves deducted in the balance sheet from assets to which they apply:
     <S>                                             <C>          <C>         <C>          <C>            <C> 

     Allowance for doubtful notes and accounts
        receivable (current).....................    $  15,515    $   2,556                $ 5,628(a)     $  12,443
                                                     =========    =========   =========    ==========     =========
     Allowance for doubtful leases receivable....    $  12,434    $   6,813                $ 3,916(a)     $  15,331
                                                     =========    =========   =========    ==========     =========
     Inventory reserve...........................    $       0    $   2,914                $      (b)     $   2,914
                                                     =========    =========   =========    ==========     =========
     Income tax valuation allowance..............    $   4,001    $     960                               $   4,961
                                                     =========    =========   =========    ==========     =========
</TABLE>
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
                                         for the year ended June 30, 1994
-------------------------------------------------------------------------------------------------------------------
Reserves deducted in the balance sheet from assets to which they apply:
     <S>                                             <C>          <C>         <C>          <C>            <C> 
     Allowance for doubtful notes and accounts
        receivable (current).....................    $  16,385    $  5,136                 $ 6,006(a)     $  15,515
                                                     =========    =========   =========    ==========     =========
     Allowance for doubtful leases receivable....    $  12,080    $  5,927                 $ 5,573(a)     $  12,434
                                                     =========    =========   =========    ==========     =========
     Income tax valuation allowance..............    $     899    $  3,102                                $   4,001
                                                     =========    =========   =========    ==========     =========
</TABLE>
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
                                         for the year ended June 30, 1993
-------------------------------------------------------------------------------------------------------------------
Reserves deducted in the balance sheet from assets to which they apply:
     <S>                                             <C>          <C>         <C>          <C>            <C> 
     Allowance for doubtful notes and accounts
        receivable (current).....................    $  13,308    $  8,266                 $ 5,189(a)     $  16,385
                                                     =========    =========   =========    ==========     =========
     Allowance for doubtful leases receivable....    $  12,045    $  4,659                 $ 4,624(a)     $  12,080
                                                     =========    =========   =========    ==========     =========
     Income tax valuation allowance..............    $   6,347                             $ 5,448(c)     $     899
                                                     =========    =========   =========    ==========     =========
</TABLE>
-------------------------------------------------------------------------------
(a)  Accounts charged off, net of recoveries.
(b)  Difference between cost and market of applicable inventories.
(c)  Reversal due to change in  circumstance  attributable  to future  taxable
     income from sale of discontinued subsidiary investments.

                                      79


<PAGE>
ITEM 14(B).       REPORTS ON FORM 8-K

                  No reports on Form 8-K for the three  months  ended June 30,
                  1995, have been filed.

ITEM 14(C)(1).    EXHIBITS REQUIRED BY SECURITIES AND EXCHANGE COMMISSION
                  REGULATION S-K

                  (i) The following required exhibits are hereby  incorporated
                      by reference to previously filed Registration Statements
                      on  Forms  S-1,  S-2  or  S-3,  filed  on the  dates  as
                      specified:

                      ARTICLES OF INCORPORATION AND BY-LAWS

                      3(a) - Certificate  creating series of preferred stock
                             of  Agway  Inc.  dated  July 5,  1977,  filed  by
                             reference  to  Exhibit  3(a)(5)  of  Registration
                             Statement on Form S-1,  File No.  2-59896,  dated
                             September 16, 1977.

                      3(b) - Certificate creating series of Honorary Member
                             Preferred Stock of Agway Inc. dated June 15, 1981,
                             filed by reference to Exhibit 1(c) of the
                             Registration Statement on Form S-1, File No.
                             2-73928, dated September 3, 1981.

                      INSTRUMENT DEFINING THE RIGHTS OF SECURITY HOLDERS,
                      INCLUDING INDENTURES

                      4(a) - The  Indenture  dated as of  August  25,  1982,
                             between Agway and Key Bank of Central New York of
                             Syracuse,  New York, Trustee,  including forms of
                             Subordinated Money Market  Certificates  (Minimum
                             9%  per  annum)  due   October  31,   1997,   and
                             Subordinated Money Market Certificates (minimum 9
                             1/2% per annum) due  October 31,  1997,  filed by
                             reference  to  Exhibit  4  of  the   Registration
                             Statement  (Form S-1),  file No.  2-79047,  dated
                             August 27, 1982.

                      4(b) - The  Indenture  dated as of  September 1, 1985,
                             between Agway and Key Bank of Central New York of
                             Syracuse,  New York, Trustee,  including forms of
                             Subordinated Money Market Certificates (Minimum 7
                             1/2%  per  annum)  due  October  31,  2005,   and
                             Subordinated  Member  Money  Market  Certificates
                             (Minimum  8% per annum)  due  October  31,  1995,
                             filed  by   reference   to   Exhibit   4  of  the
                             Registration   Statement  (Form  S-2),  File  No.
                             2-99905, dated August 27, 1985.

                      4(c) - The  Indenture  dated as of  September 2, 1985,
                             between Agway and Key Bank of Central New York of
                             Syracuse,  New York, Trustee,  including forms of
                             Subordinated Money Market  Certificates  (Minimum
                             8%  per  annum)  due   October  31,   1995,   and
                             Subordinated  Member  Money  Market  Certificates
                             (Minimum 8 1/2% per annum) due October 31,  1995,
                             filed  by   reference   to   Exhibit   4  of  the
                             Registration   Statement  (Form  S-2),  File  No.
                             2-99905, dated August 27, 1985.

                      4(d) - The  Indenture  dated as of  September  1, 1986
                             between  AFC and Key Bank of Central  New York of
                             Syracuse,  New York, Trustee,  including forms of
                             Subordinated  Member  Money  Market  Certificates
                             (Minimum 6 1/2% per annum) due October 31,  1996,
                             Subordinated  Member  Money  Market  Certificates
                             (Minimum  6% per annum)  due  October  31,  2006,
                             Subordinated Money Market  Certificates  (Minimum
                             6%  per  annum)  due   October  31,   1996,   and
                             Subordinated Money Market Certificates (Minimum 5
                             1/2% per annum) due  October 31,  2006,  filed by
                             reference  to  Exhibit  4  of  the   Registration
                             Statement  (Form S-3),  File No.  33-8676,  dated
                             September 11, 1986.

                      4(e) - The Supplemental  Indenture dated as of October
                             1, 1986  among AFC,  Agway  Inc.  and Key Bank of
                             Central New York of Syracuse,  New York, Trustee,
                             including forms of  subordinated  debt securities
                             filed by reference  to Exhibit 4 of  Registration
                             Statement on Form S-3,  File No.  33-8676,  dated
                             September 11, 1986.

                                      80
<PAGE>



ITEM 14(C)(1).    EXHIBITS REQUIRED BY SECURITIES AND EXCHANGE COMMISSION 
                  REGULATION S-K - CONTINUED

                      4(f) - The  Indenture  dated  as of  August  24,  1987
                             between  AFC and Key Bank of Central  New York of
                             Syracuse,  New York, Trustee,  including forms of
                             Subordinated  Member  Money  Market  Certificates
                             (Minimum 7% per annum) due October 31, 1998,  and
                             Subordinated  Member  Money  Market  Certificates
                             (Minimum 6 1/2% per annum) due October 31,  2008,
                             and   Subordinated   Money  Market   Certificates
                             (Minimum 6 1/2% per annum) due October 31,  1998,
                             and   Subordinated   Money  Market   Certificates
                             (Minimum  6% per annum)  due  October  31,  2008,
                             filed by reference  to Exhibit 4 of  Registration
                             Statement on Form S-3, File No.  33-16734,  dated
                             August 31, 1987.

                      4(g) - The  Indenture  dated  as of  August  23,  1988
                             between  AFC and Key Bank of Central  New York of
                             Syracuse,  New York, Trustee,  including forms of
                             Subordinated  Member  Money  Market  Certificates
                             (Minimum 9 1/2% per annum) due October 31,  2000,
                             and Subordinated Member Money Market Certificates
                             (Minimum 9% per annum) due October 31, 2008,  and
                             Subordinated Money Market  Certificates  (Minimum
                             9%  per  annum)  due   October  31,   2000,   and
                             Subordinated Money Market Certificates (Minimum 8
                             1/2% per annum) due  October 31,  2000,  filed by
                             reference to Exhibit 4 of Registration  Statement
                             on Form S-3, File No. 33-24093,  dated August 31,
                             1988.

                      4(h) - The Supplemental  Indenture dated as of October
                             14,  1988 among AFC,  Agway Inc.  and Key Bank of
                             Central New York, National Association,  Trustee,
                             amending  the  Indentures  dated as of August 23,
                             1988 and  August 24,  1988  filed on October  18,
                             1988.

                      4(i) - The  Indenture  dated as of  August  23,  1989,
                             among AFC, Agway Inc. and Key Bank of Central New
                             York of Syracuse,  New York,  Trustee,  including
                             forms of Subordinated  Money Market  Certificates
                             and    Subordinated    Members    Money    Market
                             Certificates,  filed by reference to Exhibit 4 of
                             Registration  Statement  on Form  S-3,  File  No.
                             33-30808, dated August 30, 1989.

                      4(j) - AFC Board of Directors resolutions  authorizing
                             the issuance of Money Market  Certificates  under
                             Indentures dated as of August 23, 1989.

                      4(k) - Agway   Board   of   Directors    resolutions
                             authorizing   the  issuance  of  Honorary  Member
                             Preferred Stock,  Series HM and Membership Common
                             Stock and  authorizing  AFC to issue Money Market
                             Certificates  under Indentures dated as of August
                             23, 1989.

                                      81


<PAGE>



ITEM 14(C)(1).    EXHIBITS REQUIRED BY SECURITIES AND EXCHANGE COMMISSION 
                  REGULATION S-K - CONTINUED

                      4(l) - The  Supplemental  Indenture dated as of August
                             24,  1992 among AFC,  Agway Inc.  and Key Bank of
                             New York,  Trustee,  amending the Indenture dated
                             as of August 23, 1989.

                  (ii)The following exhibits are filed as a separate section
                      of this report:

                       3 -   AGWAY, INC. BY-LAWS AS AMENDED MARCH 20, 1995

                      12 -   STATEMENTS RE COMPUTATION OF RATIOS

                      13 -   ANNUAL REPORT TO SECURITY HOLDERS, FORM 10-Q OR
                             QUARTERLY REPORT TO SECURITY  HOLDERS

                      21 -   SUBSIDIARIES OF THE REGISTRANT
-
                      23 -   CONSENTS OF EXPERTS AND COUNSEL

                      27 -   FINANCIAL DATA SCHEDULE

                      99 -   ADDITIONAL EXHIBITS
                             The Annual  Report on Form 11-K for  fiscal  year
                             ended June 30, 1995.

                                      82


<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.

                                  AGWAY INC.
                                 (Registrant)

                                                   By /s/ Donald P. Cardarelli
                                                      DONALD P. CARDARELLI
                                                       PRESIDENT, CEO AND
                                                         GENERAL MANAGER
                                                  (PRINCIPAL EXECUTIVE OFFICER)

                                                    Date    September 15, 1995

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

                  SIGNATURE                                      TITLE                                   DATE
                  ---------                                      -----                                   ----
           <S>                                         <C>                                       <C> 
           /s/ Donald P. Cardarelli                    President, CEO and                        September 15, 1995
            (DONALD P. CARDARELLI)                         General Manager
                                                           (Principal Executive Officer)

                                                         

             /s/ Peter J. O'Neill                      Senior Vice President,                    September 15, 1995
              (PETER J. O'NEILL)                           Treasurer and Controller
                                                           (Principal Financial Officer
                                                           & Principal Accounting Officer)

             /s/ Ralph H. Heffner                      Chairman of the                           September 15, 1995
              (RALPH H. HEFFNER)                           Board and Director

            /s/ Robert L. Marshman                     Vice Chairman of the                      September 15, 1995
             (ROBERT L. MARSHMAN)                          Board and Director


             /s/ Keith H. Carlisle                     Director                                  September 15, 1995
              (KEITH H. CARLISLE)

             /s/ Vyron M. Chapman                      Director                                  September 15, 1995
              (VYRON M. CHAPMAN)

              /s/ Peter D. Hanks                       Director                                  September 15, 1995
               (PETER D. HANKS)

            /s/ Frederick A. Hough                     Director                                  September 15, 1995
             (FREDERICK A. HOUGH)
</TABLE>

                                      83


<PAGE>

<TABLE>
<CAPTION>

                   SIGNATURE                            TITLE                                           DATE
                   ---------                            -----                                           ----
          <S>                                          <C>                                       <C>
             /s/ Stephen P. James                      Director                                  September 15, 1995
              (STEPHEN P. JAMES)

              /s/ Samuel F. Minor                      Director                                  September 15, 1995
               (SAMUEL F. MINOR)

              /s/ Donald E. Pease                      Director                                  September 15, 1995
               (DONALD E. PEASE)

               /s/ John H. Ross                        Director                                  September 15, 1995
                (JOHN H. ROSS)

               /s/ Carl D. Smith                       Director                                  September 15, 1995
                (CARL D. SMITH)

              /s/ Thomas E. Smith                      Director                                  September 15, 1995
               (THOMAS E. SMITH)

              /s/ John H. Talmage                      Director                                  September 15, 1995
               (JOHN H. TALMAGE)

             /s/ Gary K. Van Slyke                     Director                                  September 15, 1995
              (GARY K. VAN SLYKE)

              /s/ Joel L. Wenger                       Director                                  September 15, 1995
               (JOEL L. WENGER)

            /s/ Edwin C. Whitehead                     Director                                  September 15, 1995
             (EDWIN C. WHITEHEAD)

          /s/ Christian F. Wolff, Jr.                  Director                                  September 15, 1995
           (CHRISTIAN F. WOLFF, JR.)

             /s/ William W. Young                      Director                                  September 15, 1995
              (WILLIAM W. YOUNG)
</TABLE>

                                      84


<PAGE>


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

      As of the date of this filing on Form 10-K,  the  Registrant has not had
available  to be sent to security  holders  the annual  report for fiscal year
ended June 30,  1995.  Subsequent  to the filing of the annual  report on Form
10-K, the Registrant shall furnish security holders with annual reports.

                                      85


<PAGE>


                                  AGWAY INC.
                                  FORM 10-K
                                JUNE 30, 1995
                                EXHIBIT INDEX


Exhibit
Number       Title
-------      -----

( 3)         Articles of incorporation and by-laws

(12)         Statements re computation of ratios

(13)         Annual report to security holders, Form 10-Q or
             quarterly report to security holders

(21)         Subsidiaries of registrant

(23)         Consent of experts and counsel

(27)         Financial data schedule*

(99)         Additional exhibits
                  Annual  report on Form 11-K for the year ended June 30, 1995
                  of The Agway Inc.Employees' Thrift Investment Plan


*Included with electronic filing only.





<PAGE>                             








                             
                                EXHIBIT 3
                             
                             










<PAGE>                             
                             BY-LAWS

                               of

                           AGWAY INC.

                  As Amended to March 20, 1995

                             GENERAL

          1.1  Certificate of Incorporation - The certificate of incor-
poration of the corporation is hereby made a part of these by-laws and
all matters hereinafter contained in these by-laws shall be subject to
such provisions in regard thereto, if any, as are set forth in the
certificate of incorporation.  All references in these by-laws to the
certificate of incorporation shall be construed to mean the certificate
of incorporation as from time to time amended.  The name and purposes of
the corporation shall be as set forth in the certificate of incorpora-
tion.

          1.2  Definitions - As used in these by-laws, the following
terms have the following meanings:

               (a)  "Person" means any individual, partnership, firm,
          corporation, association, or any other form of business orga-
          nization.

               (b)  "Farmer" means any person who produces agricultural
          products for sale.

               (c)  "Member" means any person meeting the qualifications
          specified in section 2.1 of these by-laws; and for purposes of
          sections 9.1-9.4 of these by-laws, also includes any contract
          patron.

               (d)  "Contract Patron" means any person who is a party to
          a contract with the corporation providing for the payment of
          patronage refunds authorized by section 9.6 of these by-laws.

                               MEMBERSHIP

          2.1  Members - The following persons shall be members of the
corporation:

               (a)  Any farmer or cooperative organization of farmers
          which:

                    (1)  is a record holder of one share of $25 par
               value membership common stock of this corporation, and

                    (2)  has purchased farm supplies or farm services or
               has marketed farm products through this corporation since
               the beginning of the preceding fiscal year of the corpo-
               ration.
<PAGE>
          A cooperative organization of farmers, which acts only as a
local representative of the corporation in the distribution of farm
supplies, shall not thereby be qualified for membership.

          2.2  Non-Members - All persons or organizations, not qualified
for membership under section 2.1 of these by-laws, who shall purchase
from or market through the corporation shall be non-members of the
corporation, and, except in the case of contract patrons, shall not be
entitled to share in refunds based on their patronage.

          2.3  Privileges of Membership - Each member shall have the
following rights and privileges:

               (a)  As a stockholder, to participate in and vote at
          meetings of stockholders as provided in section 2.4 of these
          by-laws.

               (b)  To participate in patronage refunds as provided in
          sections 9.1-9.5 of these by-laws.

               (c)  To attend and participate in local membership meet-
          ings, and to participate in the selection of member committees
          or committeemen.

               (d)  To be eligible to serve on local member committees
          or on the Agway council or on the board of directors of this
          corporation.

          2.4  Voting - 

               (a)  All voting rights shall be vested in the $25 par
          value membership common stock of the corporation, the holder
          of which shall be entitled to one vote to be cast by the
          holder thereof in person, or by proxy, at any meeting of
          stockholders.

               (b)  Except as otherwise provided by the laws of Dela-
          ware, the certificate of incorporation or these by-laws, all
          actions taken at a meeting of stockholders shall be determined
          by a majority vote at a meeting at which a quorum is present.

          2.5  Representative of a Member or Stockholder - If any member
or stockholder is other than a natural person, such member or stockhold-
er may be represented by any officer thereof or by any other individual
duly authorized by a writing executed and filed with the secretary of
the corporation.

          2.6  Non-Transferability of Membership - No membership shall
be assigned or transferred either voluntarily or involuntarily or by
operation of law.

          2.7  Termination of Membership - A membership shall be termi-
nated:

               (a)  By transfer or the tender for purchase by the corpo-
          ration by a member of his share of $25 par value membership
          common stock of the corporation, such termination to be effec-
          tive upon the recording of such transfer or purchase upon the
          stock records of the corporation.
<PAGE>
               (b)  By the call for redemption by the corporation of the
          member's share of $25 par value membership common stock of the
          corporation because the person has ceased to be a member of
          the corporation as defined in section 2.1 of these by-laws.

               (c)  By the call for redemption by the corporation of the
          member's share of $25 par value membership common stock of the
          corporation because such redemption is necessary to maintain
          the status of the corporation as an agricultural cooperative
          under applicable law.

          2.8  Member Committees - Members shall be eligible to attend
meetings at which those members doing business with the corporation and
residing within a geographical area shall select a member committee from
among their own number.  Member committees shall select a chairman, vice
chairman, and secretary, and shall keep minutes of their meetings and
actions taken.  Each member committee so chosen shall function with
respect to nomination procedures as specified in section 5.3 of these
by-laws, and shall act in an advisory capacity in representing members
in their relationships with this corporation, its subsidiaries and
qualified agencies.

                  CAPITAL STOCK AND PATRONS' INTERESTS

          3.1  Capital Stock - The amount of the authorized capital
stock and the par value of the shares shall be as fixed in the certifi-
cate of incorporation.  The issuance of any shares of capital stock of
any class shall be authorized by the board of directors by resolution
fixing the consideration for such issue.

          3.2  Certificates of Stock - Certificates of stock will be
signed in the name of the corporation by the president or a vice-presi-
dent and the treasurer or an assistant treasurer or the secretary or an
assistant secretary.  Such signatures may be facsimile.  Certificates
shall be numbered and registered in the order in which they are issued
and the seal of the corporation shall be affixed thereto.

               Notwithstanding anything to the contrary in this section
3.2 of these by-laws, certificates of stock shall be in such form as
shall, in conformity to law, be prescribed from time to time by the
board of directors.

          3.3  Loss of Certificate - In case of the alleged loss or
destruction or of the mutilation of a certificate of stock, a duplicate
certificate may be issued in place thereof, upon such terms in conformi-
ty with law as the board of directors may prescribe.  The corporation
may issue a new certificate of stock in the place of any certificate
theretofore issued by it, alleged to have been lost, stolen or de-
stroyed, and the corporation may, in its discretion and as a condition
precedent to the issuance thereof, require the owner of the lost, stolen
or destroyed certificate, or his legal representative, to give the
corporation (i) an affidavit (in form and substance satisfactory to the
corporation) describing the loss, theft or destruction of any such
certificate, and/or (ii) a bond sufficient to indemnify it against any
claim that may be made against it on account of the alleged loss, theft
or destruction of any such certificate or the issuance of such new
certificate.
<PAGE>
          3.4  Transfer of Shares of Stock - Shares of stock of the
corporation shall be transferable only on the books of the corporation
by assignment in writing by the owner thereof, his attorney legally
constituted, or his legal representatives, upon surrender and cancella-
tion of the certificates therefor and, in the case of common stock, only
with the written consent of the corporation, endorsed on the certificate
of stock.  Shares of common stock may not be transferred except abso-
lutely.  The corporation and its transfer agents and registrars, if any,
shall be entitled to treat the holder of record of any share or shares
of stock as the absolute owner thereof for all purposes except as
otherwise expressly provided by the laws of the State of Delaware.

          3.5  Redemption or Purchase of Shares of Stock - Whenever any
stock is called by the corporation for redemption, or whenever any $25
par value membership common stock held by a person who has ceased to be
a member is presented by the holder for sale to the corporation, the
certificates representing such stock duly endorsed for transfer and
bearing any appropriate transfer stamps shall be delivered at the
principal office of the corporation or at such bank or trust company as
may be specified in the call by the corporation.  Payment for any stock
so delivered shall be made by the corporation promptly after such deliv-
ery.  After call duly made in accordance with the foregoing provisions
(unless such stock shall have been duly delivered as required by such
call and the corporation shall have failed to make payment therefor
within one week after such delivery), the stock covered by such call
shall be deemed to have been purchased by the corporation on the date
fixed by the call for redemption and the holder thereof shall not there-
after be entitled to vote in respect to such stock, or otherwise to
enjoy any of the privileges and benefits of ownership thereof, but only
to receive, after delivery of the certificates therefor, payment for
such stock as hereinbefore provided.

          3.6  Record Date - The board of directors may fix in advance a
date not exceeding sixty (60) nor less than ten (10) days preceding the
date of any meeting of the stockholders, or not exceeding sixty (60)
days preceding the date for payment of any dividend, as a record date
for the determination of the stockholders entitled to notice of, and to
vote at any such meeting or entitled to receive a payment of any such
dividend; and in such case such stockholders and only such stockholders
as shall be stockholders of record on the date so fixed shall be enti-
tled to such notice of, and to vote at such meeting, or to receive
payment of such dividend, notwithstanding any transfer of any stock on
the books of the corporation after such record date so fixed.

          3.7  Rights, Limitations and Priorities of Patrons' Interest -


               (a)  Revolving Fund Certificates - Revolving fund certif-
          icates issued by any predecessor corporation in lieu of cash
          patronage refunds, or by this corporation in exchange for such
          certificates issued by a predecessor corporation, shall be
          redeemed at face amount, fully or pro rata, in the order of
          issuance by year if and when the board of directors in its
          sole discretion considers the funds represented thereby no
          longer necessary for corporate purposes.  In the event of
          dissolution, such certificates shall be retired in full or on
          a pro rata basis.  No interest shall be paid on revolving fund
          certificates.
<PAGE>
               (b)  Retained Margins and Patrons' Equities - Retained
          margins (any net margin retained by the corporation or any
          predecessor and apportioned to patrons on the books of the
          corporation or of predecessor corporations, but not allocated
          to patrons in the form of any written notice) and patrons'
          equities (retained net margin of the corporation or any prede-
          cessor allocated to patrons in the form of a written notice
          other than a revolving fund certificate) constitute the resid-
          ual equity of the corporation which, subject to reduction by
          losses, shall be held for the benefit of patrons, past as well
          as present, having an interest therein pursuant to the provi-
          sions of these by-laws or the by-laws of any predecessor
          corporation.  Retained margins and patrons' equities entitle
          the holders thereof to the same rights and privileges, and
          neither shall enjoy any preference over the other.  No person
          shall be entitled to any distribution of assets with respect
          of retained margins or patrons' equities prior to the dissolu-
          tion of the corporation.  In the event of dissolution, after
          payment in full of all debts and of any amounts to which the
          holders of preferred stock, revolving fund certificates and
          common stock shall be entitled pursuant to the provisions of
          these by-laws, the remaining assets of the corporation shall
          be distributed proportionately among those persons having
          interests in retained margins and patrons' equities and in
          accordance with such interests as reflected on the books of
          the corporation and predecessor corporations.

          3.8  6% Cumulative Preferred Stock, Series A - Agway, Inc. 6%
Cumulative Preferred Stock, Series A, issued in connection with the
merger of Agway local store corporations into Agway, Inc. after Septem-
ber 22, 1992 will not be subject to transfer until July 1, 1997 and
thereafter.

                        MEETINGS OF STOCKHOLDERS

          4.1 Annual Meeting - A regular annual meeting of stockholders
shall be held at the City of Syracuse, State of New York, on the first
Wednesday of the month of December, or at such other time and place as
may be designated by resolution of the board of directors.

          4.2  Notice of Annual Meeting - Notice of the time and place
of the annual meeting shall be given all stockholders entitled to vote
not less than ten (10) days nor more than sixty (60) days before the
time of such meeting.

          4.3  Special Meeting - A special meeting of stockholders may
be called at any time by the chairman, or in his absence by the vice-
chairman, or by a majority of the directors or by one percent of the
membership by petition in writing.  Only such business may be transacted
as is specified in the notice of the special meeting.

          4.4  Notice of Special Meetings - Notice of special meetings
shall be given in the same manner as for the annual meeting and in
addition shall state the purpose for which the meeting is called.
<PAGE>
          4.5  Adjournment and Notice - Any meeting may be adjourned
because of the absence of a quorum or for any other reason.  If the
adjournment is for less than thirty (30) days, no new notice need be
given if the time and place of the adjourned meeting is announced at the
time of adjournment.  If the adjournment is more than thirty (30) days,
notice shall be given as required for the original meeting.

          4.6  List of Stockholders - A complete list of the stockhold-
ers entitled to vote at any election of directors, arranged in alphabet-
ical order, and showing the address of each stockholder and stating that
each stockholder owns one share shall be prepared at least ten (10) days
before such election by the officer in charge of the stock ledger of the
corporation.  Such list shall be open to the examination of any stock-
holder during ordinary business hours, for a period of at least ten (10)
days prior to the election, at a place within the city where the elec-
tion is to be held, which place shall be specified in the notice of the
meeting, and such list shall be produced and kept at the time and place
of election during the whole time thereof, and subject to the inspection
of any stockholder who may be present.

          4.7  Quorum - The presence in person at any meeting of stock-
holders of the greater of (i) 100 persons each holding a share of $25
par value membership common stock, or (ii) the minimum number of stock-
holders required under applicable law to establish a quorum, shall
constitute a quorum for the transaction of business.  The stockholders
present at a duly called and held meeting at which a quorum is present
may continue to do business until adjournment notwithstanding withdrawal
of stockholders.

          4.8  Inspectors of Election - There shall be elected each year
one Inspector of Election from each of the districts holding nominating
meetings for the election of directors.  Said Inspectors shall serve at
the annual meeting of the corporation following said nominating meet-
ings.  The election of each of the Inspectors of Election shall be by a
majority of the votes cast at each of said nominating meetings, and the
weighted-vote procedure set forth in section 5.3 of these by-laws shall
obtain with respect to the election of said Inspectors of Election. 
Nominations for Inspector of Election shall be made from the floor at
said nominating meetings.

               If less than two of the Inspectors of Election elected
pursuant to the provisions of the above paragraph are present at the
annual meeting for which they are elected, the Chairman shall appoint
one or two members, as required, to serve as Inspectors of Election at
said annual meeting so that there shall be at least two members serving
as Inspectors of Election at each annual meeting.

          4.9  Notice of Stockholder Business - At an annual meeting of
the stockholders, only such business shall be conducted as shall have
been properly brought before the meeting.  To be properly brought before
an annual meeting, business must be (a) specified in the notice of
meeting (or any supplement thereto) given by or at the direction of the
board of directors, (b) otherwise properly brought before the meeting by
or at the direction of the board of directors, or (c) otherwise properly
be requested to be brought before the meeting by a stockholder.  For

<PAGE>

business to be properly requested to be brought before an annual meeting
by a stockholder, the stockholder must have given timely notice thereof
in writing to the secretary of the corporation.  To be timely, a stock-
holder's notice must be delivered to or mailed and received at the
principal executive offices of the corporation not less than ninety (90)
days prior to the meeting; provided, however, that in the event that the
date of the meeting is not publicly announced by the corporation by
mail, press release or otherwise more than ninety (90) days prior to the
meeting, notice by the stockholder to be timely must be delivered to the
secretary of the corporation not later than the close of business on the
tenth day following the day on which such announcement of the date of
the meeting was communicated to stockholders.  A stockholder's notice to
the secretary shall set forth as to each matter the stockholder proposes
to bring before the annual meeting (a) a brief description of the
business desired to be brought before the annual meeting and the reasons
for conducting such business at the annual meeting, (b) the name and ad-
dress, as they appear on the corporation's books, of the stockholder
proposing such business, (c) the class and number of shares of the
corporation which are beneficially owned by the stockholder, and (d) any
material interest of the stockholder in such business.  Notwithstanding
anything in the by-laws to the contrary, no business shall be conducted
at an annual meeting except in accordance with the procedures set forth
in section 4.9 of these by-laws.  The chairman of an annual meeting
shall, if the facts warrant, determine and declare to the meeting that
business was not properly brought before the meeting and in accordance
with the provisions of section 4.9 of these by-laws, and if he should so
determine, he shall so declare to the meeting and any such business not
properly brought before the meeting shall not be transacted.

          4.10 Director Nominations - Nominations for the election of
directors may be made by the board of directors or a committee appointed
by the board of directors or by any stockholder entitled to vote in the
election of directors generally or by the secretary of the corporation
pursuant to section 5.3 of these by-laws.  However, any stockholder
entitled to vote in the election of directors generally may nominate one
or more persons for election as directors at a meeting only if written
notice of such stockholder's intent to make such nomination or nomina-
tions has been given, either by personal delivery or by United States
mail, postage prepaid, to the secretary of the corporation not later
than (i) with respect to an election to be held at an annual meeting of
stockholders, ninety (90) days prior to the anniversary date of the
immediately preceding annual meeting, and (ii) with respect to an
election to be held at a special meeting of stockholders for the elec-
tion of directors, the close of business on the tenth day following the
date on which notice of such meeting is first given to stockholders. 
Each such notice shall set forth:  (a) the name and address of the
stockholder who intends to make the nomination and of the person or
persons to be nominated; (b) a representation that the stockholder is a
holder of record of stock of the corporation entitled to vote at such
meeting and intends to appear in person or by proxy at the meeting to
nominate the person or persons specified in the notice; (c) a descrip-
tion of all arrangements or understandings between the stockholder and
each nominee and any other person or persons (naming such person or
persons) pursuant to which the nomination or nominations are to be made
by the stockholder; (d) such other information regarding each nominee

<PAGE>

proposed by such stockholder as would be required to be included in a
proxy statement filed pursuant to the proxy rules of the Securities and
Exchange Commission; and (e) the consent of each nominee to serve as a
director of the corporation if so elected.  The chairman of the meeting
may refuse to acknowledge the nomination of a person not made in compli-
ance with the foregoing procedure.

          4.11 Order of Business - Unless otherwise determined by the
board of directors prior to the meeting, the chairman of the stock-
holders' meeting shall determine the order of business and shall have
the authority in his discretion to regulate the conduct of any such
meeting, including, without limitation, by imposing restrictions on the
persons (other than stockholders of the corporation or their duly
appointed proxies) who may attend any such stockholders' meeting based
upon any determination by the chairman, in his sole discretion, that any
such person has unduly disrupted or is likely to disrupt the proceedings
thereat, and the circumstances in which any person may make a statement
or ask questions at any stockholders' meeting.

                                DIRECTORS

          5.1  Number and Qualification - The board of directors
shall consist of eighteen (18) members until the regular annual 
meeting of stockholders is held in 1995; thereafter, the board of
directors shall consist of seventeen (17) members until the
regular annual meeting of stockholders is held in 1997; immedi-
ately after the 1997 regular annual stockholders meeting the
board of directors shall consist of fifteen (15) members.  Direc-
tors shall be members of the corporation, except that members who
are employees or franchised representatives of the corporation
shall not be eligible for election as directors.

          5.2  Nomination Districts - The territory in which the
corporation operates shall be divided into nomination districts,
eighteen (18) in number, described as follows:

               District 1.  State of New York, counties of Catta-
               raugus (except for southeast section), Chautauqua,
               Erie, Genesee, Niagara, Orleans and Wyoming and
               Towns of Clarkson, Gates, Greece, Hamlin, Ogden,
               Parma and Sweden located in the county of Monroe;
               Commonwealth of Pennsylvania, northeast corner of
               the county of Erie and the northern section of
               county of Warren.

               District 2.  State of New York, counties of
               Allegany, Cattaraugus (southeast section),
               Chemung, Livingston, Monroe (except for the Towns
               of Clarkson, Gates, Greece, Hamlin, Ogden, Parma
               and Sweden), Ontario, Schuyler, Seneca (except for
               southern section), Steuben, Wayne and Yates;
               Commonwealth of Pennsylvania, northern section of
               county of McKean and northwest section of county
               of Potter.
<PAGE>
               District 3.  State of New York, counties of
               Broome, Cayuga, Chenango (except for northwest
               section), Cortland, (except for northeast section)
               Delaware, Onondaga (southern half), Seneca
               (southern section), Tompkins and the Town of
               Gilbertsville located in the county of Otsego.

               District 4.  State of New York, counties of
               Chenango (northwest section), Cortland (northeast
               section), Herkimer (southern half), Madison,
               Oneida, Onondaga (except for the southern half),
               Oswego and Otsego (except for the Town of
               Gilbertsville).

               District 5.  State of New York, counties of
               Clinton, Essex, Franklin, Hamilton (northern
               half), Herkimer (northern half), Jefferson, Lewis
               and St. Lawrence.

               District 6.  State of New York, counties of
               Fulton, Hamilton (southern half), Montgomery,
               Rensselaer, Saratoga, Schenectady, Warren and
               Washington; State of Vermont, counties of Addison,
               Chittenden, Franklin, Grand Isle, Lamoille,
               Rutland and Washington.

               District 7.  Commonwealth of Pennsylvania,
               counties of Berks, Carbon, Dauphin, Lehigh,     
               Lancaster, Lebanon, Monroe (southern half),
               Northampton and Schuylkill.

               District 8.  Intentionally left blank.

               District 9.  States of Maine and New Hampshire;
               State of Vermont, counties of Bennington,
               Caledonia, Essex, Orange, Orleans, Windham and
               Windsor.

               District 10.  States of Connecticut and Rhode
               Island; Commonwealth of Massachusetts; State of
               New York, counties of Albany, Columbia, Dutchess,
               Greene, Putnam and Schoharie.

               District 11.  State of New York, New York City and
               Long Island counties, and counties of Orange,
               Rockland, Sullivan (except for the Towns of
               Callicoon, Cochecton, Delaware and Fremont),
               Ulster and Westchester.

               District 12.  Commonwealth of Pennsylvania,
               counties of Bradford, Lackawanna, Luzerne
               (northern section), Monroe (northern half), Pike,
               Sullivan, Susquehanna, Wayne and Wyoming; State of
               New York, county of Tioga, and the Towns of
               Callicoon, Cochecton, Delaware and Fremont located
               in the county of Sullivan.
 <PAGE>
               District 13.  Commonwealth of Pennsylvania,
               counties of Cameron, Centre, Clearfield, Clinton,
               Columbia, Elk, Luzerne (southern section),
               Lycoming, McKean (except for northern section),
               Montour, Northumberland, Potter (except for
               northwest section), Snyder, Tioga and Union.

               District 14.  Commonwealth of Pennsylvania,
               counties of Armstrong, Beaver, Butler, Clarion,
               Crawford, Erie (except for northeast corner),
               Forest, Jefferson, Lawrence, Mercer, Venango and
               Warren (except for northern section); and northern
               Ohio.

               District 15.  Commonwealth of Pennsylvania,
               counties of Allegheny, Bedford, Blair, Cambria,
               Fayette, Fulton, Greene, Huntingdon, Indiana,
               Somerset, Washington, and Westmoreland; State of
               Maryland, counties of Allegany and Garrett;
               southern Ohio and northern West Virginia.

               District 16.  State of New Jersey.

               District 17.  State of Delaware; State of
               Maryland, counties of Caroline, Cecil, Dorchester,
               Kent, Queen Annes, Somerset, Talbot, Wicomico and
               Worcester; Commonwealth of Pennsylvania, counties
               of Bucks, Chester, Delaware, Montgomery and
               Philadelphia.

               District 18.  Commonwealth of Pennsylvania,
               counties of Adams, Cumberland, Franklin, Juniata,
               Mifflin, Perry and York; State of Maryland,
               counties of Baltimore, Carroll, Frederick, Harford
               and Washington.

          5.3  Nomination Procedures - District Directors - Each
district as defined in section 5.2 of these by-laws shall be
subdivided into geographical areas, each to be represented by a
member committee, selected in the manner set forth in section 2.8
of these by-laws, which by its chairman or vice chairman shall
act for its committee as provided herein.  At least one hundred
forty (140) days before each annual meeting of the corporation,
the chairman of the corporation shall appoint, for each nomina-
tion district from which a district director is to be elected at
the next annual meeting, a nominating committee for such district
consisting of one director of the corporation from outside such
district plus a member (preferably a committeeperson) from each
member committee area within such district with the total number
of members to be not less than four or greater than the number of
member committees within such district.  Such nominating commit-
tee shall recommend the member it deems best qualified to serve
as district director from such district, or if it so chooses, it
may recommend two members, both of whom it deems qualified to
serve as district director from such district, and shall report

<PAGE>

such recommendation or recommendations to the chairman of the
corporation, who thereupon shall call a meeting of all members of
the member committees within such district, at a place and at a
time designated by the board of directors.  The chairman of the
corporation shall designate a chairman and alternate chairman for
the meeting so called and the presiding officer thereof shall
appoint a secretary.  At such a meeting the nominating committee
of the district shall present its recommendation or recommenda-
tions to the meeting in the form of a nomination.  Additional
nominations of members residing within the district may be made
from the floor.  If there is more than one nominee, voting shall
be by ballot of the chairman (or his alternate) of each member
committee within the district.  The vote of each such chairman
(or his alternate) shall be weighted by the volume of member
business represented by such chairman (or his alternate) in
accordance with the following formula:  under $250,000, 1 vote;
$250,000 to $499,999, 2 votes; $500,000 to $749,999, 3 votes;
$750,000 to $999,999, 4 votes; $1,000,000 to $1,999,999, 5 votes;
one additional vote for each additional $1,000,000 of member
volume.

          Whoever receives a majority of the votes cast shall be
declared the nominee for the district.  In case no candidate
receives a majority on the first ballot, on each ballot the
candidate with the least number of votes will be eliminated until
one candidate receives a majority.  Immediately after such
meeting the secretary thereof shall transmit to the secretary of
the corporation a sworn certificate stating the name of such
nominee, which shall be placed in nomination at the annual
meeting by the secretary of the corporation or his designee.

          5.4  Vacancies - 

               (a)  Any vacancy on the board of directors occur-
          ring during the term of any director, caused by death,
          resignation or otherwise may be filled for the unex-
          pired portion of the term or until a successor shall be
          elected by a majority of the directors then in office
          at any regular or special meeting of the board.  If the
          term of a district director being replaced extends
          beyond the next annual meeting, the portion of the term
          following such meeting shall be filled at such meeting
          by the stockholders in accordance with nomination
          procedures specified by the board of directors and
          conforming, as closely as time permits, to the proce-
          dures set forth in section 5.3 of these by-laws.  Any
          vacancy shall be filled by a person from the same
          district as the person being replaced.

               (b)  In case the entire board of directors shall
          die or resign, any ten (10) stockholders may call a
          special meeting in the same manner that the chairman
          may call such a meeting, and directors for the unex-
          pired terms may be elected at such special meeting in
          the manner provided for their election at annual meetings.
<PAGE>
          5.5  Place of Meetings - Meetings of the board of
directors shall be held at any place which has been designated by
the board or by written consent of all members of the board.

          5.6 Regular Meetings - Regular meetings of the board of
directors may be held at such time and place as may be appointed
by the board, which time may be changed from time to time.  At
the regular meeting of the board of directors in November, the
election of officers, including the chairman of the board, the
vice-chairman and the president-general manager shall be conduct-
ed.

          5.7  Special Meetings - A special meeting of the board
of directors shall be held whenever called by the chairman, or by
the vice-chairman of the board in the absence of the chairman, or
by any five (5) directors.  Any and all business may be transact-
ed at a special meeting.

          5.8  Notice of Meetings of Directors - No notice of
regular meetings of the directors need be given except that in
case of a change in the time for regular meetings written notice
of such change shall be given to directors who were not present
at the meeting when such change was made.  Notice of each special
meeting shall be given pursuant to section 13.3 of these by-laws,
showing the time and place, at least five (5) days prior to the
time of such meeting.

          5.9  Adjournment - Notice of time and place of holding
an adjourned meeting need not be given to absent directors, if
the time and place be fixed at the meeting adjourned and the
adjournment is for a period of not more than seven (7) days.

          5.10 Quorum - Except as herein provided, a majority of
the directors in office shall be necessary to constitute a quorum
for the transaction of business.  In the event of an extreme
emergency, including a substantial disruption of communication as
a result of a disaster, whether nuclear, labor strike, flood,
hurricane or any other cause, making it extremely difficult or
impossible to assemble a majority of the board for a duly called
meeting, and such emergency has been declared, either by the
president, or, in his absence, the chairman of the board, or by
the President of the United States, or by any of the Governors of
the states in which the corporation does business, a quorum of
the board of directors for the transaction of business at a
meeting duly called shall not be less than one-third of the
directors.

          5.11 Compensation of Directors - Directors, as such,
shall not receive any stated compensation for their services
unless its payment has been first authorized by the board of
directors.  In addition to an annual retainer, the board of
directors may allow a reasonable per diem and expenses for
attendance at any meeting of the board or of the executive
committee, and any other meeting or official business.
<PAGE>
          5.12 Removal for Cause - A director may be removed for
failure to attend three (3) consecutive meetings of the board
without adequate cause, or for other neglect of duty, or for any
other cause.  Such removal may be effected in either of the
following two ways:

               (a)  Removal may be by the vote or consent of the
          holders of a majority of the shares entitled to vote at
          an election of directors; or

               (b)  Removal may be by the affirmative vote of
          three-fourths (3/4) of the entire board (excluding the
          director complained of) at any regular or special
          meeting of the board, following reasonable notice to
          the director complained of and a hearing by the board
          of directors; provided, however, that in the event of
          any such removal, the board of directors, if requested
          in writing by the director subject to removal within
          ten (10) days of the removal decision by the board of
          directors, shall call a special meeting of the stock-
          holders to confirm or overrule the decision of the
          board of directors.  If the earliest practicable date
          to hold the special meeting of the stockholders falls
          within ninety (90) days of the date of the annual
          meeting as provided in section 4.1 of these by-laws,
          the matter shall be presented to the stockholders for a
          vote at the annual meeting.  At the meeting of stock-
          holders at which the question of the removal of the
          director is presented for a vote, the director com-
          plained of shall be provided a reasonable opportunity
          to present his position.  The vote of the holders of a
          majority of the shares, present and voting, entitled to
          vote at an election of directors shall confirm or
          overrule the decision of the board of directors.  Until
          such time as the stockholders act on the removal of the
          director complained of, if the stockholders are re-
          quired to do so, neither the board of directors nor the
          stockholders shall fill the vacancy caused by the
          removal of the director.

               A vacancy resulting from a vote of the stockhold-
ers may be filled by the stockholders at the meeting voting the
removal and if not so filled shall be filled by the board of
directors as provided in section 5.4 of these by-laws.

                       POWERS OF DIRECTORS

          6.1  General Powers - Subject to the limitations of the
certificate of incorporation, of the by-laws and of the statutes
of the State of Delaware relating to action which shall be
authorized or approved by stockholders, all corporate powers
shall be exercised by or under the authority of, and the business
and affairs of the corporation shall be controlled by, the board
of directors.  Without prejudice to such general powers, but
subject to the same limitations, it is expressly declared that
the board of directors shall have the following powers to wit:
<PAGE>
               (a)  To control the affairs and business of the
          corporation and to establish and enforce rules and
          regulations not inconsistent with the laws of the State
          of Delaware, the certificate of incorporation or by-
          laws, for the guidance of its officers and the manage-
          ment and conduct of its affairs and business.

               (b)  To borrow money and incur indebtedness for
          corporate purposes, and to cause to be executed and
          delivered therefor, in the corporate name, promissory
          notes, bonds, debentures, deeds of trust, mortgages,
          pledges, hypothecations and other evidences of indebt-
          edness and securities therefor, and to do every act and
          thing necessary to effectuate the same.

                     COMMITTEES OF THE BOARD

          7.1  Executive & Planning Committee - An executive and
planning committee may be established by resolution passed by a
majority of the whole board, to consist of such number of direc-
tors as may be specified, which shall have and may exercise, in
the intervals between meetings of the board, the powers of the
board of directors, including the power to authorize the seal of
the corporation to be affixed to all papers which may require it.

          7.2  Other Committees of the Board - Other committees
may be established, from time to time, by resolution of the board
specifying the number of members and prescribing the committee
functions and duties.

                     OFFICERS AND MANAGEMENT

          8.1  Corporate Officers - The officers of the corpora-
tion shall be elected by the board of directors and shall be a
chairman of the board, a vice-chairman, a president-general
manager, one or more vice-presidents, a secretary, a controller,
a treasurer and a general counsel.  The board may also appoint
any other corporate officers whom the board of directors may see
fit in its discretion to designate.  The chairman of the board
and the vice-chairman shall be elected by the directors from
their number.  The president-general manager shall recommend
employee officers to the board of directors.

          8.2  Election and Term of Office - Officers shall be
elected annually at the first meeting of the board of directors
following the annual meeting of stockholders, or at such other
time as the board of directors shall determine.  Unless sooner
removed by the board of directors, or unless they resign or
become disqualified, all officers shall hold office until their
successors are chosen and have qualified.  Any officer, whether
elected or appointed by the board of directors, may be removed at
any time by a majority vote of all of the directors.
<PAGE>
          8.3  Powers and Duties - Subject at all times to the
control and direction of the board of directors, the president-
general manager shall conduct the business of the corporation in
accordance with its purposes, and shall have administrative
authority over all personnel, including employee officers, in the
employ of the corporation; and each other corporate officer shall
have and exercise the powers and duties usual to his office or
delegated to him by the board of directors.

          8.4  Compensation of Officers - Officers shall each
receive such compensation as may be fixed by the directors.  The
president-general manager shall recommend compensation for
employee officers to the board of directors.

          8.5  Vacancies - A vacancy occurring in any office may
be filled by a majority of the directors then in office at any
regular or special meeting of the board.

          8.6  Checks, Bills and Notes - All checks, drafts,
bills of exchange, notes, orders for the payment of money and
other negotiable instruments of the corporation shall be made in
the name of the corporation, and shall be signed by any one of
the following:  the president, any vice president, the secretary,
treasurer, controller, or any assistant secretary, assistant
treasurer or assistant controller.  The board of directors may
also delegate to other officers or agents the power to sign or
countersign such instruments.  No officers or agents of the
corporation singly or jointly with others shall have the power to
make any bill payable, note or check or other negotiable instru-
ment or endorse the same in the name of the corporation, or
contract or cause to be contracted any debt or liability in the
name or on behalf of the corporation, except as provided in these
by-laws, and as authorized by the board of directors.  Bills of
exchange, checks,notes and other negotiable instruments received
by the corporation shall be endorsed for collection by such
officers or agents as may be designated by the board of directors
for that purpose.

                      PATRONAGE ACCOUNTING

          9.1  Scope of Patronage Refund Provisions - The provi-
sions of sections 9.2-9.5 of these by-laws provide for patronage
refunds only with respect to that portion of the corporation's
business consisting of sales of farm supplies.  Patronage re-
funds, if any, with respect to marketing operations will be paid
only pursuant to marketing contracts with members and contract
patrons providing for the payment of such refunds.

          9.2  Definitions - As used in sections 9.2-9.5 of these
by-laws:

               (a)  Member - The term "member" includes any
          member of the corporation as defined in section 1.2(c)
          of these by-laws and also any person who has entered
          into a patronage refund contract with the corporation
          as authorized by section 9.5 of these by-laws.  The
          term "non-member" refers to any person who is not a
          member as that term is defined in the preceding sentence.
<PAGE>
               (b)  Net Margin - The "net margin" of the corpora-
          tion shall be taxable income from sales of farm sup-
          plies for the fiscal year, as computed for federal
          income tax purposes, but without taking into account
          any deductions for patronage refunds.

               (c)  Member Margin - "Member margin" shall be that
          portion of the net margin derived from sales of farm
          supplies to members, determined by multiplying the net
          margin by the percentage of gross purchasing volume
          which is attributable to sales of farm supplies to
          members.

               (d)  Volume Subject to Refund - "Volume subject to
          refund" is the gross volume of the corporation from
          sales of farm supplies for any fiscal year, reduced by
          that portion of such volume attributable to business
          with non-members, and increased by the average percent-
          age mark-up necessary to reflect an equivalent volume
          at the retail level.

               (e)  Member's Pro Rata Share - Each "member's pro
          rata share" of any refund or reserve shall be computed
          by multiplying the amount or volume subject to refund
          attributable to such member by a percentage determined
          by dividing the total refund or reserve to be allocat-
          ed, as the case may be, by the total amount of volume
          subject to refund.

               (f)  Patronage Refund - The term "patronage re-
          fund" shall include a patronage refund or rebate or any
          amount paid to a patron pursuant to section 9.5 of
          these by-laws on the basis of business done with or for
          such a patron.

          9.3  Reasonable Reserves - The board of directors may
set aside each fiscal year, from the net margin of the corpora-
tion, such amounts as the board of directors in its discretion
deems necessary for the efficient prosecution of the corpora-
tion's business, provided however, that no amounts shall be set
aside which are not reasonable in amount, giving due regard to
the purposes thereof (such amounts being sometimes hereinafter
referred to as "reasonable reserves").  Any reserves set aside
pursuant to section 9.3 of these by-laws shall be allocated first
to all net earnings, as defined in (ii) of section 9.4 of these
by-laws, of the corporation other than member margin and, to the
extent that such reserves exceed such net earnings, to member
margin.  Such reasonable reserves may be used for such proper
corporate purposes as shall be determined by the board of direc-
tors, including, but not limited to the accumulation of working
capital, contributions to sinking funds to meet future indebted-
ness, payment of Federal income and excess profits taxes, acqui-
sition of funds for expansion or replacement, or accumulations of
reserves to offset price declines.  The corporation shall main-
tain records sufficient to afford permanent means for apportion-
ing to each member his pro rata share of all amounts retained by
the corporation as reasonable reserves for each fiscal year.
<PAGE>
          9.4  Dividends on Capital Stock - The board of direc-
tors may set aside each fiscal year from funds available therefor
such amounts as the board deems appropriate for payment as
dividends on issued and outstanding capital stock.  Such amounts
shall be allocated pro rata between (i) member margin and (ii)
all other net earnings of the corporation (including both net
margin derived from purchasing business conducted with non-
members, and earnings not derived from purchasing).

          9.5  Payment of Patronage Refunds -

               (a)  Obligation to Pay Patronage Refunds - The
          corporation shall be obligated, as soon as practicable
          after the close of each fiscal year and in no event
          later than 8 1/2 months after the close thereof, to pay
          each member in cash as a patronage refund his pro rata
          share of all member margin remaining after deducting
          amounts, if any, set aside therefrom by the board of
          directors (1) as reasonable reserves pursuant to sec-
          tion 9.3 of these by-laws and (2) for payment as divi-
          dends on issued and outstanding capital stock pursuant
          to section 9.4 of these by-laws; provided that the
          amount of patronage refunds thus determined shall be
          increased or decreased to the extent necessary to
          enable the obligation for the payment of such refunds
          to be expressed as a percentage of volume.

               (b)  Minimum Payment of Patronage Refunds - Not-
          withstanding the provisions of paragraph (a) of section
          9.5 of these by-laws, the board of directors shall fix
          and/or amend from time to time the minimum amount which
          shall be paid as a patronage refund and any amount less
          than that so fixed shall not be distributed to the
          member entitled thereto (unless he claims it in cash)
          but shall be retained by the corporation as through it
          were part of a reasonable reserve set aside pursuant to
          section 9.3 of these by-laws.

               (c)  Obligation to Pay Patronage Refunds Absolute
          - The corporation shall be absolutely liable for the
          payment of patronage refunds as provided herein without
          further action on the part of any officer or of the
          board of directors.

               (d)  Place of Purchase Immaterial - Each member
          shall be entitled to his respective pro rata share of
          any patronage refunds paid with respect to Agway dis-
          tributed goods, regardless of where such goods were
          purchased.  The corporation shall enter into such
          contracts, undertakings and understandings with Agway
          agent-buyers, local representatives and local coopera-
          tives as may be necessary and proper to insure that
          each member will receive his pro rata share of such
          refunds.
<PAGE>
          9.6  Contract Patrons - The board of directors may
authorize the appropriate officers and/or employees of the
corporation to contract to pay and to pay patronage refunds to
patrons other than the members as defined in section 1.2(c) of
these by-laws, provided the amounts of such patronage refunds are
determined upon the same basis and under the same terms and
conditions as those of such members, and provided further that
any such contract shall be entered into prior to the accumulation
of any gross receipts subject to the charge of such patronage
refunds.

                            MARKETING

          10.1 Marketing Contracts - The terms and conditions
under which agricultural products of members shall be marketed
may be established by marketing contracts to be executed by the
corporation and its members on an individual commodity or commod-
ity group basis, not inconsistent with the provisions of these
by-laws.

                (11.1 - Intentionally left blank)

                         INDEMNIFICATION

          12.1 To the fullest extent possible under the provi-
sions of the Delaware General Corporation Law and in the manner
provided for thereunder, the corporation shall indemnify any
person who is or was a director, officer, employee or agent of
the corporation or any person who is or was serving at the
request of the corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust
or other enterprise.

                          MISCELLANEOUS

          13.1 Principal Office - The principal office of the
corporation in the State of Delaware shall be located at 1209
Orange Street in the City of Wilmington, County of New Castle.

          13.2 Other Offices - The principal office outside the
State of Delaware shall be at DeWitt, New York.  The corporation
may also have an office or offices at such other place or places,
within or without the State of Delaware as the board of directors
may from time to time appoint, or the business of the corporation
may require.

          13.3 Method of Giving Notice - Whenever in these by-
laws notice is required to be given, it may be given by any one
or more of the following methods:

               (a)  Delivered personally; or

               (b)  Written notice either deposited in the mail
          postage prepaid or sent by telegraph, addressed to the
          residence or place of business of the person to be
          notified as the same shall appear on the records of the
          corporation; or
<PAGE>
               (c)  To members or stockholders by publication in
          any corporation bulletin or other periodical mailed to
          members or stockholders; or

               (d)  Any other means permitted under applicable
          law.

          13.4 Waiver of Notice - The transactions of any meeting
of the board of directors or any committee however called and
noticed or wherever held, shall be as valid as though had at a
meeting duly held, after regular call and notice, if a quorum be
present, and if, either before or after the meeting, each of the
directors or committee members not present signs a written waiver
of notice or a consent to holding such meeting.  All such waivers
or consents shall be filed with the corporate records or made a
part of the minutes of the meeting.

          13.5 Effect of Holiday - If the time designated herein
for any meeting shall fall upon a legal holiday, then any such
meeting shall be held on the next day following which is not a
holiday.

          13.6 Fiscal Year - The fiscal year of the corporation
shall extend from July 1 to June 30 following.

          13.7 Seal - The seal of the corporation shall be
circular in form and shall have inscribed thereon the name of the
corporation, the year of organization and the words:  "Corporate
Seal, Delaware."

          13.8 Amendments - These by-laws may be amended or
repealed or new by-laws adopted as follows:

               (a)  At any meeting of stockholders, by a vote of
          a majority of the stockholders present and voting,
          provided that the notice of the meeting shall have set
          forth the substance of the proposed amendment, repeal
          or new by-law provision upon which the vote is taken,
          or

               (b)  By vote of two-thirds of the directors in
          office.



<PAGE>

                                  EXHIBIT 12

<PAGE>


        Computation of Ratio of Margins to Fixed Charges and Preferred
                              Dividends Combined
<TABLE>
<CAPTION>

                                                         AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                                          FOR THE FIVE YEARS ENDED JUNE 30, 1995
                                                                   (THOUSANDS OF DOLLARS)
                                            ----------------------------------------------------------------
                                                1995         1994          1993         1992         1991
                                            ----------    ---------    ----------    ---------    ----------
<S>                                         <C>           <C>          <C>           <C>          <C> 
Margins before income taxes and
member refunds............................. $  (26,740)   $  (4,556)   $   10,340    $ (62,432)   $   (2,388)
Fixed charges - Interest...................     62,673       55,774        57,186       65,676        67,465
              - Rentals                          6,942        4,908         5,728        6,756         6,075
                                            ----------    ---------    ----------    ---------    ----------
Total fixed charges........................     69,615       60,682        62,914       72,432        73,540
                                            ----------    ---------    ----------    ---------    ----------
Adjusted net margins....................... $   42,875    $  56,126    $   73,254    $  10,000    $   71,152
                                            ==========    =========    ==========    =========    ==========
                                            

Ratio of margins to fixed
charges...................................         0.6          0.8           1.1          0.1           1.0
                                            ==========    =========    ==========    =========    ==========
Deficiency of adjusted net
margins to total fixed charges              $  26,740    $    4,556        N/A      $   62,432        N/A
                                            ==========    =========    ==========    =========    ==========

Fixed charges and preferred
 dividends combined:
 Preferred dividend factor:
   Preferred dividend requirements          $    4,620    $   4,878    $    3,962    $   4,724    $    5,052
   Ratio of pre-tax margin to  
   after-tax margin*                            114.1%        75.3%        234.2%       110.2%       (412.1%)
   Preferred dividend factor on
   pre-tax basis.......................          4,049        6,478         1,692        4,287        (1,226)

Total fixed charges (above)                     69,615       60,682        62,914       72,432        73,540
                                            ----------    ---------    ----------    ---------    ----------
Fixed charges and preferred
dividends..............................     $   73,664    $  67,160    $   64,606    $  76,719    $   72,314
                                            ==========    =========    ==========    =========    ==========
Ratio of margins to fixed charges
and preferred dividends
combined**.............................            0.6          0.9           1.2          0.1           1.0
                                            ==========    =========    ==========    =========    ==========
Deficiency of adjusted net
margins to fixed charges and
preferred dividends....................     $   30,789    $  11,034       N/A        $  66,719       N/A
                                            ==========    =========    ==========    =========    ==========
</TABLE>


* Represents pre-tax adjusted net margin from continuing operations divided by
  after-tax  margin, which  adjusts dividends on preferred  stock to a pre-tax
  basis.
**Represents adjusted  net margins divided  by  fixed  charges  and  preferred
  dividends.
N/A - No deficiency.


<PAGE>



        Computation of Ratio of Margins to Fixed Charges and Preferred
                              Dividends Combined
<TABLE>
<CAPTION>

                                                                   AGWAY INC. (PARENT)
                                                          FOR THE FIVE YEARS ENDED JUNE 30, 1995
                                                                 (THOUSANDS OF DOLLARS)
                                            ----------------------------------------------------------------
                                                1995         1994          1993         1992         1991
                                            ----------    ---------    ----------    ---------    ----------
<S>                                         <C>           <C>          <C>           <C>          <C> 
Margins before income taxes and
member refunds of others................... $    4,600    $ (17,330)   $    4,501    $ (51,202)   $   16,793   

Fixed charges - Interest...................      5,874       14,985         8,282       11,940        16,368
              - Rentals                          1,960        1,183           755          662           684
                                            ----------    ---------    ----------    ---------    ----------
Total fixed charges........................      7,834       16,168         9,037       12,602        17,052
                                            ----------    ---------    ----------    ---------    ----------
Adjusted net margins....................... $   12,434    $  (1,162)   $   13,538    $ (38,600)   $   33,845
                                            ==========    =========    ==========    =========    ==========


Ratio of margins to fixed
charges....................................        1.6         (0.1)          1.5         (3.1)          2.0
                                            ==========    =========    ==========    =========    ==========
Deficiency of adjusted net
margins to total fixed charges                  N/A       $  17,330       N/A        $  51,202        N/A
                                            ==========    =========    ==========    =========    ==========

Fixed charges and preferred
dividends combined:
Preferred dividend factor:
   Preferred dividend requirements          $    4,620    $   4,878    $    3,962    $   4,724    $    5,502
   Ratio of pre-tax margin to
   after-tax margin*                           (291.2%)      214.5%        404.4%       108.4%         99.5%
   Preferred dividend factor on
   pre-tax basis.......................         (1,587)       2,274           980        4,358         5,077

Total fixed charges (above)                      7,834       16,168         9,037       12,602        17,052
                                            ----------    ---------    ----------    ---------    ----------
Fixed charges and preferred
dividends..............................     $    6,247    $  18,442    $   10,017    $  16,960    $   22,129
                                            ==========    =========    ==========    =========    ==========
Ratio of margins to fixed charges
and preferred dividends
combined**.............................            2.0         (0.1)          1.4         (2.3)          1.5
                                            ==========    =========    ==========    =========    ==========
Deficiency of adjusted net
margins to fixed charges and
preferred dividends....................        N/A        $  19,604       N/A        $  55,560       N/A
                                            ==========    =========    ==========    =========    ==========
</TABLE>

* Represents pre-tax adjusted net margin from continuing operations divided
  by after-tax margin, which adjusts dividends on preferred stock to a
  pre-tax basis.
**Represents adjusted net margins divided by fixed charges and preferred
  dividends.
N/A - No deficiency.










<PAGE>




                                EXHIBIT 13









<PAGE>
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C  20549
                                  FORM 10-Q


(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---- EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1994
                               ------------------
                                     OR

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---- EXCHANGE ACT OF 1934
For the transition period from                   to                   
                               -----------------     ------------------
Commission file number 2-22791
                       -------

                                 AGWAY INC.*  
------------------------------------------------------------------------
         (Exact name of registrant as specified in its charter)


DELAWARE                                                      15-0277720
------------------------------------------------------------------------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                       Identification No.)


333 Butternut Drive, DeWitt, New York                             13214
-----------------------------------------------------------------------
(Address of principal executive offices)                     (Zip Code)


                                 315-449-6431 
-----------------------------------------------------------------------
           (Registrant's telephone number, including area code)



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 the number of shares outstanding of each of the issuer's classes 
of common stock, as of the latest practicable date.

            Class                        Outstanding at October 28, 1994
-------------------------------------    -------------------------------
Common Stock, $25 par value per share            110,342 shares

*  Agway is a taxpaying corporation founded on cooperative principles.  
   Membership is limited to farmers and each may hold only one share of 
   common stock.
<PAGE>
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

                                  INDEX
<TABLE>
<CAPTION>
                                                                                                           PAGE NO.
                                                                                                           --------
PART I.  FINANCIAL INFORMATION
-------  ---------------------
         <S>                                                                                                     <C>
         Item 1.  Financial Statements (Unaudited)

         Condensed Consolidated Balance Sheets as of September 30, 1994 and June 30, 1994 . . . . . . . . . . .   3

         Condensed Consolidated Statements of Operations and Retained Margin for the three months  
         ended September 30, 1994 and September 30, 1993. . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
         Condensed Consolidated Cash Flow Statements for the three months ended September 30, 1994 
         and September 30, 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5

         Notes to Condensed Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . .   6

         Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations . . . .  10

<CAPTION>
PART II.  OTHER INFORMATION
--------  -----------------
         <S>                                                                                                     <C>
         Item 1.  Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14

         Item 4.  Submission of Matters to a Vote of Security Holders . . . . . . . . . . . . . . . . . . . . .  14

         Item 5.  Other Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14

         Item 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14


         SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16

         Appendix . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17

        
</TABLE>


<PAGE>
                        PART I.  FINANCIAL INFORMATION
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Thousands of Dollars)
<TABLE>
<CAPTION>
                                                                               September 30,          June 30,
                                                                                  1994                 1994      
                                                                               -------------       -------------
ASSETS                                                                         (Unaudited)            (Note)     
------ 
<S>                                                                          <C>                  <C>
Current Assets:
     Trade notes and accounts receivable, less allowance for
       doubtful accounts of $12,884 and $12,656, respectively . . . . .      $      170,822       $      224,406 
     Leases receivable, less unearned income of $33,165 and
       $33,209, respectively. . . . . . . . . . . . . . . . . . . . . .              84,191               84,744 
     Uncollected insurance premiums . . . . . . . . . . . . . . . . . .              10,080                9,936 
     Advances and other receivables . . . . . . . . . . . . . . . . . .              19,903               25,819 
     Inventories
       Raw materials. . . . . . . . . . . . . . . . . . . . . . . . . .              15,215               22,470 
       Finished goods . . . . . . . . . . . . . . . . . . . . . . . . .             139,960              148,505 
       Goods in transit and supplies. . . . . . . . . . . . . . . . . .               7,957                7,689 
                                                                             --------------       --------------
       Total inventories. . . . . . . . . . . . . . . . . . . . . . . .             163,132              178,664 
     Prepaid expenses . . . . . . . . . . . . . . . . . . . . . . . . .              69,730               74,805 
                                                                             --------------       --------------
         Total current assets . . . . . . . . . . . . . . . . . . . . .             517,858              598,374 

Marketable securities . . . . . . . . . . . . . . . . . . . . . . . . .              34,208               33,943 
Other security investments. . . . . . . . . . . . . . . . . . . . . . .              36,358               36,226 
Properties and equipment, net . . . . . . . . . . . . . . . . . . . . .             245,361              249,369 
Long-term leases receivable, less unearned income of 
  $53,257 and $51,775, respectively . . . . . . . . . . . . . . . . . .             211,017              191,654 
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              82,223               79,965 
Net assets of discontinued operations . . . . . . . . . . . . . . . . .              85,545               84,783 
                                                                             --------------       --------------
         Total assets . . . . . . . . . . . . . . . . . . . . . . . . .      $    1,212,570       $    1,274,314 
                                                                             ==============       ==============
LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Current Liabilities:
     Notes payable. . . . . . . . . . . . . . . . . . . . . . . . . . .      $       68,500       $       62,800 
     Current installments of long-term debt and subordinated debt . . .              97,203              111,008 
     Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . .              86,229              124,679 
     Unearned insurance premiums. . . . . . . . . . . . . . . . . . . .              16,899               16,868 
     Other current liabilities. . . . . . . . . . . . . . . . . . . . .             111,268              121,147 
                                                                             --------------       --------------
         Total current liabilities. . . . . . . . . . . . . . . . . . .             380,099              436,502 

Long-term debt. . . . . . . . . . . . . . . . . . . . . . . . . . . . .             180,152              176,567 
Subordinated debt . . . . . . . . . . . . . . . . . . . . . . . . . . .             379,843              372,673 
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . .              82,085               84,746 
Commitments and contingencies . . . . . . . . . . . . . . . . . . . . .
Preferred stock . . . . . . . . . . . . . . . . . . . . . . . . . . . .              68,932               71,338 
Common stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               2,762                2,771 
Paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . .               6,526                6,371 
Retained margin . . . . . . . . . . . . . . . . . . . . . . . . . . . .             112,171              123,346 
                                                                             --------------       --------------
         Total liabilities and shareholders' equity . . . . . . . . . .      $    1,212,570       $    1,274,314 
                                                                             ==============       ==============
</TABLE>
Note:  The balance sheet at June 30, 1994 has been derived from the audited 
financial statements at that date but does not include all the information 
and footnotes required by generally accepted accounting principles for 
complete financial statements.
     See accompanying notes to condensed consolidated financial statements.
<PAGE>
                  PART I.  FINANCIAL INFORMATION (continued)
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED MARGIN
                                (Unaudited)
                           (Thousands of Dollars)
<TABLE>
<CAPTION>
                                                                           Three Months Ended 
                                                                             September 30,
                                                              ------------------------------------------
                                                                   1994                        1993      
                                                              --------------              --------------
<S>                                                           <C>                         <C>
Net sales and revenues from:                                  
     Product sales. . . . . . . . . . . . . . . . . . . .     $      334,203              $      328,607 
     Leasing operations . . . . . . . . . . . . . . . . .              9,275                       7,815 
     Insurance operations . . . . . . . . . . . . . . . .              6,684                       6,699 
                                                              --------------              --------------
         Total net sales and revenues . . . . . . . . . .            350,162                     343,121 

Cost and expenses from:
     Products and plant operations. . . . . . . . . . . .            314,100                     312,723 
     Leasing operations . . . . . . . . . . . . . . . . .              4,361                       3,500 
     Insurance operations . . . . . . . . . . . . . . . .              4,458                       4,387 
     Selling, general and
       administrative activities. . . . . . . . . . . . .             38,193                      34,152 
                                                             ---------------             ---------------
         Total costs and expenses . . . . . . . . . . . .            361,112                     354,762 

Operating loss. . . . . . . . . . . . . . . . . . . . . .            (10,950)                    (11,641)
Interest expense, net . . . . . . . . . . . . . . . . . .              6,813                       6,507 
Other income, net . . . . . . . . . . . . . . . . . . . .                323                         353 
                                                             ---------------             ---------------
Loss from continuing operations before income taxes . . .            (17,440)                    (17,795)
Income tax benefit. . . . . . . . . . . . . . . . . . . .              6,170                       6,014 
                                                             ---------------             ---------------
Loss from continuing operations . . . . . . . . . . . . .            (11,270)                    (11,781)

Results from discontinued operations. . . . . . . . . . .          
                                                             ---------------             ---------------
Net loss. . . . . . . . . . . . . . . . . . . . . . . . .            (11,270)                    (11,781)

Retained Margin:
     Balance at beginning of period . . . . . . . . . . .            123,346                     131,787 
     Equity in unrealized capital gains (losses)
         of insurance companies . . . . . . . . . . . . .                 95                          (8)
                                                              --------------              --------------
Balance at end of period. . . . . . . . . . . . . . . . .     $      112,171              $      119,998 
                                                              ==============              ==============

</TABLE>
                                                                      
See accompanying notes to condensed consolidated financial statements.


<PAGE>
                 PART I.  FINANCIAL INFORMATION (continued)
                  AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
                                (Unaudited)
                          (Thousands of Dollars)
<TABLE>
<CAPTION>     
                                                                                    Three Months Ended  
                                                                             -------------------------------
                                                                                       September 30,
                                                                                  1994              1993     
                                                                             --------------    -------------
<S>                                                                          <C>               <C>
Net cash flows from operating activities. . . . . . . . . . . . . . . .      $       29,582    $      34,096 

Cash flows (used in) provided by investing activities:
     Purchases of property, plant and equipment . . . . . . . . . . . .              (6,923)          (4,380)
     Cash paid for acquisitions . . . . . . . . . . . . . . . . . . . .                               (4,810)
     Proceeds from disposal of businesses and property, plant and
         equipment. . . . . . . . . . . . . . . . . . . . . . . . . . .                 955            3,165 
     Leases originated. . . . . . . . . . . . . . . . . . . . . . . . .             (34,588)         (25,050)
     Leases repaid. . . . . . . . . . . . . . . . . . . . . . . . . . .              14,392           15,644 
     Proceeds from sale of marketable securities. . . . . . . . . . . .                 468            4,062 
     Purchases of marketable securities . . . . . . . . . . . . . . . .                (638)          (3,927)
     Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                (132)            (249)
     Net changes in net assets of discontinued operations . . . . . . .                (762)            (227)
                                                                             --------------    -------------
Net cash flows used in investing activities . . . . . . . . . . . . . .             (27,228)         (15,772)
Cash flows (used in) provided by financing activities:
     Net change in short-term borrowings. . . . . . . . . . . . . . . .               5,700          (18,400)
     Proceeds from long-term debt . . . . . . . . . . . . . . . . . . .              12,000           10,000 
     Repayment of long-term debt. . . . . . . . . . . . . . . . . . . .             (22,240)         (22,672)
     Proceeds from sale of subordinated debt. . . . . . . . . . . . . .              13,858           15,656 
     Redemption of subordinated debt. . . . . . . . . . . . . . . . . .              (6,241)          (2,973)
     Proceeds from sale of stock. . . . . . . . . . . . . . . . . . . .                   4            1,840 
     Redemption of stock. . . . . . . . . . . . . . . . . . . . . . . .              (2,419)            (260)
     Cash dividends paid. . . . . . . . . . . . . . . . . . . . . . . .              (2,589)          (2,056)
     Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                (427)            (230)
                                                                             --------------    -------------
Net cash flows used in financing activities . . . . . . . . . . . . . .              (2,354)         (19,095)
                                                                             --------------    -------------
Net decrease in cash and equivalents. . . . . . . . . . . . . . . . . .                   0             (771)
Cash and equivalents at beginning of period . . . . . . . . . . . . . .                   0              771 
                                                                             --------------    -------------
Cash and equivalents at end of period . . . . . . . . . . . . . . . . .      $            0    $           0
                                                                             ==============    =============

</TABLE>
                       
    See accompanying notes to condensed consolidated financial statements.

<PAGE>
                 PART I.  FINANCIAL INFORMATION (continued)
                  AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              (Unaudited)
                         (Thousands of Dollars)

1.   BASIS OF PRESENTATION
     ---------------------
     The accompanying unaudited condensed consolidated financial
     statements of Agway Inc. (the "Company") have been prepared in
     accordance with generally accepted accounting principles for
     interim financial information and with the instructions to Form
     10-Q and Article 10 of Regulation S-X.  Accordingly, they do not
     include all of the information and footnotes required by generally
     accepted accounting principles for complete financial statements. 
     In the opinion of management, all adjustments (consisting of
     normal recurring accruals) considered necessary for a fair
     presentation have been included.  Operating results for the three-
     month period ended September 30, 1994 are not necessarily
     indicative of the results that may be expected for the year ended
     June 30, 1995 due, among other reasons, to the seasonal nature of
     certain major segments of the Company's business.  For further
     information, refer to the consolidated financial statements and notes
     thereto included in the annual report on Form 10-K for the year
     ended June 30, 1994.
     
     Certain reclassifications have been made to conform prior year
     financial statements with the current year presentation.  These
     reclassifications had no effect on the working capital or
     shareholders' equity of the Company.

2.   AGWAY FINANCIAL CORPORATION
     ---------------------------
     Agway Financial Corporation (AFC) is a wholly owned subsidiary
     of the Company whose principal business activity is securing
     financing through bank borrowings and issuance of corporate debt
     instruments to provide funds for the Company, its sole stockholder,
     and AFC's sole wholly owned subsidiary, Agway Holdings Inc.
     (AHI), and AHI's subsidiaries, for general corporate purposes. 
     The payment of principal and interest on this debt is absolutely and
     unconditionally guaranteed by the Company.  In an exemptive
     order granted by the Securities and Exchange Commission, AFC,
     as a separate company, is not required to file periodic reports with
     respect to these debt securities provided the 1934 Act reports of the
     Company contain summarized financial information concerning
     AFC.  

     On July 1, 1994, (i) certain subsidiaries of AFC (Seedway Inc.,
     Allied Seed Cooperative Inc., and Pro-Lawn Products Inc.) were
     transferred to and merged into to Agway Inc., and (ii) certain
     operating divisions of Agway Inc. (Retail/Wholesale Operations)
     were transferred to AFC and merged together with the Country
     Foods operations into Agway Consumer Products Inc., formerly
     Agway Country Foods, Inc.  The prior year financial statements
     have been restated to give retroactive effect to this change in
     reporting entity.

     As discussed in Note 6, the sale of Curtice Burns closed on
     November 3, 1994, and the pro-forma impact on the Company's
     consolidated financial statements is shown.  The pro-forma impact
     of this sale on the summarized financial information for AFC and
     Consolidated Subsidiaries is identical in dollar amount and
     classification to the Company's consolidated financial statements,
     due to the fact that Curtice Burns is owned by AFC, which is
     owned by Agway Inc., as shown below.
     
     Summarized financial information for AFC and Consolidated
     Subsidiaries is as follows:
<TABLE>
<CAPTION>
                                                                      Three Months Ended         
                                                                         September 30, 
                                                            ----------------------------------
                                                                    1994               1993     
                                                            ------------        --------------
    <S>                                                     <C>                 <C>
    Net sales and revenues. . . . . . . . .                 $    251,013        $      260,012 
    Operating margin. . . . . . . . . . . .                        6,366                 3,595 
    Loss from continuing operations . . . .                       (5,450)               (9,549)
    Net loss. . . . . . . . . . . . . . . .                       (5,450)               (9,549)
</TABLE>
<PAGE>
                 PART I.  FINANCIAL INFORMATION (continued)
                  AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (Unaudited)
                           (Thousands of Dollars)


2.  AGWAY FINANCIAL CORPORATION (continued)
    ---------------------------------------
<TABLE>
<CAPTION>
                                                                                                      Restated
                                                                                   September 30,      June 30,
                                                                                       1994             1994     
                                                                                ---------------   --------------
    <S>                                                                         <C>               <C>
    Current assets. . . . . . . . . . . . . . . . . . . . . . . . . .           $       501,645   $      568,477 
    Properties and equipment, net . . . . . . . . . . . . . . . . . .                   164,275          164,296 
    Noncurrent assets . . . . . . . . . . . . . . . . . . . . . . . .                   296,230          275,759 
    Net assets of discontinued operations . . . . . . . . . . . . . .                    85,545           84,783 
                                                                                ---------------   --------------
    Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . .           $     1,047,695   $    1,093,315 
                                                                                ===============   ==============

    Current liabilities . . . . . . . . . . . . . . . . . . . . . . .           $       267,469   $      313,873 
    Long-term debt. . . . . . . . . . . . . . . . . . . . . . . . . .                   176,765          173,231 
    Subordinated debt . . . . . . . . . . . . . . . . . . . . . . . .                   379,843          372,673 
    Noncurrent liabilities. . . . . . . . . . . . . . . . . . . . . .                    14,263           18,985 
    Shareholder's equity. . . . . . . . . . . . . . . . . . . . . . .                   209,355          214,553 
    Total liabilities and                                                       ---------------  ---------------
        shareholder's equity. . . . . . . . . . . . . . . . . . . . .           $     1,047,695  $     1,093,315 
                                                                                ===============  ===============
</TABLE>
    The following is an updated organizational structure of the Company 
    reflecting the above noted transfers between the Company and AFC.  
    It reflects changes to the organization structure of the Company 
    included in page 4 of the Company's annual report on Form 10-K for 
    the fiscal year ended June 30, 1994.

    ORGANIZATIONAL CHART OMITTED HERE.  SEE APPENDIX FOR A NARRATIVE
    OF THE ORGANIZATIONAL CHART.
                                                        
<PAGE>

                 PART I.  FINANCIAL INFORMATION (continued)
                  AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                 (Unaudited)
                            (Thousands of Dollars)


3.   SUPPLEMENTAL DISCLOSURES ABOUT OPERATING CASH FLOWS
     ---------------------------------------------------
<TABLE>
<CAPTION>
                                                                                 Three Months Ended      
                                                                                    September 30, 
                                                                       --------------------------------------
                                                                             1994                   1993      
                                                                       --------------          --------------
     <S>                                                               <C>                     <C>
     Additional disclosure of operating cash flows:

     Cash paid during the period for:
       Interest . . . . . . . . . . . . . . . . . . . . . . .          $       14,894          $       15,354 
                                                                       ==============          ============== 
       Income taxes . . . . . . . . . . . . . . . . . . . . .          $          759          $        4,717
                                                                       ==============          ==============
</TABLE>
     During the fiscal year ended June 30, 1993, 46 local cooperative
     affiliates were acquired, and during fiscal 1994, 6 additional local
     cooperative affiliates were acquired.  The total purchase price of
     $21,700 plus certain liabilities assumed of $15,900 was settled in
     fiscal 1994 in the form of cash ($5,000) and restricted preferred
     stock, 6%, $100 par value, ($16,700).  This occurred primarily in
     the first quarter of fiscal 1994 for cash ($4,800) and restricted
     preferred stock, 6%, $100 par value, ($15,900).

4.  BORROWING ARRANGEMENTS
    ----------------------
     The Company finances its operations and the operations of all its
     continuing businesses and subsidiaries, except Telmark and Agway
     Insurance Company, through AFC.  Telmark and Agway Insurance
     Company finance themselves through operations or direct
     borrowings.

     As of September 30, 1994, lines of credit were available to AFC
     of $105,000 and Telmark of $23,000 compared to $135,000 and
     $23,000, respectively, in the prior year.  The AFC credit facilities
     are adequate for the Company's current needs and are available
     through December 31, 1994, with conclusion of longer-term
     renewal negotiations pending the sale of Curtice Burns, the cash
     proceeds from which impact the forecasted short-term debt need
     for the coming year (See Note 6.  Subsequent Event).  These
     longer-term renewals are in the final stages of negotiation and are
     expected to close in December 1994.  Telmark's lines of credit
     expire at various times throughout the fall of 1994.  It is
     management's expectation that appropriate facilities will be in
     place to meet the ongoing needs of Telmark and the Company.

     Certain of the AFC agreements are collateralized by the
     Company's accounts receivable and non-petroleum inventories. 
     Amounts which can be drawn under these agreements are limited
     to a specific calculation based upon the total of certain accounts
     receivable and non-petroleum inventories ("collateral").  Adequate
     collateral has existed throughout the fiscal year to meet the
     ongoing needs of the Company.  In addition, the agreements
     include certain covenants, the most restrictive of which requires
     the Company to maintain specific monthly levels of interest
     coverage and tangible net worth.

5.   COMMITMENTS AND CONTINGENCIES
     -----------------------------
     Environmental
     The Company is subject to a number of governmental regulations
     concerning environmental matters, either directly, or as a result of
     the operations of its subsidiaries.  The Company expects that it
     will be required to expend funds to remediate certain sites,
     including certain Superfund sites and sites with underground fuel
     storage tanks.  In addition, the Company expects that it will incur
     other expenses associated with environmental compliance.

<PAGE>

               PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                              (Unaudited)
                        (Thousands of Dollars)

5.   COMMITMENTS AND CONTINGENCIES (continued)
     -----------------------------------------
     Environmental (continued)
     The Company continually monitors its operations with respect to
     potential environmental issues, including changes in legally
     mandated standards and remediation technologies.  The Company's
     recorded liability reflects those specific issues where remediation
     activities are currently deemed to be probable and where the cost
     of remediation is estimable.  Estimates of the extent of the
     Company's degree of responsibility of a particular site and the
     method and ultimate cost of remediation require a number of
     assumptions for which the ultimate outcome may differ from
     current estimates; however, the Company believes that its past
     experience provides a reasonable basis for estimating its liability. 
     As additional information becomes available, estimates are adjusted
     as necessary.  While the Company does not anticipate that any
     such adjustment would be material to its financial statements, it is
     reasonably possible that the result of ongoing and/or future
     environmental studies or other factors could alter this expectation
     and require the recording of additional liabilities.  The extent or
     amount of such events, if any, cannot be estimated at this time.

     As part of its long-term environmental protection program, the
     Company spent approximately $5,000 in fiscal 1994 on capital
     projects.  The Company estimates that during fiscal 1995 and 1996
     approximately $4,000 per year will be spent on additional capital
     projects for environmental protection.  These estimates recognize
     the additional capital required to comply with Environmental
     Protection Agency (EPA) Underground Storage Tank (UST)
     regulations which become effective in December 1998.  Presently,
     the total cost to comply with the EPA UST regulations is estimated
     to be approximately $5,000.  The total capital requirements may
     change due to the actual number of USTs actively in use on the
     effective date.

     Other
     The Company is also subject to various investigations, claims, and
     legal proceedings covering a wide range of matters that arise in the
     ordinary course of its business activities.  Each of these matters is
     subject to various uncertainties, and it is possible that some of
     these matters may be resolved unfavorably to the Company.  The
     Company has established accruals for matters for which payment
     is probable and amounts reasonably estimable.  Management
     believes any liability that may ultimately result from the resolution
     of these matters in excess of amounts provided will not have a
     material adverse effect on the financial position or results of
     operations of the Company.

6.   SUBSEQUENT EVENT
     ----------------
     Curtice Burns accepted an offer from Pro-Fac Cooperative Inc.
     (Pro-Fac) to acquire all outstanding shares of Curtice Burns for
     $19 per share in cash, and had entered into a definitive merger
     agreement with Pro-Fac.  This agreement closed on November 3,
     1994 and the Company received $55,786 in cash proceeds.

     Both Curtice Burns and Hood, combined, are reflected as
     discontinued operations in the Company's consolidated financial
     statements.  Therefore, since the sale of Hood has not yet closed,
     and since the terms of the Curtice Burns merger agreement were
     not significantly different from those estimated, the Company's
     consolidated financial statements will not be significantly impacted
     by the disposition of Curtice Burns.  There is no impact to the
     consolidated statement of operations and retained margins.  Had
     this transaction closed as of September 30, 1994, the consolidated
     balance sheet would have been impacted as follows, which in
     general reflects the paydown of notes payable, establishment of
     income taxes payable, deferral of gain on sale, and reduction of
     net assets of discontinued operations.  As a result of the sale of
     Curtice Burns, approximately $5,000 previously included in paid-in
     capital, which arose from periodic changes in the Company's
     percentage of ownership in Curtice Burns, has been eliminated and
     the effect considered in conjunction with the net assets of
     discontinued operations.

<PAGE>
     
              PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                              (Unaudited)
                        (Thousands of Dollars)

6.   SUBSEQUENT EVENT (continued) 
     ----------------------------
<TABLE>
<CAPTION>
                                                                    Actual                     Pro Forma
                                                                 September 30,               September 30, 
                                                                     1994                         1994          
                                                           -----------------------      -----------------------
<S>                                                        <C>                          <C>
Current assets    . . . . . . . . . . . . . . . . . .      $               517,858      $               517,858 
Other long-term assets. . . . . . . . . . . . . . . .                      609,167                      609,167 
Net assets of discontinued operations . . . . . . . .                       85,545                       35,782 
                                                           -----------------------      -----------------------
     Total assets . . . . . . . . . . . . . . . . . .      $             1,212,570      $             1,162,807 
                                                           =======================      =======================
Notes payable     . . . . . . . . . . . . . . . . . .      $                68,500      $                12,714 
Other current liabilities . . . . . . . . . . . . . .                      311,599                      331,912 
Long-term liabilities . . . . . . . . . . . . . . . .                      642,080                      632,846 
Preferred stock   . . . . . . . . . . . . . . . . . .                       68,932                       68,932 
Common stock      . . . . . . . . . . . . . . . . . .                        2,762                        2,762 
Paid-in capital   . . . . . . . . . . . . . . . . . .                        6,526                        1,470 
Retained margin   . . . . . . . . . . . . . . . . . .                      112,171                      112,171 
                                                           -----------------------      -----------------------
     Total liabilities and shareholder's equity . . .      $             1,212,570      $             1,162,807 
                                                           =======================      =======================
</TABLE>
Item 2.  Management's Discussion and Analysis of Financial Condition and 
         Results of Operations

RESULTS OF OPERATIONS
---------------------
The Company's net sales and revenues and operating results are significantly 
impacted by seasonal fluctuations due to the nature of its operations and 
the geographic location of its service area, which is defined primarily as 
the Northeastern United States.  Agriculture and Consumer Group net sales 
and revenues are traditionally higher in the spring as customers initiate 
the growing season.  Correspondingly, the Company's Energy Group realizes
significantly higher net sales and revenues in the winter months due to the 
cold winter conditions in the Northeast. The Financial Services and Corporate
Groups are generally not materially impacted by seasonal fluctuations.
<TABLE>
<CAPTION>
Results by Operating Segment
----------------------------
  Increase (Decrease)                                                                     Three Months Ended 
                                                                                          -------------------
                                                                                          9/30/94 vs. 9/30/93
                                                                                          -------------------
     Net Sales and Revenues
     ----------------------
        <S>                                                                              <C>
        Agriculture & Consumer. . . . . . . . . . . . . . . . . . . . . . . . . . .      $             3,920 
        Energy. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                    1,767 
        Financial Services. . . . . . . . . . . . . . . . . . . . . . . . . . . . .                    1,281 
        Corporate Groups. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       73 
                                                                                         -------------------
                                                                                         $             7,041 
                                                                                         ===================
<CAPTION>
     Margin (Loss) from Continuing Operations before Income Taxes
     ------------------------------------------------------------
        <S>                                                                              <C>
        Agriculture & Consumer. . . . . . . . . . . . . . . . . . . . . . . . . . .      $             1,056 
        Energy. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                      589 
        Financial Services. . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       85 
        Corporate Groups. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                   (1,070)
                                                                                         -------------------
        Operating profit (loss) . . . . . . . . . . . . . . . . . . . . . . . . . .                      660 
        Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . .                     (306)
                                                                                         -------------------
                                                                                         $               355 
                                                                                         ===================
</TABLE>
Parenthetical numbers in the following narrative have been rounded to the 
nearest hundred thousand.
<PAGE>
              PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                   
       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                 AND RESULTS OF OPERATIONS (continued)
                              (Unaudited)
                        (Thousands of Dollars)


Discontinued Operations
-----------------------
On March 23, 1993, the Company's Board of Directors authorized
management to sell its 34% interest in Curtice Burns Foods, Inc.
(Curtice Burns) and 99% interest in H. P. Hood Inc. (Hood). 
Management and the Board had specific plans for the divestiture of
these operations and expected the divestiture of both investments in
fiscal 1994; however, due to unanticipated occurrences, neither
transaction was consummated by June 30, 1994.  The investment in
Curtice Burns has been sold effective November 3, 1994.  The
investment in Hood is expected to consummate within this fiscal year. 
Accordingly, these operations are reflected as discontinued operations. 
The Company's decision to make these sales is part of the overall
strategic plan of focusing on its agriculture, consumer, energy,
insurance and leasing businesses.

The November 3, 1994 sale of the Company's investment in Curtice
Burns was not significantly different on terms than those previously
estimated, and there have been no recent developments regarding the
anticipated terms of the sale of Hood that would require recognition of
further losses on disposal of these investments.


Curtice Burns
On September 28, 1994, Curtice Burns accepted an offer from Pro-Fac
Cooperative Inc. to acquire all outstanding shares of Curtice Burns for
$19 per share in cash, and had entered into a definitive merger
agreement with Pro-Fac.  (See also Item 6.  Exhibits and Reports on
Form 8-K.)

This agreement closed on November 3, 1994 and the Company
received $55,786 in cash proceeds.  The financial impact of this sale
is disclosed in Note 6 to the financial statements and in Item 5.  Other
Information.


Hood
During the quarter, negotiations with an investor group, led by the
management of Hood in a transaction expected to involve the use of an
employee stock ownership plan, continued to progress according to
schedule.  The investor group is still intact and interested in the
acquisition of Hood based on terms being negotiated that are consistent
with the current market conditions and financial plans for Hood.


Agriculture & Consumer Group 
----------------------------
Net sales and revenues for the first quarter of fiscal 1995 of $225,500
increased $3,900 (1.8%) as compared to the corresponding period in
the prior fiscal year.  Increases in Consumer sales are primarily due to
the impact of a marketing program which accelerated power equipment
sales into the first quarter.  This increase was offset by sales declines
in Agriculture feed sales due primarily to price declines in corn and
soybean products.

Operating losses for the first quarter of fiscal 1995 of $10,600
decreased $1,100 as compared to the corresponding period in the prior
fiscal year.  Gross margin percentage for the Group improved from
11.2% in the first quarter of fiscal 1994 to 11.9% in the first quarter
of fiscal 1995 due primarily to enhanced pricing of agricultural
commodities, primarily in the feed business.  This improvement was
somewhat offset by declines in gross margin percentage for the
Consumer Retail segment due to product mix, and increases in
commodity prices on the Country Foods segment.  This improvement
was partially offset by increases in expense for severance and due to
timing of expenditures.
<PAGE>
              PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                   
      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                 AND RESULTS OF OPERATIONS (continued)
                              (Unaudited)
                        (Thousands of Dollars)


Energy Group
------------
Energy Group net sales and revenues of $107,300 for the first quarter
of fiscal 1995 increased $1,800 (1.7%) as compared to the first quarter
of the prior year.  Total unit volume (in millions of gallons) for the
first quarter increased 1,100 gallons as compared to the corresponding
period in the prior year.  Volume increases in heating oil and propane,
due primarily to an early tank filling program, were offset by a volume
decline in diesel, due to plant divestitures and fewer keytrol facilities. 
Overall average selling price increased slightly versus the prior year,
reflecting increased gasoline and diesel prices, offset by declines in
heating oil and propane.  Service revenues also increased in the first
quarter of fiscal 1995 versus 1994 due to an increased emphasis on
customer service in the field and a growing customer base.

Net operating losses for the Energy Group of $4,000 for the first
quarter of fiscal 1995 were $600 lower than the corresponding period
in the prior year, due primarily to improved gross margins offset by
increased administrative expenses resulting from higher product taxes. 
Gross margins improved due to increases in sales volume as well as
overall increases in average gross margin per unit of 3.1%.


Financial Services Group
------------------------
For segment reporting purposes, the Financial Services Group consists
of Telmark Inc., Agway Insurance Company, and Agway General
Agency, Inc.

Net sales and revenues of $17,000 for the Financial Services Group for
the first quarter of fiscal 1995 increased $1,300 (8.2%) as compared to
the first quarter of the prior year.  The increase for the quarter is
attributed to Telmark Inc. which increased revenues by $1,500 due to
a higher average net investment in leases compared to the first quarter
of the previous year.  The increased net investment resulted from new
business being booked during the past year at a faster rate than the
existing business terminated, partially offset by a lease sale of $5,500
in the third quarter of fiscal 1994.  Agway General Agency Inc.
revenues declined $200 for the first quarter as compared to the
corresponding period in the prior year due to a decline in administrative
fees on a declining base of participants in the Agway member group
health insurance plan.

Operating profit increased in the first quarter of fiscal 1995 by $100
(4.3%) over the same period in the previous year.  Telmark Inc.'s
operating margins increased $200 in the first quarter due primarily to
the increased size of the lease portfolio generating additional gross
margins on a relatively flat expense base.  This was offset by a first
quarter decline of $100 in operating margins for the Agway Insurance
Company due to unfavorable underwriting experience versus the prior
year and smaller capital gains on investments.


Corporate Groups
----------------
The net sales and revenues of the Corporate Groups represent external
revenues generated from the Information Services Department and the
elimination of sales and revenues between the operating segments.

The operating profit (loss) of the Corporate Groups represents
corporate expenses and other income generated from assets not
allocable to segments.  The increase in expenses for the first quarter of
fiscal 1995 versus 1994 of $1,100 is primarily the effect of early
recognition of severance expenses versus salaries normally occurring
throughout the year.    
<PAGE>
              PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                   
       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                 AND RESULTS OF OPERATIONS (continued)
                              (Unaudited)
                        (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
-------------------------------
Cash flows from operating activities for the three months ended
September 30, 1994 decreased $4,500 to $29,600 as compared to the
first three months of fiscal 1994 due primarily to changes in working
capital.  Net cash utilized in investing activities for the three months
ended September 30, 1994 was $27,200 as compared to $15,800 for the
same period last year due primarily to increased leasing activity in
fiscal 1995 resulting in the use of an additional $10,800 of cash
compared to the same period last year.  As a result of cash utilized in
investing activities, net cash flows used in financing activities was
decreased from $19,100 in the first quarter of fiscal 1994 to $2,400 in
the first quarter of fiscal 1995.  The majority of this change was seen
in short-term borrowings, where additional borrowings of $5,700
occurred in the first quarter of fiscal 1995 versus payments of $18,400
in the same period of the prior fiscal year, and increased net
redemptions of subordinated debt and preferred stock in the first
quarter of the current year versus the same period in the prior year.

The Company finances its operations and the operations of all its
continuing businesses and subsidiaries, except Telmark and Agway
Insurance Company, through Agway Financial Corporation (AFC). 
Telmark and Agway Insurance Company finance themselves through
operations or direct borrowing arrangements.  Each business unit is
financed with a combination of short- and long-term credit facilities as
appropriate.  External sources of short-term financing for the Company
and all its continuing operations include revolving credit lines, letters
of credit, and commercial paper programs.  Sources of longer-term
financing include borrowings from banks and insurance companies,
subordinated debt, and capital leases.  In addition, Telmark has
occasionally sold blocks of its lease  portfolio.

As of September 30, 1994, lines of credit were available to AFC of
$105,000 and Telmark of $23,000 compared to $135,000 and $23,000,
respectively, in the prior year.  The AFC credit facilities are adequate
for the Company's current needs and are available through December
31, 1994, with conclusion of longer-term renewal negotiations pending
the sale of Curtice Burns, the cash proceeds from which impact the
forecasted short-term debt need for the coming year.  This sale closed
on November 3, 1994, and the Company received $55,786 in proceeds
(See also Note 6 to the financial statements and Item 5. Other
Information).  These longer-term renewals are in the final stages of
negotiation and are expected to close in December 1994.  Telmark's
lines of credit expire at various times throughout the fall of 1994.  It
is management's expectation that appropriate facilities will be in place
to meet the ongoing needs of Telmark and the Company.

Certain of the AFC agreements are collateralized by the Company's
accounts receivable and non-petroleum inventories.  Amounts which
can be drawn under these agreements are limited to a specific
calculation based upon the total of certain accounts receivable and non-
petroleum inventories ("collateral").  Adequate collateral has existed
throughout the fiscal year to meet the ongoing needs of the Company. 
In addition, the agreements include certain covenants, the most
restrictive of which requires the Company to maintain specific monthly
levels of interest coverage and tangible net worth.
<PAGE>
                        PART II. OTHER INFORMATION
                 AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                        (Thousands of Dollars)


Item 1.  Legal Proceedings
--------------------------
In November 1991, Agway Petroleum Corporation (APC) notified the
Environmental Protection Agency (EPA) that APC had recently
discovered that certain forms that APC's facilities are required to file
under the Emergency Planning and Community Rights-To-Know Act
(EPCRA) may not have been filed on time.  In August 1994, the EPA
filed an Administrative Complaint against APC for violations of
EPCRA alleging penalties.  A tentative settlement of this matter has
been negotiated in which APC and EPA will execute a consent
agreement under which APC will pay EPA $100 in cash and agree to
undertake certain environmentally beneficial expenditures with a value
of $500.  The settlement is in the process of being finalized.

In August 1994, the EPA notified Motor Transportation Services, Inc.
(MTS), an inactive, indirect wholly owned subsidiary of the Company,
that the EPA has reason to believe that MTS is a potentially responsible
party (PRP) under the federal Comprehensive Environmental Response,
Compensation and Liability Act (CERCLA) at the Rosen Site,
Cortland, New York.  The EPA requested that MTS and other PRPs
participate in the ongoing Remedial Investigation/Feasibility Study
(RI/FS) for the Rosen Site.  MTS believes that its involvement at the
Rosen Site, if any, is minimal and responded appropriately to the
EPA's request.  In a related matter, other PRPs at the Rosen Site,
Cooper Industries, Inc., et al., filed a complaint under CERCLA
against the Company, MTS and other alleged PRPs at the Rosen Site
in the U. S. District Court, Northern District of New York in June
1992 seeking reimbursement for the cost of the ongoing RI/FS.  The
Company and MTS believe the relief sought by Cooper Industries,
Inc., el al. is unjustified and are contesting the allegations in the
lawsuit.

Item 4.  Submission of Matters to a Vote of Security Holders
------------------------------------------------------------
On July 1, 1994, the Company's common stockholders were requested
to appoint a proxy to elect six nominees to the Company's Board of
Directors at the annual stockholders meeting scheduled November 30,
1994.


Item 5.  Other Information
--------------------------
On September 28, 1994, Curtice Burns accepted an offer from Pro-Fac
to acquire all outstanding shares of Curtice Burns for $19 per share in
cash, and entered into a definitive merger agreement with Pro-Fac.  An
8-K was filed relative to that announcement.  On November 2, 1994,
Pro-Fac's tender offer for Curtice Burns expired with 6,229,442 shares
of Class A and 2,046,997 shares of Class B common stock of Curtice
Burns (or approximately 94 percent and 99 percent, respectively, of the
total of outstanding shares of Class A and Class B common stock of
Curtice Burns) having been validly tendered and not withdrawn.  All
such tendered shares were accepted for payment by PF Acquisition
Corp., a wholly owned subsidiary of Pro-Fac.  On November 3, 1994,
Pro-Fac announced that it had completed its acquisition of Curtice
Burns and that Curtice Burns has become a wholly owned subsidiary
of Pro-Fac.  As a result of this transaction, the Company received
$55,786 in cash proceeds.  As allowed by Item 5 of Form 10-Q, we
are incorporating the disclosure required for an Item 2 of Form 8-K -
Acquisition or Disposition of Assets in this first quarter 10-Q.  See
also Footnote 6 to the financial statements.

Item 6.  Exhibits and Reports on Form 8-K
-----------------------------------------
For the first quarter of the fiscal year ending June 30, 1995 four
reports on Form 8-K were filed.  Three reports on Form 8-K related
to the sale of one of the Company's significant investments, Curtice
Burns. The fourth report on Form 8-K related to a management change
within the Company.

The first of these reports dated July 11, 1994 related to certain events
regarding the proposed sale of Curtice Burns to Dean Foods Company
at a maximum cash price of $20 per share.  This proposal was subject
to a number of contingencies, including reaching an agreement with
Pro-Fac Cooperative, Inc. on various issues related to the Integrated
Agreement with Curtice Burns dated June 27, 1992 (the "Integrated
Agreement").  Under the terms of the Integrated Agreement, Curtice
Burns and Pro-Fac are required to settle any dispute thereunder by
arbitration. On July 11, 1994, Curtice Burns commenced arbitration
proceedings against Pro-Fac.

<PAGE>
                        PART II. OTHER INFORMATION
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                        (Thousands of Dollars)


Item 6.  Exhibits and Reports on Form 8-K (continued)
-----------------------------------------------------
The second report dated August 2, 1994 covered several issues
involving the sale of Curtice Burns.  The first issue discussed Curtice
Burns' filing a petition on August 2, 1994 in the Supreme Court of
New York for an order compelling Pro-Fac to proceed with arbitration
proceedings under the Integrated Agreement. The second issue involved
Pro-Fac's response and counterdemand for arbitration served on August
4, 1994.  The third issue involved two proposals dated August 5, 1994
and August 9, 1994 from Pro-Fac to acquire Curtice Burns for $19 per
share in cash.  No action was taken by Curtice Burns on either of these
proposals due to a number of contingencies involved in the proposals.

The third report dated September 28, 1994 related to the announcement
that Curtice Burns had accepted an offer from Pro-Fac to acquire all
outstanding shares of Curtice Burns for $19 per share in cash and that
Curtice Burns had entered into a definitive merger agreement with Pro-
Fac.

The Company also filed a report on Form 8-K dated August 29, 1994,
announcing the retirement of Charles F. Saul, president, chief executive
officer and general manager effective as of February 1, 1995 and the
election of Donald P. Cardarelli to the position of executive vice
president and chief operating officer.

No financial statements were filed as a part of these reports.


<PAGE>
                        PART II. OTHER INFORMATION
                 AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                          (Thousands of Dollars)



SIGNATURES
----------
Pursuant to the requirements 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.




                                                         AGWAY INC.
                                            --------------------------------
                                                        (Registrant)




Date   November 11, 1994                            /s/ PETER J. O'NEILL 
     -----------------------                --------------------------------
                                                    Peter J. O'Neill
                                                  Senior Vice President 
                                              Corporate Finance and Control
                                            (Principal Financial Officer and
                                                 Chief Accounting Officer)

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

                                 FORM 10-Q/A
                               AMENDMENT NO. 1

(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1994
                               ------------------
                                     OR
     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the transition period from                     to                   
                               -------------------     ------------------

Commission file number 2-22791
                       -------

                                  AGWAY INC.*  
-----------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


DELAWARE                                                           15-0277720
-----------------------------------------------------------------------------
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                            Identification No.)


333 Butternut Drive, DeWitt, New York                                   13214
-----------------------------------------------------------------------------
(Address of principal executive offices)                           (Zip Code)


                                  315-449-6431 
-----------------------------------------------------------------------------
              (Registrant's telephone number, including area code)



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 the number of shares outstanding of each of the issuer's classes 
of common stock, as of the latest practicable date.


               Class                         Outstanding at January 24, 1995
-------------------------------------        -------------------------------
Common Stock, $25 par value per share                 110,104 shares


*   Agway is a taxpaying corporation founded on cooperative principles.  
    Membership is limited to farmers and each may hold only one share 
    of common stock.


<PAGE>
              PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                   
     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS 
                              (Unaudited)
                        (Thousands of Dollars)


Discontinued Operations
-----------------------
On March 23, 1993, the Company's Board of Directors authorized
management to sell its 34% interest in Curtice Burns Foods, Inc.
(Curtice Burns) and 99% interest in H. P. Hood Inc. (Hood). 
Management and the Board had specific plans for the divestiture of
these operations and expected the divestiture of both investments in
fiscal 1994; however, due to unanticipated occurrences, neither
transaction was consummated by June 30, 1994.  The investment in
Curtice Burns has been sold effective November 3, 1994.  The
investment in Hood is expected to consummate within this fiscal year. 
Accordingly, these operations are reflected as discontinued operations. 
The Company's decision to make these sales is part of the overall
strategic plan of focusing on its agriculture, consumer, energy,
insurance and leasing businesses.

The November 3, 1994 sale of the Company's investment in Curtice
Burns was not significantly different on terms than those previously
estimated, and there have been no recent developments regarding the
anticipated terms of the sale of Hood that would require recognition of
further losses on disposal of these investments.


Curtice Burns
On September 28, 1994, Curtice Burns accepted an offer from Pro-Fac
Cooperative Inc. to acquire all outstanding shares of Curtice Burns for
$19 per share in cash, and had entered into a definitive merger
agreement with Pro-Fac.  (See also Item 6.  Exhibits and Reports on
Form 8-K.)

This agreement closed on November 3, 1994 and the Company
received $55,786 in cash proceeds.  The financial impact of this sale
is disclosed in Note 6 to the financial statements and in Item 5.  Other
Information.


Hood
During the quarter, negotiations with an investor group, led by the
management of Hood in a transaction expected to involve the use of an
employee stock ownership plan, continued to progress according to
schedule.  The investor group is still intact and interested in the
acquisition of Hood based on terms being negotiated that are consistent
with the current market conditions and financial plans for Hood.


Agriculture & Consumer Group 
----------------------------
   
Net sales and revenues for the first quarter of fiscal 1995 of $225,500
increased $3,900 (1.8%) as compared to the corresponding period in
the prior fiscal year.  Increases in Consumer sales are primarily due to
the impact of a marketing program which increased power equipment
sales by approximately $7,700 in the first quarter.  Of this increase,
$4,000 is an increase in sales, and approximately $3,700 is an
acceleration of sales, which last year occurred primarily in the second
quarter.  This increase was offset by sales declines in Agriculture feed
sales due primarily to price declines in corn and soybean products.

Operating losses for the first quarter of fiscal 1995 of $10,600
decreased $1,100 as compared to the corresponding period in the prior
fiscal year.  Gross margin percentage for the Group improved from
11.2% in the first quarter of fiscal 1994 to 11.9% in the first quarter
of fiscal 1995 due primarily to enhanced pricing of agricultural
commodities, primarily in the feed business.  This improvement was
somewhat offset by declines in gross margin percentage for the
Consumer Retail segment due to product mix, and increases in
commodity prices on the Country Foods segment.  This improvement
was also partially offset by increases in expense due to reductions
in personnel in connection with ongoing efforts to improve
profitability, and due to timing of expenditures.              
    
<PAGE>

              PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                   
     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                 AND RESULTS OF OPERATIONS (continued)
                              (Unaudited)
                        (Thousands of Dollars)


Energy Group
------------
Energy Group net sales and revenues of $107,300 for the first quarter
of fiscal 1995 increased $1,800 (1.7%) as compared to the first quarter
of the prior year.  Total unit volume (in millions of gallons) for the
first quarter increased 1,100 gallons as compared to the corresponding
period in the prior year.  Volume increases in heating oil and propane,
due primarily to an early tank filling program, were offset by a volume
decline in diesel, due to plant divestitures and fewer keytrol facilities. 
Overall average selling price increased slightly versus the prior year,
reflecting increased gasoline and diesel prices, offset by declines in
heating oil and propane.  Service revenues also increased in the first
quarter of fiscal 1995 versus 1994 due to an increased emphasis on
customer service in the field and a growing customer base.

Net operating losses for the Energy Group of $4,000 for the first
quarter of fiscal 1995 were $600 lower than the corresponding period
in the prior year, due primarily to improved gross margins offset by
increased administrative expenses resulting from higher product taxes. 
Gross margins improved due to increases in sales volume as well as
overall increases in average gross margin per unit of 3.1%.


Financial Services Group
------------------------
For segment reporting purposes, the Financial Services Group consists
of Telmark Inc., Agway Insurance Company, and Agway General
Agency, Inc.

Net sales and revenues of $17,000 for the Financial Services Group for
the first quarter of fiscal 1995 increased $1,300 (8.2%) as compared to
the first quarter of the prior year.  The increase for the quarter is
attributed to Telmark Inc. which increased revenues by $1,500 due to
a higher average net investment in leases compared to the first quarter
of the previous year.  The increased net investment resulted from new
business being booked during the past year at a faster rate than the
existing business terminated, partially offset by a lease sale of $5,500
in the third quarter of fiscal 1994.  Agway General Agency Inc.
revenues declined $200 for the first quarter as compared to the
corresponding period in the prior year due to a decline in administrative
fees on a declining base of participants in the Agway member group
health insurance plan.

Operating profit increased in the first quarter of fiscal 1995 by $100
(4.3%) over the same period in the previous year.  Telmark Inc.'s
operating margins increased $200 in the first quarter due primarily to
the increased size of the lease portfolio generating additional gross
margins on a relatively flat expense base.  This was offset by a first
quarter decline of $100 in operating margins for the Agway Insurance
Company due to unfavorable underwriting experience versus the prior
year and smaller capital gains on investments.


Corporate Groups
----------------
The net sales and revenues of the Corporate Groups represent external
revenues generated from the Information Services Department and the
elimination of sales and revenues between the operating segments.

   
The operating profit (loss) of the Corporate Groups represents
corporate expenses and other income generated from assets not
allocable to segments.  The increase in expenses for the first quarter of
fiscal 1995 versus 1994 of $1,100 is primarily the effect of recognition
of separation expenses for recent executive officer and staff changes
versus salaries normally occurring throughout the quarter.    
    

<PAGE>

              PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                   
      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                 AND RESULTS OF OPERATIONS (continued)
                              (Unaudited)
                        (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
-------------------------------
Cash flows from operating activities for the three months ended
September 30, 1994 decreased $4,500 to $29,600 as compared to the
first three months of fiscal 1994 due primarily to changes in working
capital.  Net cash utilized in investing activities for the three months
ended September 30, 1994 was $27,200 as compared to $15,800 for the
same period last year due primarily to increased leasing activity in
fiscal 1995 resulting in the use of an additional $10,800 of cash
compared to the same period last year.  As a result of cash utilized in
investing activities, net cash flows used in financing activities was
decreased from $19,100 in the first quarter of fiscal 1994 to $2,400 in
the first quarter of fiscal 1995.  The majority of this change was seen
in short-term borrowings, where additional borrowings of $5,700
occurred in the first quarter of fiscal 1995 versus payments of $18,400
in the same period of the prior fiscal year, and increased net
redemptions of subordinated debt and preferred stock in the first
quarter of the current year versus the same period in the prior year.

The Company finances its operations and the operations of all its
continuing businesses and subsidiaries, except Telmark and Agway
Insurance Company, through Agway Financial Corporation (AFC). 
Telmark and Agway Insurance Company finance themselves through
operations or direct borrowing arrangements.  Each business unit is
financed with a combination of short- and long-term credit facilities as
appropriate.  External sources of short-term financing for the Company
and all its continuing operations include revolving credit lines, letters
of credit, and commercial paper programs.  Sources of longer-term
financing include borrowings from banks and insurance companies,
subordinated debt, and capital leases.  In addition, Telmark has
occasionally sold blocks of its lease  portfolio.

As of September 30, 1994, lines of credit were available to AFC of
$105,000 and Telmark of $23,000 compared to $135,000 and $23,000,
respectively, in the prior year.  The AFC credit facilities are adequate
for the Company's current needs and are available through December
31, 1994, with conclusion of longer-term renewal negotiations pending
the sale of Curtice Burns, the cash proceeds from which impact the
forecasted short-term debt need for the coming year.  This sale closed
on November 3, 1994, and the Company received $55,786 in proceeds
(See also Note 6 to the financial statements and Item 5. Other
Information).  These longer-term renewals are in the final stages of
negotiation and are expected to close in December 1994.  Telmark's
lines of credit expire at various times throughout the fall of 1994.  It
is management's expectation that appropriate facilities will be in place
to meet the ongoing needs of Telmark and the Company.

Certain of the AFC agreements are collateralized by the Company's
accounts receivable and non-petroleum inventories.  Amounts which
can be drawn under these agreements are limited to a specific
calculation based upon the total of certain accounts receivable and non-
petroleum inventories ("collateral").  Adequate collateral has existed
throughout the fiscal year to meet the ongoing needs of the Company. 
In addition, the agreements include certain covenants, the most
restrictive of which requires the Company to maintain specific monthly
levels of interest coverage and tangible net worth.


<PAGE>

SIGNATURES
----------

Pursuant to the requirements 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.




                                                         AGWAY INC.
                                                        ------------
                                                        (Registrant)




Date    January 27, 1995                        /s/ PETER J. O'NEILL  
     ------------------------              ---------------------------------
                                                    Peter J. O'Neill
                                                  Senior Vice President 
                                              Corporate Finance and Control
                                            (Principal Financial Officer and
                                                 Chief Accounting Officer)


<PAGE>
                                APPENDIX




NARRATIVE DESCRIPTION OF ORGANIZATIONAL CHART OMITTED ON PAGE 7
---------------------------------------------------------------

The organizational structure of Agway Inc. as of July 1,1994 
was as follows:

Agway Inc is the parent company of this organization. The
organization consists of these areas:  Corporate
Administration, Agriculture, and Other Segments.  

Corporate Administration encompasses divisions of Agway
Inc. responsible for financial, legal, corporate and
information services, cooperative relations and planning
and operations.  Also within this group are Agway
Financial Company (AFC), a wholly owned subsidiary of
Agway Inc. and Agway Holdings Inc. (AHI), a wholly
owned subsidiary of AFC.

Agriculture consists of feed and crops operations. Divisions 
within Agway Inc. are responsible for feed and crop operations.   
Also within the feed and crop operations is Milford Fertilizer 
Company, a wholly owned subsidiary of Agway Inc. 

Consumer includes country foods and retail/wholesale operations, 
both of which are divisions of Agway Consumer Products Inc., a 
wholly owned subsidiary of AHI. 

The Other Segments include the energy group, consisting
of Agway Petroleum Corporation, a wholly owned
subsidiary of AHI; the financial services group consisting
of Telmark, Inc., Agway Insurance Company, and Agway
General Agency, Inc., all wholly owned subsidiaries of
AHI; and discontinued operations consisting of Curtice
Burns Foods, Inc. and H. P. Hood Inc., both subsidiaries
of AHI.



<PAGE>
                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C  20549
                                  FORM 10-Q


(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the quarterly period ended December 31, 1994
                               -----------------
                                      OR

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the transition period from                   to                         
                               -----------------    ----------------
Commission file number 2-22791
                       -------

                                 AGWAY INC.*  
---------------------------------------------------------------------------
          (Exact name of registrant as specified in its charter)

DELAWARE                                                         15-0277720
---------------------------------------------------------------------------
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                          Identification No.)

333 Butternut Drive, DeWitt, New York                                 13214
---------------------------------------------------------------------------
(Address of principal executive offices)                         (Zip Code)


                                 315-449-6431   
---------------------------------------------------------------------------
            (Registrant's telephone number, including area code)

               
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 the number of shares outstanding of each of the issuer's classes 
of common stock, as of the latest practicable date.

               Class                       Outstanding at January 31, 1995 
-------------------------------------      -------------------------------
Common Stock, $25 par value per share                110,085 shares


*   Agway is a taxpaying corporation founded on cooperative principles.  
    Membership is limited to farmers and each may hold only one share of 
    common stock.

<PAGE>                              
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

                                   INDEX


                                                                     PAGE NO.
                                                                     --------
PART I.  FINANCIAL INFORMATION
------------------------------
  Item 1.  Financial Statements (Unaudited)

  Condensed Consolidated Balance Sheets as of December 31, 1994 
  and June 30, 1994 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3

  Condensed Consolidated Statements of Operations and Retained Margin 
  for the three months and six months ended December 31, 1994 and 
  December 31, 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4

  Condensed Consolidated Cash Flow Statements for the six months ended 
  December 31, 1994 and December 31, 1993 . . . . . . . . . . . . . . . . . 5

  Notes to Condensed Consolidated Financial Statements  . . . . . . . . . . 6

  Item 2.  Management's Discussion and Analysis of Financial Condition 
  and Results of Operations . . . . . . . . . . . . . . . . . . . . . . . .15


PART II.  OTHER INFORMATION
---------------------------
  Item 1.  Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . .19

  Item 4.  Submission of Matters to a Vote of Security Holders. . . . . . .19

  Item 6.  Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . . .20



  SIGNATURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21


<PAGE> 
                        PART I.  FINANCIAL INFORMATION
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                           (Thousands of Dollars)   
<TABLE>
<CAPTION>
                                                                               December 31,           June 30,
                                                                                  1994                 1994  
                                                                               ------------        ------------
ASSETS                                                                         (Unaudited)          (Note)<F1>     
------
<S>                                                                          <C>                  <C>
Current Assets:
     Trade notes and accounts receivable, less allowance for
       doubtful accounts of $15,572 and $15,515, respectively . . . . .      $      202,136              272,925 
     Leases receivable, less unearned income of $36,274 and
       $33,209, respectively. . . . . . . . . . . . . . . . . . . . . .              93,968               84,653 
     Uncollected insurance premiums . . . . . . . . . . . . . . . . . .              10,124                9,936 
     Advances and other receivables . . . . . . . . . . . . . . . . . .              21,303               26,447 
     Inventories
       Raw materials. . . . . . . . . . . . . . . . . . . . . . . . . .              23,774               23,292 
       Finished goods . . . . . . . . . . . . . . . . . . . . . . . . .             157,437              158,639 
       Goods in transit and supplies. . . . . . . . . . . . . . . . . .              24,245               15,857 
                                                                             --------------       --------------
       Total inventories. . . . . . . . . . . . . . . . . . . . . . . .             205,456              197,788 
     Prepaid expenses . . . . . . . . . . . . . . . . . . . . . . . . .              88,950               92,039 
                                                                             --------------       --------------
         Total current assets . . . . . . . . . . . . . . . . . . . . .             621,937              683,788 

Marketable securities . . . . . . . . . . . . . . . . . . . . . . . . .              34,923               33,943 
Other security investments. . . . . . . . . . . . . . . . . . . . . . .              39,048               38,913 
Properties and equipment, net . . . . . . . . . . . . . . . . . . . . .             312,479              318,359 
Long-term leases receivable, less unearned income of 
  $59,450 and $51,775, respectively . . . . . . . . . . . . . . . . . .             213,736              191,654 
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              91,764               91,214 
Net assets of discontinued operations . . . . . . . . . . . . . . . . .                   0               48,424 
                                                                             --------------       --------------
         Total assets . . . . . . . . . . . . . . . . . . . . . . . . .      $    1,313,887       $    1,406,295 
                                                                             ==============       ==============
LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Current Liabilities:
     Notes payable. . . . . . . . . . . . . . . . . . . . . . . . . . .      $       52,248       $       77,193 
     Current installments of long-term debt and subordinated debt . . .              98,344              117,143 
     Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . .             145,214              165,134 
     Unearned insurance premiums. . . . . . . . . . . . . . . . . . . .              16,951               16,868 
     Other current liabilities. . . . . . . . . . . . . . . . . . . . .             139,131              136,197 
                                                                             --------------       --------------
         Total current liabilities. . . . . . . . . . . . . . . . . . .             451,888              512,535 

Long-term debt. . . . . . . . . . . . . . . . . . . . . . . . . . . . .             223,868              208,915 
Subordinated debt . . . . . . . . . . . . . . . . . . . . . . . . . . .             364,175              379,835 
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . .              94,045               94,967 
Interest of others in consolidated subsidiaries . . . . . . . . . . . .               6,055                6,217 
Commitments and contingencies . . . . . . . . . . . . . . . . . . . . .                     
Preferred stock . . . . . . . . . . . . . . . . . . . . . . . . . . . .              68,824               71,338 
Common stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               2,755                2,771 
Paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . .               1,470                6,371 
Retained margin . . . . . . . . . . . . . . . . . . . . . . . . . . . .             100,807              123,346 
                                                                             --------------       --------------
         Total liabilities and shareholders' equity . . . . . . . . . .      $    1,313,887       $    1,406,295 
                                                                             ==============       ==============
<FN>
<F1> Note:  The balance sheet at June 30, 1994 has been derived from the audited financial statements at that date 
but does not include all the information and footnotes required by generally accepted accounting principles for 
complete financial statements.  It has been reclassified to consolidate H. P. Hood (Hood) previously reported as a
discontinued operation.
</FN>
</TABLE>
    See accompanying notes to condensed consolidated financial statements.
<PAGE>
                      PART I.  FINANCIAL INFORMATION (continued)
                       AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED MARGIN
                                   (Unaudited)
                              (Thousands of Dollars)
<TABLE>
<CAPTION>
                                                   Three Months Ended                   Six Months Ended
                                                      December 31,                        December 31,           
                                            --------------------------------    --------------------------------
                                                 1994              1993              1994              1993      
                                            --------------    --------------    --------------    --------------
<S>                                         <C>               <C>               <C>               <C>
Net sales and revenues from:
     Product sales. . . . . . . . . . . .   $      473,802    $      478,729    $      934,723    $      932,850 
     Leasing operations . . . . . . . . .            9,924             8,230            19,138            15,957 
     Insurance operations . . . . . . . .            6,677             6,982            13,361            13,681 
                                            --------------    --------------    --------------    --------------
         Total net sales and revenues . .          490,403           493,941           967,222           962,488 
Cost and expenses from:
     Products and plant operations. . . .          431,929           438,368           860,565           863,105 
     Leasing operations . . . . . . . . .            4,445             3,580             8,806             7,080 
     Insurance operations . . . . . . . .            3,915             4,341             8,373             8,728 
     Selling, general and
       administrative activities. . . . .           54,169            49,814           105,535            97,246 
                                            --------------    --------------    --------------    --------------
         Total costs and expenses . . . .          494,458           496,103           983,279           976,159 

Operating loss. . . . . . . . . . . . . .           (4,055)           (2,162)          (16,057)          (13,671)
Interest expense, net . . . . . . . . . .           (9,083)           (7,695)          (17,672)          (15,861)
Other Hood costs, net . . . . . . . . . .          (10,207)                0           (10,207)                0 
Other income (expense), net . . . . . . .            1,874             1,422             2,555             2,163 
                                            --------------    --------------    --------------    --------------
Loss from continuing operations
     before income taxes  . . . . . . . .          (21,471)           (8,435)          (41,381)          (27,369)
Income tax benefit. . . . . . . . . . . .            7,251             2,134            14,086             8,895 
                                            --------------    --------------    --------------    --------------
Loss from continuing operations . . . . .          (14,220)           (6,301)          (27,295)          (18,474)
Discontinued operations:
  Gain on disposal of Curtice Burns,           
  net of tax expense of $19,700. . . .               4,430                 0             4,430                 0 
  Adjustment required for reclassification           
  of Hood to continuing operations . .                 817               743             2,623             1,135 
      Credit from discontinued              --------------    --------------    --------------    -------------- 
          operations . . . . . . . . .               5,247               743             7,053             1,135 
                                            --------------    --------------    --------------    --------------
Net loss. . . . . . . . . . . . . . . . .           (8,973)           (5,558)          (20,242)          (17,339)
Retained Margin:
  Balance at beginning of period . . .             112,171           119,998           123,346           131,787 
  Dividends. . . . . . . . . . . . . .              (2,374)           (2,454)           (2,374)           (2,454)
  Equity in unrealized capital gains 
     (losses) of insurance companies .                 (17)               (2)               77               (10)
                                            --------------    --------------    --------------    --------------
Balance at end of period. . . . . . . . .   $      100,807    $      111,984    $      100,807    $      111,984 
                                            ==============    ==============    ==============    ==============

</TABLE>
    See accompanying notes to condensed consolidated financial statements.

<PAGE>
                 PART I.  FINANCIAL INFORMATION (continued)
                  AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
                                (Unaudited)
                           (Thousands of Dollars)
<TABLE>
<CAPTION>     
                                                                                     Six Months Ended 
                                                                                       December 31,   
                                                                             -------------------------------
                                                                                  1994              1993     
                                                                             --------------    -------------
<S>                                                                          <C>               <C>
Net cash flows provided by operating activities . . . . . . . . . . . .      $       42,426    $      39,436   

Cash flows (used in) provided by investing activities:
     Purchases of property, plant and equipment . . . . . . . . . . . .             (17,340)         (14,401)
     Cash paid for acquisitions . . . . . . . . . . . . . . . . . . . .                   0           (4,985)
     Proceeds from disposal of businesses and property, plant and
         equipment. . . . . . . . . . . . . . . . . . . . . . . . . . .               4,329            5,079 
     Leases originated. . . . . . . . . . . . . . . . . . . . . . . . .             (80,115)         (61,148)
     Leases repaid. . . . . . . . . . . . . . . . . . . . . . . . . . .              45,524           45,125 
     Proceeds from sale of marketable securities. . . . . . . . . . . .                 715          (19,450)
     Purchases of marketable securities . . . . . . . . . . . . . . . .              (1,618)          19,442 
     Proceeds from sale of discontinued operations. . . . . . . . . . .              55,786                0 
     Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                (135)          (1,105)
     Net changes in net assets of discontinued operations . . . . . . .                   0              325 
                                                                             --------------    -------------
Net cash flows provided by (used in) investing activities . . . . . . .               7,146          (31,118)
Cash flows (used in) provided by financing activities:
     Net change in short-term borrowings. . . . . . . . . . . . . . . .             (24,945)         (25,800)
     Proceeds from long-term debt . . . . . . . . . . . . . . . . . . .              36,205           59,475 
     Repayment of long-term debt. . . . . . . . . . . . . . . . . . . .             (39,238)         (55,939)
     Proceeds from sale of subordinated debt. . . . . . . . . . . . . .              31,894           19,560 
     Maturity and redemption of subordinated debt . . . . . . . . . . .             (47,611)          (5,985)
     Proceeds from sale of stock. . . . . . . . . . . . . . . . . . . .                   6            1,857 
     Redemption of stock. . . . . . . . . . . . . . . . . . . . . . . .              (2,536)            (348)
     Cash dividends paid. . . . . . . . . . . . . . . . . . . . . . . .              (2,589)          (2,057)
     Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                (758)            (556)
                                                                             --------------    -------------
Net cash flows used in financing activities . . . . . . . . . . . . . .             (49,572)          (9,793)
                                                                             --------------    -------------
Net decrease in cash and equivalents. . . . . . . . . . . . . . . . . .                   0           (1,475)
Cash and equivalents at beginning of period . . . . . . . . . . . . . .                   0            1,475 
                                                                             --------------    -------------
Cash and equivalents at end of period . . . . . . . . . . . . . . . . .      $            0    $           0 
                                                                             ==============    =============
</TABLE>
  See accompanying notes to condensed consolidated financial statements.

<PAGE>                                     
                 PART I.  FINANCIAL INFORMATION (continued)
                  AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (Unaudited)
                           (Thousands of Dollars)


1.   BASIS OF PRESENTATION
     The accompanying unaudited condensed consolidated financial
     statements of Agway Inc. (the "Company") have been prepared in
     accordance with generally accepted accounting principles for interim
     financial information and with the instructions to Form 10-Q and
     Article 10 of Regulation S-X.  Accordingly, they do not include all
     of the information and footnotes required by generally accepted
     accounting principles for complete financial statements.  In the
     opinion of management, all adjustments (consisting of normal
     recurring accruals) considered necessary for a fair presentation have
     been included.  Operating results for the six-month period ended
     December 31, 1994 are not necessarily indicative of the results that
     may be expected for the year ended June 30, 1995 due, among other
     reasons, to the seasonal nature of certain major segments of the
     Company's business.  For further information, refer to the
     consolidated financial statements and notes thereto included in the
     annual report on Form 10-K for the year ended June 30, 1994.
     
     Certain reclassifications have been made to conform prior year
     financial statements with the current year presentation.  These
     reclassifications had no effect on the shareholders' equity of the
     Company.  Subsequent to the close of the second quarter of fiscal
     1995, Agway determined that Hood should no longer be classified
     as a discontinued operation and has reclassified Hood to continuing
     operations for all periods presented (see also Note 6 to the financial
     statements).

2.   AGWAY FINANCIAL CORPORATION
     Agway Financial Corporation (AFC) is a wholly owned subsidiary
     of the Company whose principal business activity is securing
     financing through bank borrowings and issuance of corporate debt
     instruments to provide funds for the Company, its sole stockholder,
     and AFC's sole wholly owned subsidiary, Agway Holdings Inc.
     (AHI), and AHI's subsidiaries, for general corporate purposes.  The
     payment of principal and interest on this debt is absolutely and
     unconditionally guaranteed by the Company.  In an exemptive relief
     granted by the Securities and Exchange Commission, AFC, as a
     separate company, is not required to file periodic reports with
     respect to these debt securities provided the 1934 Act reports of the
     Company contain summarized financial information concerning
     AFC.  

     On July 1, 1994, (i) certain subsidiaries of AFC (Seedway Inc.,
     Allied Seed Cooperative Inc., and Pro-Lawn Products Inc.) were
     transferred to and merged into Agway Inc., and (ii) certain operating
     divisions of Agway Inc. (Retail/Wholesale Operations) were
     transferred to AFC and merged together with the Country Foods
     operations into Agway Consumer Products Inc., formerly Agway
     Country Foods, Inc.  The prior year financial statements have been
     restated to give retroactive effect to these changes in reporting
     entities.

     Summarized financial information for AFC and Consolidated
     Subsidiaries is as follows:
<TABLE>
<CAPTION>         
                                                   Three Months Ended                    Six Months Ended
                                                       December 31,                        December 31,          
                                            --------------------------------    --------------------------------
                                                   1994             1993               1994             1993     
                                            ---------------   --------------    ---------------   --------------
    <S>                                     <C>               <C>               <C>               <C>
    Net sales and revenues. . . . . . . . . $       401,831   $      394,436    $       779,501   $      779,874
    Operating margin. . . . . . . . . . . .          11,488           15,230             18,005           20,101 
    Loss from continuing operations . . . .         (10,641)          (6,353)           (17,897)         (18,944)
    Net loss. . . . . . . . . . . . . . . .          (5,394)          (5,610)           (10,844)         (17,809)
</TABLE>
<PAGE>    
                    PART I.  FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (Unaudited)
                            (Thousands of Dollars)


2.   AGWAY FINANCIAL CORPORATION (continued)
     ---------------------------------------
<TABLE>
<CAPTION>
                                                                                                    Reclassified
                                                                                   December 31,       June 30,
                                                                                       1994             1994     
                                                                                ---------------  ---------------
     <S>                                                                        <C>              <C>
     Current assets . . . . . . . . . . . . . . . . . . . . . . . . .           $       593,665  $       656,290 
     Properties and equipment, net. . . . . . . . . . . . . . . . . .                   230,536          233,287 
     Noncurrent assets. . . . . . . . . . . . . . . . . . . . . . . .                   311,088          290,201 
     Net assets of discontinued operations. . . . . . . . . . . . . .                         0           48,424 
                                                                                ---------------   --------------
     Total assets . . . . . . . . . . . . . . . . . . . . . . . . . .           $     1,135,289   $    1,228,202 
                                                                                ===============   ==============
     Current liabilities. . . . . . . . . . . . . . . . . . . . . . .           $       321,754   $      392,809 
     Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . .                   220,764          205,579 
     Subordinated debt. . . . . . . . . . . . . . . . . . . . . . . .                   364,175          379,835 
     Noncurrent liabilities . . . . . . . . . . . . . . . . . . . . .                    29,708           35,424 
     Shareholder's equity . . . . . . . . . . . . . . . . . . . . . .                   198,888          214,555 
     Total liabilities and                                                      ---------------   --------------
        shareholder's equity. . . . . . . . . . . . . . . . . . . . .           $     1,135,289   $    1,228,202 
                                                                                ===============   ==============
<CAPTION>
3.   SUPPLEMENTAL DISCLOSURES ABOUT OPERATING CASH FLOWS
     ---------------------------------------------------
                                                                                         Six Months Ended
                                                                                           December 31,          
                                                                                --------------------------------
                                                                                       1994             1993     
     Additional disclosure of operating cash flows:                             ---------------   --------------
     <S>                                                                        <C>               <C>
     Cash paid during the period for:
          Interest. . . . . . . . . . . . . . . . . . . . . . . . . .           $        23,640   $       20,375 
                                                                                ===============   ==============
          Income taxes. . . . . . . . . . . . . . . . . . . . . . . .           $         2,154   $        6,756 
                                                                                ===============   ==============
</TABLE>
     During the fiscal year ended June 30, 1993, 46 local cooperative
     affiliates were acquired, and during fiscal 1994, 6 additional local
     cooperative affiliates were acquired.  The total purchase price of
     $21,700 plus certain liabilities assumed of $15,900 was settled in
     fiscal 1994 in the form of cash ($5,000) and restricted preferred
     stock, 6%, $100 par value, ($16,700).  This occurred primarily in
     the first quarter of fiscal 1994 for cash ($4,800) and restricted
     preferred stock, 6%, $100 par value, ($15,900).

<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


4.   BORROWING ARRANGEMENTS
     ----------------------
     As of December 31, 1994, short-term borrowing availability to AFC
     of $125,000, Telmark of $24,000 and Hood of $33,000 is compared
     to $135,000, $23,000 and $33,000, respectively, in the prior year. 
     Long-term and subordinated debt outstanding amounted to:
<TABLE>   
<CAPTION>
                             Agway & AFC               Telmark                Hood                  Total   
                       ----------------------  ----------------------  ------------------  ----------------------
                          12/94       6/94        12/94       6/94        12/94      6/94     12/94       6/94   
                       ----------  ----------  ----------  ----------  --------  --------  ----------  ----------
<S>                    <C>         <C>         <C>         <C>         <C>       <C>       <C>         <C>
Long-term debt         $   27,759  $   33,524  $  222,578  $  219,489  $ 37,460  $ 38,574  $  287,797  $  291,587
Currently payable          14,581      14,424      41,622      62,022     7,726     6,226      63,929      82,672
                       ----------  ----------  ----------  ----------  --------  --------  ----------  ----------
Net long-term debt     $   13,178  $   19,100  $  180,956  $  157,467  $ 29,734  $ 32,348  $  223,868  $  208,915
                       ==========  ==========  ==========  ==========  ========  ========  ==========  ==========  

Subordinated debt      $  386,606  $  403,432  $    5,310  $    3,712  $  6,674  $  7,162  $  398,590  $  414,306
Currently payable          34,415      34,471           0           0         0         0      34,415      34,471
                       ----------  ----------  ----------  ----------  --------  --------  ----------  ----------
Net long-term debt     $  352,191  $  368,961  $    5,310  $    3,712  $  6,674  $  7,162  $  364,175  $  379,835
                       ==========  ==========  ==========  ==========  ========  ========  ==========  ==========  
</TABLE>
     In addition, as of December 31, 1994, Telmark has a committed
     term loan credit of $125,000 available to be borrowed through
     November 30, 1995, of which $90,000 is outstanding as of
     December 31, 1994.  Hood has available from its bank a committed
     term loan facility of up to $10,000 under specified conditions which
     may be borrowed against at any time prior to June 1995.  No
     borrowings have been made against this $10,000 line and any that
     are made would be due for repayment by October 31, 1995 and
     would be guaranteed by Agway.

     The AFC short-term lines are available through October 31, 1995. 
     These AFC short-term lines of credit and $10,000 of AFC long-term
     bank debt are collateralized by the Company's accounts receivable
     and non-petroleum inventories.  Amounts which can be drawn under
     the AFC short-term agreements are limited to a specific calculation
     based upon the total of certain accounts receivable and non-
     petroleum inventories ("collateral").  Adequate collateral has existed
     throughout the fiscal year to meet the ongoing needs of the Company
     and is expected to continue to do so.  In addition, the agreements
     include certain covenants, the most restrictive of which requires the
     Company to maintain specific quarterly levels of interest coverage
     and monthly levels of tangible net worth.  These covenants were set
     giving consideration to Hood as a discontinued operation.  No covenant 
     violations existed as of December 31, 1994.  Unless covenant 
     requirements are amended or waived, the Company anticipates future 
     covenant violations based upon the current credit agreement covenant 
     requirements and the change in circumstances with Hood as described 
     in Note 6.  The Company has had preliminary discussions with its 
     lenders and expects covenant amendments or waivers will be negotiated 
     to make appropriate and adequate financing available under these 
     facilities given the change in circumstances.

     The Hood short-term credit facility is used to supply letters of credit
     as well as short-term financing.  Letters of credit of $12,027 were
     outstanding at December 31, 1994.  In anticipation of the sale of
     Hood, the availability of short-term financing for Hood was not
     extended for a long period of time, and accordingly, the current
     facility expires on February 28, 1995.  Due to the change in
     circumstances regarding the sale of Hood, the Company and Hood
     are working with their financial institution to extend and renegotiate
     the financing at adequate levels and for appropriate periods of time. 
     No covenant violations existed as of December 31, 1994.  Unless covenant
     requirements are amended or waived, the Company anticipates future 
     covenant violations based upon the current credit agreement covenant 
     requirements and the change in circumstances with Hood as described 
     in Note 6.
<PAGE>

                PART I.  FINANCIAL INFORMATION (continued)
                 AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


5.   COMMITMENTS AND CONTINGENCIES
     -----------------------------
     Environmental
     The Company is subject to a number of governmental regulations
     concerning environmental matters, either directly, or as a result of
     the operations of its subsidiaries.  The Company expects that it will
     be required to expend funds to remediate certain sites, including
     certain Superfund sites and sites with underground fuel storage
     tanks.  In addition, the Company expects that it will incur other
     expenses associated with environmental compliance.

     The Company continually monitors its operations with respect to
     potential environmental issues, including changes in legally mandated
     standards and remediation technologies.  The Company's recorded
     liability reflects those specific issues where remediation activities 
     are currently deemed to be probable and where the cost of remediation
     is estimable.  Estimates of the extent of the Company's degree of
     responsibility of a particular site and the method and ultimate cost
     of remediation require a number of assumptions for which the
     ultimate outcome may differ from current estimates; however, the
     Company believes that its past experience provides a reasonable
     basis for estimating its liability.  As additional information becomes
     available, estimates are adjusted as necessary.  While the Company
     does not anticipate that any such adjustment would be material to its
     financial statements, it is reasonably possible that the result of
     ongoing and/or future environmental studies, changes in legal
     requirements or other factors could alter this expectation and require
     the recording of additional liabilities.  The extent or amount of such
     events, if any, cannot be estimated at this time.

     As part of its long-term environmental protection program, the
     Company spent approximately $5,000 in fiscal 1994 on capital
     projects.  The Company estimates that during fiscal 1995 and 1996
     approximately $4,000 per year will be spent on additional capital
     projects for environmental protection.  These estimates recognize the
     additional capital required to comply with Environmental Protection
     Agency (EPA) Underground Storage Tank (UST) regulations which
     become effective in December 1998.  Presently, the total cost to
     comply with the EPA UST regulations is estimated to be
     approximately $5,000.  The total capital requirements may change
     due to, amongst other things, the actual number of USTs actively in
     use on the effective date.

     Other
     The Company is also subject to various investigations, claims and
     legal proceedings covering a wide range of matters that arise in the
     ordinary course of its business activities.  Each of these matters is
     subject to various uncertainties, and it is possible that some of these
     matters may be resolved unfavorably to the Company.  The
     Company has established accruals for matters for which payment is
     probable and amounts reasonably estimable.  Management believes
     any liability that may ultimately result from the resolution of these
     matters in excess of amounts provided will not have a material
     adverse effect on the financial position or results of operations of the
     Company.


6.   DISCONTINUED OPERATIONS
     -----------------------
     On March 23, 1993, the Company's Board of Directors authorized
     management to sell its 34% interest in Curtice Burns Foods, Inc.
     (Curtice Burns) and 99% interest in Hood, the major investments in
     Agway's food group segment.    

     Curtice Burns
     Curtice Burns accepted an offer from Pro-Fac Cooperative Inc. (Pro-
     Fac) to acquire all outstanding shares of Curtice Burns for $19 per
     share in cash, and entered into a definitive merger agreement with
     Pro-Fac.  This agreement closed on November 3, 1994 and the
     Company received cash proceeds of $55,786.
<PAGE>
                   PART I.  FINANCIAL INFORMATION (continued)
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                (Unaudited)
                           (Thousands of Dollars)


6.   DISCONTINUED OPERATIONS (continued)
     -----------------------------------
     Curtice Burns (continued)
     The effect of disposal of Curtice Burns versus the original estimate 
     is as follows:
<TABLE>               
<CAPTION>
                                                                            November 3, 1994      June 30, 1994 
                                                                            ---------------    ----------------
     <S>                                                                   <C>                 <C>
     Operating loss from measurement date to November 3
          and June 30, 1994, including tax expense of
          $12,200 and $11,500, respectively <F1>. . . . . . . . . . . .    $       (17,300)    $       (17,500)

     Estimated operating income (loss) from July 1, 1994
          through plan disposal date, including tax expense
          of $0 and $200, respectively. . . . . . . . . . . . . . . . .                  0                (200)
                                                                           ---------------     ---------------
     Total operating losses during phaseout period, net of tax expense             (17,300)            (17,700)
     Actual/expected gain, including tax expense of $7,500
          and $9,400, respectively. . . . . . . . . . . . . . . . . .               21,730              19,600 
     Gain on disposal, net of tax expense of $19,700 and $21,100,          ---------------     ---------------
          respectively <F2> . . . . . . . . . . . . . . . . . . . . . .    $         4,430     $         1,900 
                                                                           ===============     ===============
<FN>
     <F1> Includes a pre-tax restructuring charge of $9,700 for Curtice Burns, which occurred in the fourth quarter
          of fiscal 1993, for exiting the meat snacks business, closure of the Hiland potato chip business and certain
          staff reductions.  In addition, tax expense relating to the operating loss from the measurement date
          includes $9,200 for taxes on the undistributed margins of Curtice Burns as of the measurement date.

     <F2> The $4,430 net after tax gain exceeded the $1,900 gain estimated as of June 30, 1994.  The net operating
          results from June 1994 through date of close exceeded June estimates by $400, and the gain on disposal,
          net of taxes, exceeded June estimates by $2,100 primarily due to a $1,900 reduction in anticipated state
          taxes.  Taxes of $16,700 (which include the $9,200 tax on undistributed margins) are currently payable
          on the pre-tax gain of $29,230.
</FN>
</TABLE>
     Hood
     As of November 1994, the sale of Hood was anticipated to close
     shortly in a sale to a Hood management led buyout group, the terms
     of which had been generally agreed to by Agway and the
     management buyout group in a transaction which included a complex
     financing structure.  A delay ensued.  Based on changed business
     conditions and financial markets during this prolonged negotiation,
     on January 24, 1995, Agway and the management buyout group
     mutually concluded to cease the pursuit of this sale transaction.

     Agway is actively pursuing alternative buyers for Hood.  Under
     these circumstances, while Agway is still actively interested in the
     sale of Hood and while such a sale could be consummated in the
     near future, Agway is no longer able to estimate with reasonable
     certainty whether a sale will occur within the next year and,
     accordingly, has reclassified Hood to continuing operations for
     financial reporting purposes.  
<PAGE>
                    PART I.  FINANCIAL INFORMATION (continued)
                     AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                  (Unaudited)
                             (Thousands of Dollars)

6.   DISCONTINUED OPERATIONS (continued)
     -----------------------------------
     Hood (continued)
     Financial information with respect to Hood previously reported as 
     discontinued as of June 30, 1993, June 30, 1994 and December 31, 1994 
     and for the periods then ended:
<TABLE>
<CAPTION>       
                                                    December 31, 1994      June 30, 1994         June 30, 1993   
                                                  -------------------   -------------------   -------------------
     <S>                                          <C>                   <C>                   <C>
     Total assets . . . . . . . . . . . . . . .   $           159,700   $           164,300   $           162,400 
     Total liabilities. . . . . . . . . . . . .   $           126,500   $           128,800   $           118,400 
<CAPTION>
                                                        Six Months            Fiscal Year           Fiscal Year
                                                           Ended                 Ended                 Ended
                                                    December 31, 1994       June 30, 1994         June 30, 1993   
                                                  -------------------   -------------------   -------------------
     <S>                                          <C>                   <C>                   <C>
     Revenues . . . . . . . . . . . . . . . . .   $           252,800   $           493,000   $           559,500 
     Operating profits. . . . . . . . . . . . .   $               800   $            (3,300)  $             3,000 
</TABLE>
     Total assets of Hood consist primarily of accounts receivable, 
     inventories and properties and equipment, net. 
     Total liabilities consist primarily of notes payable, long-term debt and
     accounts payable.  The following table details the major components of 
     Hood debt.
<TABLE>
<CAPTION>
                                                    December 31, 1994       June 30, 1994         June 30, 1993   
                                                  -------------------   -------------------   -------------------
     <S>                                          <C>                   <C>                   <C>
     Note payable <F1>. . . . . . . . . . . . .   $            12,800   $            14,400   $             2,700 
                                                  ===================   ===================   ===================
     Long-term debt
         Bank loan <F2> . . . . . . . . . . . .   $            26,100   $            27,000   $            30,200 
         Senior lender <F3> . . . . . . . . . .                 9,300                 9,600                13,200 
         6% income debentures, interest
         cumulative due 1996-2004 . . . . . . .                   500                   500                   500 
         7.5% subordinated debentures
             due 2001 <F4>. . . . . . . . . . .                 6,700                 6,700                 6,700 
     Other long-term debt . . . . . . . . . . .                 1,500                 1,900                 2,100 
                                                  -------------------   -------------------   -------------------
                                                               44,100                45,700                52,700 
     Less current portion . . . . . . . . . . .                 7,700                 6,200                11,100 
                                                  -------------------   -------------------   -------------------
                                                  $            36,400   $            39,500   $            41,600 
                                                  ===================   ===================   ===================
<FN>
    <F1> Hood has a $33,000 credit facility with a bank, which is collateralized by all of the assets of Hood and
         supports both Hood's working capital and letters of credit needs.  Outstanding letters of credit, which may
         comprise up to $25,000 of the total facility, were $12,027 at December 31, 1994.
    <F2> Borrowings from the bank consist of a term loan due through June 1, 1996, which is collateralized by all
         of the assets of Hood, and an unsecured note assigned by Agway, which is due through fiscal 2001.  The
         bank requires Hood to comply with certain financial, operating and other covenants.
    <F3> Long-term debt due a senior lender at December 31, 1994 is evidenced by four notes due through May
         31, 1998 collateralized by certain property, plant and equipment of Hood (this senior lender's interests are
         generally subordinate to those of the bank); and a unsecured note for $600.  Hood has available from its
         bank a committed term loan facility of up to $10,000 under specified conditions which may be borrowed
         against at any time prior to June 1995.  No borrowings have been made against this $10,000 line and any
         that are made would be due for repayment by October 31, 1995 and would be guaranteed by Agway.

<PAGE>

                    PART I.  FINANCIAL INFORMATION (continued)
                     AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                 (Unaudited)
                           (Thousands of Dollars)

6.   DISCONTINUED OPERATIONS (continued)
----------------------------------------
     Hood (continued)

    <F4> In addition to its outstanding debt, Hood has $7.3 million of preferred stock outstanding, 
         which is included on the consolidated balance sheet as interest of others in consolidated
         subsidiaries.  The indentures related to the 7.5% subordinated debentures require certain 
         levels of common equity be maintained in Hood before dividends can be paid to preferred
         and common shareholders or before Hood can redeem such stock.  Earnings in recent periods 
         have been insufficient to maintain the necessary common equity and have precluded payments 
         of preferred and common dividends.  Hood has been precluded from paying dividends by these 
         provisions since the quarter ended March 1994.  Dividends for preferred stock are cumulative, 
         and unpaid dividends at December 31, 1994 amounted to $448.  When unpaid dividends on certain 
         of these preferred shares accumulate to an amount equal to eight quarters of unpaid dividends, 
         holders of such preferred stock have a right, if they so choose, to elect 25% of the members 
         of the Hood Board of Directors.
</FN>
</TABLE>
     As previously discussed, the financial statements have been
     reclassified to reflect Hood as a continuing operation.  A
     reconciliation to margin (loss) from continuing operations as
     previously reported follows:
<TABLE>
<CAPTION>
                                                        Six Months            Fiscal Year           Fiscal Year
                                                           Ended                 Ended                 Ended
                                                     December 31, 1994       June 30, 1994         June 30, 1993  
                                                   -------------------   -------------------   ------------------
     <S>                                           <C>                   <C>                   <C>
     Impact of reclassification of loss from
     discontinued operations to margin
     (loss) from continuing operations:

     Deferred interest expense. . . . . . . . .    $              (891)  $            (1,783)  $           (2,248)
     Transaction costs and allowance. . . . . .                (15,884)                                           
     Pre-tax margin (loss) from
         segment operations . . . . . . . . . .                  2,178                (7,681)              (6,231)
     Pre-tax loss from continuing                  -------------------   -------------------   ------------------
         operations . . . . . . . . . . . . . .                (14,597)               (9,464)              (8,479)
     Income tax benefit . . . . . . . . . . . .                  5,031                 3,086                6,970 
                                                   -------------------   -------------------   ------------------
     Loss from continuing operations. . . . . .                 (9,566)               (6,378)              (1,509)
     Original balance - margin (loss)
         from continuing operations . . . . . .                (17,729)                  696               25,727 
     Reclassified balance - margin (loss)          -------------------   -------------------   ------------------
         from continuing operations . . . . . .    $           (27,295)  $            (5,682)  $           24,218 
                                                   ===================   ===================   ==================
<CAPTION>
     A reconciliation to margin (loss) from discontinued operations as previously reported follows:

                                                                               June 1994             June 1993    
                                                                         -------------------   ------------------
     <S>                                                                 <C>                   <C>
     Original balance - loss from discontinued operations . . . . . . .  $            (4,000)  $           (5,977)
     Reclassification of Hood losses to continuing operations . . . . .                6,378                1,509 
     Reclassified balance - credit (loss) from                           -------------------   ------------------
         discontinued operations. . . . . . . . . . . . . . . . . . . .  $             2,378   $           (4,468)
                                                                         ===================   ==================
</TABLE>
     The net loss relating to Hood from July 1992 to March 23, 1993
     was $6,510, which was reflected in the $5,977 net loss from
     discontinued operations through the measurement date as previously
     reported for the year ended June 30, 1994.  This included $5,454
     of losses related to the operations and sale of the cheese
     manufacturing division of Hood business offset by a $1,799 gain on
     the sale of a segment of Hood's fluid milk business.
     
<PAGE>     
               PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)

6.   DISCONTINUED OPERATIONS (continued)
     -----------------------------------
     Hood (continued)
     The net margin (loss) and deferred expenses relating to Hood were
     $5,001, $(6,378) and $(9,566) for the year ended June 30, 1993,
     year ended June 30, 1994 and six months ended December 31, 1994,
     respectively.  This incurred margin (loss) in relation to Hood
     includes deferred interest expense, actual Hood losses and a tax
     benefit representing the book/tax difference in the basis of Hood, for
     all periods.  Additionally, in December 1994, the other Hood pre-tax
     costs of $10,207 include $15,884 pre-tax loss for transaction costs
     incurred in connection with these past sales efforts and for pre-tax
     impairment allowance with respect to the ultimate sale of its
     investment in Hood, net of a $5,677 gain on curtailment of a Hood
     defined benefit pension plan as described in Note 7.

     The actual results of operations for Hood differed from that
     originally projected due to a significant downturn in the Northeast
     dairy market which adversely impacted Hood operating results.  This
     downturn caused a $12,600 reduction in Agway's estimated net after
     tax realization from the sale of Hood which was recognized in the
     $4,000 net loss from discontinued operations in June 1994.  This
     revaluation was based primarily upon negotiations for the sale of
     Hood which reflected the market downturn.
     
7.   RETIREMENT BENEFITS
     -------------------
     Postretirement Benefits
     In October 1994, the Company elected to amend the existing
     program for providing postretirement health care benefits (OPEB)
     effective January 1, 1995.  The plan amendment establishes a
     separate and distinct insured medical program for retirees aged 65
     or over, caps the Company's contributions to retirees aged 65 or
     over and modifies coverage for active employees and retirees under
     age 65.  As a result of this amendment, the liability for this plan
     was remeasured on October 1, 1994.  Due to increasing market
     rates of interest, the discount rate assumption was increased from
     8% to 8.5% at the remeasurement date.

     These amendments have resulted in reducing the net periodic OPEB
     costs in 1995 and prospectively.  This reduction of costs in the
     second quarter and for the fiscal year ending June 30, 1995, totals
     approximately $600 and $2,000, respectively.  

     The plan amendment and discount rate assumption change resulted
     in a decrease of the accumulated postretirement benefit obligation
     for health insurance by approximately $15,000 and $3,000,
     respectively.  The accumulated postretirement benefit obligation for
     health insurance as of the remeasurement date totaled $33,300.

     Hood Curtailment Gain
     The Hood pension plan (the "Plan") covers substantially all its
     employees and provides defined benefits based on years of credited
     service, average compensation (as defined) and social security
     benefits.  The administrative committee of Hood approved, effective
     December 31, 1994, to freeze the benefit accruals under the Plan. 
     As a result, Hood recognized a curtailment gain of $5,677 as of
     December 31, 1994.

8.   RESTRUCTURING RESERVES
     ----------------------
     The following schedule details the restructuring reserves to complete
     the project and their intended purposes as well as the actual activity
     through the six-month period ended December 31, 1994:

<PAGE>
                    PART I.  FINANCIAL INFORMATION (continued)
                     AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                (Unaudited)
                            (Thousands of Dollars)

8.   RESTRUCTURING RESERVES (continued) 
     ----------------------------------
<TABLE>
<CAPTION>

                                                              Proceeds           Reductions      
                                                                         -----------------------
                                              Balance at       Sale of     Divested       Costs     Balance at
Restructuring Reserve:                          6/30/94        Assets       Assets      Incurred      12/31/94
                                           --------------    ---------   ----------    ---------    ----------
<S>                                        <C>               <C>          <C>          <C>          <C>
Personnel Reductions
--------------------
Severance and early retirement program     $        2,502                              $     433    $   2,069 
                                           --------------    ---------    ---------    ---------    ----------
TOTAL PERSONNEL                            <F3>     2,502                                    433        2,069 

Plant, Store, & Business Divestitures
Proceeds on sale of assets                 <F4>    (6,349)   $   3,598                                 (2,751)
Net book value of assets to be divested    <F4>    11,527                 $   3,196                     8,331 
Cost of divestiture <F1>                   <F5>     3,295                                  1,121        2,174
                                           --------------    ---------    ---------    ---------    ----------       
(Gain) loss on divestiture                          8,473        3,598        3,196        1,121        7,754 
Incremental environmental costs            <F6>     5,906                                    693        5,213 
                                           --------------    ---------    ---------    ---------    ----------
TOTAL PLANT, STORE & BUSINESS                      14,379        3,598        3,196        1,814       12,967 
  
Other Costs
Consulting fees                                     1,329                                    924          405     
Contract buyouts and other costs <F2>               1,042                                    492          550 
                                           --------------    ---------    ---------    ---------    ----------
TOTAL OTHER                                <F7>     2,371                                  1,416          955 

TOTAL RESTRUCTURING                        $       19,252    $   3,598    $   3,196    $   3,663    $  15,991 
                                           ==============    =========    =========    =========    ==========

<FN>
<F1> Includes demolition, asset transfer costs, and commissions on real estate transactions.
<F2> Includes amounts of relocation, debt restructuring costs, legal fees, and other costs.

<F3> Represents anticipated severance costs expected to result from planned business process improvements.  
     The detail design and implementation of certain of the business process improvements has and will take 
     longer than originally anticipated which has delayed the occurrence of these costs which are expected 
     cash outlays over the next year and one-half.

<F4> Represents certain assets identified for disposition as part of the original restructuring plan which have yet to
     be sold or closed.  Efforts to sell them and complete the shutdowns are ongoing.  Ultimate disposition will
     depend upon successful negotiations with willing buyers for remaining properties.

<F5> Cost of divestitures includes shutdown cost in connection with the closing and sale of remaining locations.  
     Ultimate disposition will depend upon successful negotiations with willing buyers for remaining properties.

<F6> Included in the costs related to business divestitures are environmental remediation costs identified during this
     process of asset sales primarily related to real estate assets retained on energy business sold.  These are
     anticipated cash outlays and will be considered for expenditure as part of our ongoing programs regarding
     environmental remediation and are expected to be expended over the next four and one-half years.

<F7> Other expenses include $1.3 million of consulting fees which are cash outlays expected to be paid in the fiscal 
     year ending June 1995.  An additional $700 thousand of cash expense is expected to be paid over the next two years
     related to contractual obligations for which there is no future value due to the sale of related facilities.
</FN>
</TABLE>

<PAGE>
               PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)

RESULTS OF OPERATIONS
---------------------
The Company's net sales and revenues and operating results are
significantly impacted by seasonal fluctuations due to the nature of its
operations and the geographic location of its service area, which is
defined primarily as the Northeastern United States.  Agriculture and
Consumer Group net sales and revenues are traditionally higher in the
spring as customers acquire products to initiate the growing season. 
Correspondingly, the Company's Energy Group realizes significantly
higher net sales and revenues in the winter months due to the cold winter
conditions in the Northeast.  The Financial Services and Corporate
Groups are generally not materially impacted by seasonal fluctuations.
<TABLE>
<CAPTION>

Results by Operating Segment
----------------------------
  Increase (Decrease)                                            Three Months Ended        Six Months Ended
                                                                ---------------------    ---------------------
                                                                12/31/94 vs. 12/31/93    12/31/94 vs. 12/31/93
  Net Sales and Revenues                                        ---------------------    ---------------------
  ----------------------
        <S>                                                     <C>                      <C>
        Agriculture & Consumer. . . . . . . . . . . . . . .     $            (1,670)     $             2,250 
        Energy. . . . . . . . . . . . . . . . . . . . . . .                  (8,937)                  (7,170)
        Financial Services. . . . . . . . . . . . . . . . .                   1,024                    2,305 
        Food Group. . . . . . . . . . . . . . . . . . . . .                   5,825                    7,032 
        Corporate Groups. . . . . . . . . . . . . . . . . .                     220                      317 
                                                                --------------------     --------------------
                                                                $            (3,538)     $             4,734 
                                                                ====================     ====================
<CAPTION>
     Margin (Loss) from Continuing Operations before Income Taxes
     ------------------------------------------------------------
        <S>                                                     <C>                      <C>
        Agriculture & Consumer. . . . . . . . . . . . . . .     $             4,276      $             5,332 
        Energy. . . . . . . . . . . . . . . . . . . . . . .                  (5,227)                  (4,638)
        Financial Services. . . . . . . . . . . . . . . . .                      92                      346 
        Food Good . . . . . . . . . . . . . . . . . . . . .                      13                   (1,187)
        Corporate Groups. . . . . . . . . . . . . . . . . .                 (10,802)                 (12,054)
                                                                --------------------     --------------------
        Operating profit (loss) . . . . . . . . . . . . . .                 (11,648)                 (12,201)
        Interest expense, net . . . . . . . . . . . . . . .                  (1,388)                  (1,811)
                                                                --------------------     --------------------
                                                                $           (13,036)     $           (14,012)
                                                                ====================     ====================
</TABLE>
Parenthetical numbers in the following narrative have been rounded to the
nearest hundred thousand.

Discontinued Operations
-----------------------
On March 23, 1993, the Company's Board of Directors authorized
management to sell its 34% interest in Curtice Burns Foods, Inc.
(Curtice Burns) and 99% interest in H.P. Hood, Inc. (Hood), the major
investments in Agway's food group segment.  The investment in Curtice
Burns was sold effective November 3, 1994, as previously discussed in
Note 6 to the financial statements and in Agway's 10-Q filing for the
quarter ended September 30, 1994.

Agway has been in actual negotiations with a Hood management-led
buyout group for some time.  Based on changed business conditions and
capital markets and based on the status of the discussions regarding this
transaction, on January 24, 1995, it was mutually agreed by Agway and
the buyers that this transaction would no longer be pursued.  Agway has
decided to actively pursue alternative buyers for Hood.  Under these
circumstances, while Agway is still actively interested in the sale of Hood
and while such a sale could be consummated in the near future, Agway
is no longer able to estimate with reasonable certainty whether a sale will
occur within the next year and, accordingly, has reclassified Hood from
discontinued operations to continuing operations for financial reporting
purposes.  The effect of this decision is included in Note 6 to the
financial statements.

<PAGE>
               PART I.  FINANCIAL INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)

Agriculture & Consumer Group 
----------------------------
Net sales and revenues for the second quarter of fiscal 1995 of $208,600
and for the six months to date of $434,100 decreased $1,700 (.8%) and
increased $2,250 (.5%), respectively, as compared to the corresponding
period in the prior fiscal year.  The decrease in the quarter and the
increase for the six-month period were the result of several offsetting
factors in the Agriculture & Consumer Group.  The increase in consumer
franchise dealers, increased volume in sales of winter-related items and
farm fertilizers from rising market prices provided net sales and revenue
increases.  These increases were offset by lower birdseed sales due to the
mild, early winter, competitive pricing in the Group's produce
repackaging business and lower feed sales in corn and soybean products
as a result of the bumper crop harvested this past fall.
  
Operating losses for the second quarter of fiscal 1995 of $10,900 and for
the six months to date of $21,440 decreased $4,300 (28%) and $5,300
(20%), respectively, as compared to the corresponding period in the prior
fiscal year.  Gross margin percentage for the Group improved from 9.1%
to 12.5% in the second quarter and from 10.2% to 12.2% in the six-
month period as compared to the prior year.

Increased margins in Agriculture are mainly the result of improved price
management within the feed operations, earlier sales of dry fertilizers due
to rising market prices and a longer season from favorable weather
conditions in the crops operations, and growth in high-margin products
in the turf operations.  The Consumer retail stores contributed to the
improved margins through increased volume in sales of snow throwers,
ice melter supplies and other winter-related products.

Energy Group
------------
Energy segment net sales and revenues of $138,000 for the second
quarter declined $9,000 (6%) as compared to the second quarter of the
prior year.  Fiscal 1995 year-to-date net sales and revenues of $245,200
declined $7,200 (3%) as compared to the same period in the prior year. 
The decrease for the quarter and year to date is primarily attributable to
volume decreases from a warmer November and December than in the
previous year as well as from locations divested since the prior year.

Total unit volume (in millions of gallons) for the quarter and year to date
had a net decrease of 10.3 (7%) and 9.2 (3%) gallons, respectively, as
compared to the corresponding periods in the prior year.  The decreases
were principally due to lower retail fuel oil sales.  Overall, average
selling price increased slightly over the prior year as the result of
increased gasoline prices offset by declines in diesel fuel, heating oils 
and propane.

The second quarter and six-month period operating margins reflected the
significant reduction in volume by declining $5,200 (55%) and $4,600
(96%), respectively, as compared to the prior year.

Financial Services Group
------------------------
For segment reporting purposes, the Financial Services Group consists
of Telmark Inc., Agway Insurance Company and Agway General
Agency, Inc.

Net sales and revenues of $17,700 for the Financial Services Group for
the second quarter increased $1,000 (6%) as compared to the second
quarter of the prior year.  Fiscal 1995 year-to-date net sales and revenues
of $34,700 increased $2,300 (7%) as compared to the same period in the
prior year.  The increase for the quarter and year to date is primarily
attributed to Telmark, which had increases of $1,600 (19%) and $3,100
(13%), respectively, due to a higher net investment in leases as compared
to the prior year.  Agway General Agency and Insurance Company
revenues declined by $600 (34%) and $800 (27%) due to smaller
amounts of income on investments and increases in operating expenses
which partially offset Telmark's increase. 
<PAGE>

               PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


Financial Services Group (continued)
------------------------------------
Operating margins improved in the second quarter of fiscal 1995 by $90
(3%) and increased $350 (7%) for the six-month period ended December
31 as compared to the same period in the prior year.  Telmark's
operating margin improved in the second quarter of fiscal 1995 by $230
(13%) and increased $430 (13%) for the six-month period as compared
to the same period in the prior year.  The increase is due primarily to
Telmark's higher average net investment and higher revenue rates. 
However, increases in prevailing interest and lease rates in the
marketplace are offset by higher interest expense from a larger average
net investment and higher average borrowing rates.  Operating margins
for the Agway Insurance Company decreased $200 and $300 for the
quarter and six-month period as compared to the same period in the prior
year due to smaller amounts of income on investments and increases in
operating expenses partially offset by favorable underwriting experience.

Food Group
----------
For segment reporting purposes, the Food Group consists of Agway
Inc.'s wholly owned subsidiary Hood, a manufacturer, distributor and
marketer of dairy and dairy-related products to the retail and food service
industries throughout the Northeast.  The Food Group net sales increased
$5,800 (5%) and $7,000 (3%) over the three- and six-month periods
ended December 31 versus the prior year.  In the three-month period,
sales increases in the manufacturing products group (MPG) and ice cream
were partially offset by a decrease in the dairy group.  For the year-to-
date period, sales increases in MPG were offset by decreases from the
other groups.  The biggest contributing factor to the MPG sales increase
is the continuing growth of its extended shelf life business.

Operating margins increased in the second quarter $13 (2%) but
decreased for the six-month period $1,200 (145%).  The increased
margins for the second quarter resulted from improved MPG results
offset by the dairy and ice cream
group.  MPG improved margins were a direct result of the growth in
extended shelf life business.  The ice cream group profitability dropped
despite increase in net sales due to an increase in operating costs and a
change in product mix to lower margin products.  For the six-month
period, decreases in both the dairy and ice cream groups more than offset
increases in MPG.  In the ice cream group, product mix, higher
marketing costs from promotional efforts and slightly higher distribution
costs have resulted in a decline in margins while the dairy group has
experienced certain price concessions as well as promotional costs that
have driven their margin down.  

Corporate Groups
----------------
The net sales and revenues of the Corporate Groups of $200 and $300
for the quarter and six-month period represent external revenues
generated from the Information Services Department and the elimination
of sales and revenues between the operating segments.

The operating loss of $10,800 and $12,000 for the three and six months
ended December 31, 1994 for the Corporate Groups represents corporate
expenses and other income generated from assets not allocable to
segments.  It also includes a $10,200 provision for other Hood costs,
including transaction costs incurred in connection with past sales efforts
and an impairment allowance with respect to the ultimate sale of its
investment in Hood, net of a gain on curtailment of a Hood defined
benefit pension plan (see Notes 6 and 7 to the financial statements).

<PAGE>
               PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
-------------------------------
Cash flows from operating activities for the six months ended December
31, 1994 increased $3,000 to $42,400 as compared to the first six months
of fiscal 1994 due primarily to changes in working capital.  Net cash
provided by investing activities for the six months ended December 31,
1994 was $7,100 as compared to net cash utilized of $31,100 for the
same period last year and was due primarily to proceeds from the sale of
discontinued operations (Curtice Burns) of $56,000 offset by increased 
leasing activity in fiscal 1995 resulting in the use of an additional 
$19,000 of cash for this activity compared to the same period last year.  
The net cash flows used in financing activities increased from $9,800 
in the second quarter of fiscal 1994 to $49,600 in the second quarter 
of fiscal 1995.  The majority of this change was seen in long-term 
debt, where net repayment of $3,000 occurred in the second quarter 
of fiscal 1995 versus net proceeds of $3,500 in the same period of 
the prior fiscal year, and increased net redemptions of subordinated 
debt, where net redemptions totalled $15,700 in the second quarter 
of fiscal 1995 versus net proceeds of $13,600 from such debt in the
same period of the prior fiscal year due primarily to a scheduled
redemption in fiscal 1995 of $34,000.

The Company finances its operations and the operations of all its
continuing businesses and subsidiaries, except Telmark, Agway Insurance
Company and Hood, through Agway Financial Corporation (AFC). 
Telmark, Agway Insurance Company and Hood finance themselves
through operations or direct borrowing arrangements.  Each is financed
with a combination of short- and long-term credit facilities as
appropriate.  External sources of short-term financing for the Company
and all its continuing operations include revolving credit lines, letters of
credit, and commercial paper programs.  Sources of longer-term
financing include borrowings from banks and insurance companies,
subordinated debt and capital leases.  In addition, Telmark has
occasionally sold blocks of its lease portfolio.

The AFC short-term lines are available through October 1995.  These
AFC short-term lines of credit and $10,000 of AFC long-term debt are
collateralized by the Company's accounts receivable and non-petroleum
inventories.  Amounts which can be drawn under the AFC short-term
agreements are limited to a specific calculation based upon the total of
certain accounts receivable and non-petroleum inventories ("collateral"). 
Adequate collateral has existed throughout the fiscal year to meet the
ongoing needs of the Company and is expected to continue to do so.  In
addition, the agreements include certain covenants, the most restrictive
of which requires the Company to maintain specific quarterly levels of
interest coverage and monthly levels of tangible net worth.  These
covenants were set giving consideration to Hood as a discontinued
operation.  No covenant violations existed as of December 31, 1994.   
Unless covenant requirements are amended or waived, the Company 
anticipates future covenant violations based upon the current
credit agreement covenant requirements and the change in circumstances
with Hood as described in Note 6.  The Company has had preliminary
discussions with its lenders and expects covenant amendments or waivers
will be negotiated to make appropriate and adequate financing available
under these facilities given the change in circumstances.

The Hood short-term credit facility is used to supply letters of credit as
well as short-term financing.  Letters of credit of $12,027 were
outstanding at December 31, 1994.  In anticipation of the sale of Hood,
the availability of short-term financing for Hood was not extended for a
long period of time, and accordingly, the current facility expires on
February 28, 1995.  Due to the change in circumstances regarding the
sale of Hood, the Company and Hood are working with their financial
institution to extend and renegotiate the financing at adequate levels and
for appropriate periods of time. No covenant violations existed as of
December 31, 1994.  Unless covenant requirements are amended or waived, 
the Company anticipates future covenant violations based upon the current
credit agreement covenant requirements and the change in circumstances with
Hood as described in Note 6.
     
<PAGE>
                        PART II. OTHER INFORMATION
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                         (Thousands of Dollars)

Item 1.  Legal Proceedings
--------------------------
In February 1988, Agway leased a feed mill located in Woodridge, New
York from Inter-County Farmers Cooperative Association, Inc.  Agway
manufactured horse, poultry, and dairy feed at the feed mill.  In early
July 1989, due to a mechanical malfunction, some horse feed
manufactured at the feed mill was contaminated with Monensin, a feed
medication used with poultry and dairy feed but which is harmful to
horses.  Agway immediately recalled the contaminated horse feed and
contacted regulatory agencies, including the United States Food and Drug
Administration (FDA).  As a result of eating the contaminated horse
feed, a number of horses located in the State of New Jersey died or were
damaged.  As of June 30, 1994, all but one of the claims made by
owners of the affected horses have been settled.  The pending lawsuit is
John Kolkowski, et al. v. Agway Inc., et al., filed on July 3, 1990 in
Supreme Court of the State of New York for Westchester County.  The
lawsuit includes claims for money damages.  It is currently scheduled for
trial on March 27, 1995.  Settlement negotiations are ongoing.  The FDA
conducted an investigation of the incident and referred the matter to the
U.S. Department of Justice (DOJ) to consider institution of criminal
proceedings.  Agway has had an opportunity to present its views to the
DOJ on why criminal proceedings should not be instituted and the DOJ
and FDA discussed with Agway resolution of issues resulting from the
FDA investigation.  Agway believes the pending lawsuit and the FDA
investigation will be satisfactorily resolved and any adjustments will not
be material in relation to the consolidated financial position of Agway.

Item 4.  Submission of Matters to a Vote of Security Holders
------------------------------------------------------------
The Company held its annual meeting of shareholders on November 30,
1994, at which a quorum was present in person or by proxy.  The
following Directors were elected to three-year terms through December
1997:


                           Nominee                  In Favor      Opposed
                  -----------------------           --------      -------
                  Gary K. Van Slyke                  66,215        3,765
                  Vyron M. Chapman                   66,215        3,765
                  Ralph H. Heffner                   66,215        3,765
                  Edwin C. Whitehead                 66,215        3,765
                  Christian F. Wolff, Jr.            66,215        3,765
                  Frederick A. Hough                 66,215        3,765


Eligible additional votes totaling 20,373 were not received at the time of 
the annual meeting and are not included as either votes in favor or opposed.
Additionally, these 20,373 eligible additional votes may be considered
abstentions and were not included for purposes of determining a quorum at
the annual meeting.
                   
The following is a list of directors whose terms as Directors continued
after the Annual Meeting:

                  Ralph H. Heffner                   - Chairman of the
                                                       Board and Director
                  Charles C. Brosius                 - Vice Chairman of
                                                       the Board and Director
                  Vyron M. Chapman                   - Director
                  Peter D. Hanks                     - Director
                  Frederick A. Hough                 - Director
                  Stephen P. James                   - Director
                  Robert L. Marshman                 - Director
                  Samuel F. Minor                    - Director
                  Donald E. Pease                    - Director
                  John H. Ross                       - Director
                  Carl D. Smith                      - Director
                  Thomas E. Smith                    - Director
                  John H. Talmage                    - Director
                  Gary K. Van Slyke                  - Director
                  Joel L. Wenger                     - Director
                  Edwin C. Whitehead                 - Director
                  Christian F. Wolff, Jr.            - Director
                  William W. Young                   - Director 

<PAGE>
                 PART II. OTHER INFORMATION (continued)
               AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                         (Thousands of Dollars)


Item 6.  Exhibits and Reports on Form 8-K
-----------------------------------------
There were no reports on Form 8-K required to be filed during the
second quarter ended December 31, 1994.  However, there were two
Form 8-Ks filed in January 1995.

The first report was filed on January 13, 1995, announcing the
appointment of Donald P. Cardarelli as chief executive officer and
general manager of Agway Inc.  Since August 1994, Cardarelli has
managed the farmer-owned cooperative as executive vice president and
chief operating officer.

On January 27, 1995, a second Form 8-K was filed to describe recent
developments surrounding the sale of the Company's 99% interest in
Hood in that the Company was no longer able to estimate with reasonable
certainty whether a sale will occur within the next year and therefore
reclassified Hood from discontinued operations to continuing operations.

<PAGE>

SIGNATURES
----------

Pursuant to the requirements 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.




                                              AGWAY INC.    
                           ---------------------------------------------
                                             (Registrant)




Date   February 14, 1995                 /s/ PETER J. O'NEILL      
     -------------------    ---------------------------------------------
                                             Peter J. O'Neill
                                           Senior Vice President 
                                      Corporate Finance and Control
                                    (Principal Financial Officer and
                                       Chief Accounting Officer)
<PAGE>
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C  20549
                                  FORM 10-Q
               
(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 1995
                               --------------
                                     OR

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the transition period from                 to                         
                               ---------------    -----------------------
Commission file number 2-22791
                       -------

                                  AGWAY INC.*  
-----------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)


DELAWARE                                                          15-0277720
----------------------------------------------------------------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                           Identification No.)


333 Butternut Drive, DeWitt, New York                                  13214
----------------------------------------------------------------------------
(Address of principal executive offices)                          (Zip Code)


                                 315-449-6431          
----------------------------------------------------------------------------
             (Registrant's telephone number, including area code)


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 the number of shares outstanding of each of the issuer's classes of 
common stock, as of the latest practicable date.


              Class                            Outstanding at April 30, 1995
-------------------------------------          -----------------------------
Common Stock, $25 par value per share                   109,272 shares

*  Agway is a taxpaying corporation founded on cooperative principles.  
   Membership is limited to farmers and each may hold only one share of 
   common stock.

<PAGE>
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

                                    INDEX
<TABLE>
<CAPTION>

                                                                                                            PAGE NO.
                                                                                                            --------
PART I.  FINANCIAL INFORMATION
-------  ---------------------                                                                                       
<S>                                                                                                               <C>
         Item 1.  Financial Statements (Unaudited)

         Condensed Consolidated Balance Sheets as of March 31, 1995 and June 30, 1994 . . . . . . . . . . . . . .  3

         Condensed Consolidated Statements of Operations and Retained Margin for the three months   
         and nine months ended March 31, 1995 and March 31, 1994. . . . . . . . . . . . . . . . . . . . . . . . .  4

         Condensed Consolidated Cash Flow Statements for the nine months ended March 31, 1995 
         and March 31, 1994 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5

         Notes to Condensed Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . .  6

         Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations . . . . . 12


PART II.  OTHER INFORMATION

         Item 1.  Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16

         Item 5.  Other Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16

         Item 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16


         SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17

</TABLE>

<PAGE>
       

                        PART I.  FINANCIAL INFORMATION
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                              (Thousands of Dollars)       
<TABLE>
<CAPTION>
                                                                                 March 31,            June 30,
                                                                                  1995                 1994      
                                                                               -----------          -----------
ASSETS                                                                         (Unaudited)            (Note)     
------
<S>                                                                          <C>                  <C>
Current Assets:
     Trade notes and accounts receivable, less allowance for
       doubtful accounts of $14,966 and $15,515, respectively . . . . .      $      179,769       $      272,925 
     Leases receivable, less unearned income of $37,418 and
       $33,209, respectively. . . . . . . . . . . . . . . . . . . . . .              85,165               84,653 
     Uncollected insurance premiums . . . . . . . . . . . . . . . . . .              10,045                9,936 
     Advances and other receivables . . . . . . . . . . . . . . . . . .              18,690               26,447 
     Inventories
       Raw materials. . . . . . . . . . . . . . . . . . . . . . . . . .              25,751               23,292 
       Finished goods . . . . . . . . . . . . . . . . . . . . . . . . .             207,558              158,639 
       Goods in transit and supplies. . . . . . . . . . . . . . . . . .              25,845               15,857 
                                                                             --------------       --------------
       Total inventories. . . . . . . . . . . . . . . . . . . . . . . .             259,154              197,788 
     Prepaid expenses . . . . . . . . . . . . . . . . . . . . . . . . .              83,636               92,039 
                                                                             --------------       --------------
         Total current assets . . . . . . . . . . . . . . . . . . . . .             636,459              683,788 

Marketable securities . . . . . . . . . . . . . . . . . . . . . . . . .              35,350               33,943 
Other security investments. . . . . . . . . . . . . . . . . . . . . . .              41,554               38,913 
Properties and equipment, net . . . . . . . . . . . . . . . . . . . . .             309,658              318,359 
Long-term leases receivable, less unearned income of 
  $61,369 and $51,775, respectively . . . . . . . . . . . . . . . . . .             228,754              191,654 
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              93,439               91,214 
Net assets of discontinued operations . . . . . . . . . . . . . . . . .                   0               48,424 
                                                                             --------------       --------------
         Total assets . . . . . . . . . . . . . . . . . . . . . . . . .      $    1,345,214       $    1,406,295 
                                                                             ==============       ==============
LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Current Liabilities:
     Notes payable. . . . . . . . . . . . . . . . . . . . . . . . . . .      $       85,323       $       77,193 
     Current installments of long-term debt and subordinated debt . . .              98,314              117,143 
     Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . .             145,354              165,134 
     Unearned insurance premiums. . . . . . . . . . . . . . . . . . . .              17,007               16,868 
     Other current liabilities. . . . . . . . . . . . . . . . . . . . .             137,328              136,197 
                                                                             --------------       --------------
         Total current liabilities. . . . . . . . . . . . . . . . . . .             483,326              512,535 

Long-term debt. . . . . . . . . . . . . . . . . . . . . . . . . . . . .             214,623              208,915 
Subordinated debt . . . . . . . . . . . . . . . . . . . . . . . . . . .             375,199              379,835 
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . .              95,687               94,967 
Interest of others in consolidated subsidiaries . . . . . . . . . . . .               6,055                6,217 
Commitments and contingencies . . . . . . . . . . . . . . . . . . . . .                     
Preferred stock . . . . . . . . . . . . . . . . . . . . . . . . . . . .              66,523               71,338 
Common stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               2,734                2,771 
Paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . .               1,470                6,371 
Retained margin . . . . . . . . . . . . . . . . . . . . . . . . . . . .              99,597              123,346 
                                                                             --------------       --------------
         Total liabilities and shareholders' equity . . . . . . . . . .      $    1,345,214       $    1,406,295 
                                                                             ==============       ==============
</TABLE>
Note:  The balance sheet at June 30, 1994 has been derived from the audited 
financial statements at that date but does not include all the information 
and footnotes required by generally accepted accounting principles for 
complete financial statements.  It has been reclassified to consolidate 
H. P. Hood (Hood) previously reported as a discontinued operation.
    See accompanying notes to condensed consolidated financial statements.
<PAGE>
                  PART I.  FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED MARGIN
                                 (Unaudited)
                            (Thousands of Dollars)
<TABLE>
<CAPTION>
                                                   Three Months Ended                   Nine Months Ended
                                                         March                              March 31,            
                                            --------------------------------    --------------------------------
                                                 1995              1994              1995              1994      
Net sales and revenues from:                --------------    --------------    --------------    --------------
<S>                                         <C>               <C>               <C>               <C>
     Product sales. . . . . . . . . . . .   $      472,520    $      543,574    $    1,407,243    $    1,476,423 
     Leasing operations . . . . . . . . .           10,288             8,778            29,427            24,735 
     Insurance operations . . . . . . . .            6,571             6,682            19,932            20,363 
                                            --------------    --------------    --------------    --------------   
         Total net sales and revenues . .          489,379           559,034         1,456,602         1,521,521 

Cost and expenses from:
     Products and plant operations. . . .          424,839           486,688         1,285,403         1,349,793 
     Leasing operations . . . . . . . . .            4,027             2,507            12,834             9,587 
     Insurance operations . . . . . . . .            3,967             4,762            12,340            13,490 
     Selling, general and 
       administrative activities. . . . .           54,562            52,086           160,096           149,332 
     Restructuring credit . . . . . . . .           (1,279)                             (1,279)                  
                                            ---------------   --------------    ---------------   --------------
         Total costs and expenses . . . .          486,116           546,043         1,469,394         1,522,202 

Operating margin (loss) . . . . . . . . .            3,263            12,991           (12,792)             (681)
Interest expense, net . . . . . . . . . .            9,293             8,380            26,967            24,240 
Other Hood costs, net . . . . . . . . . .                0                 0           (10,207)                0 
Other income, net . . . . . . . . . . . .            5,966             1,239             8,520             3,402 
Margin (loss) from continuing operations    ---------------   --------------    ---------------   ---------------
     before income taxes  . . . . . . . .              (64)            5,850           (41,446)          (21,519)
Income tax benefit (expense). . . . . . .           (1,280)           (5,157)           12,806             3,737 
Margin (loss) from continuing
     operations . . . . . . . . . . . . .           (1,344)              693           (28,640)          (17,782)

Discontinued operations:

     Gain on disposal of Curtice Burns,
     net of tax expense of $19,700. . . .                0                 0             4,430                 0 
     Adjustment required for reclassifica-
     tion of Hood to continuing operations               0             3,682             2,623             4,818 
         Credit from discontinued           ---------------   --------------    --------------    --------------
             operations . . . . . . . . .                0             3,682             7,053             4,818 
                                            ---------------   --------------    ---------------   ---------------
Net gain (loss) . . . . . . . . . . . . .           (1,344)            4,375           (21,587)          (12,964)

Retained Margin:
     Balance at beginning of period . . .          100,806           111,983           123,346           131,786 
     Dividends. . . . . . . . . . . . . .                0                (2)           (2,374)           (2,456)
     Equity in unrealized capital gains 
     (losses) of insurance companies. . .              135               (27)              212               (37)
                                            --------------    ---------------   --------------    ---------------
Balance at end of period. . . . . . . . .   $       99,597    $      116,329    $       99,597    $      116,329 
                                            ==============    ===============   ==============    ===============
</TABLE>
     See accompanying notes to condensed consolidated financial statements. 
<PAGE>
                  PART I.  FINANCIAL INFORMATION (continued)
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                  CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
                                (Unaudited)
                           (Thousands of Dollars)
<TABLE>
<CAPTION>
                                                                                    Nine Months Ended       
                                                                                         March 31,           
                                                                              ------------------------------           
                                                                                  1995              1994     
                                                                              -------------    -------------

<S>                                                                          <C>               <C>
Net cash flows provided by operating activities . . . . . . . . . . . .      $       30,243    $      17,592 

Cash flows (used in) provided by investing activities:
     Purchases of property, plant and equipment . . . . . . . . . . . .             (26,412)         (23,898)
     Cash paid for acquisitions . . . . . . . . . . . . . . . . . . . .                   0           (5,044)
     Proceeds from disposal of businesses and property, plant and
         equipment. . . . . . . . . . . . . . . . . . . . . . . . . . .               5,563           10,346 
     Leases originated. . . . . . . . . . . . . . . . . . . . . . . . .            (119,640)         (96,339)
     Leases repaid. . . . . . . . . . . . . . . . . . . . . . . . . . .              77,741           67,634 
     Proceeds from sale of marketable securities. . . . . . . . . . . .               1,023           19,764 
     Purchases of marketable securities . . . . . . . . . . . . . . . .              (2,218)         (20,901)
     Proceeds from sale of discontinued operations. . . . . . . . . . .              55,786                0 
     Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              (2,640)           3,764 
     Net changes in net assets of discontinued operations . . . . . . .                   0              503 
                                                                               -------------      ------------
Net cash flows used in investing activities . . . . . . . . . . . . . .             (10,797)         (44,171)
Cash flows (used in) provided by financing activities:
     Net change in short-term borrowings. . . . . . . . . . . . . . . .               8,130           21,425 
     Proceeds from long-term debt . . . . . . . . . . . . . . . . . . .              44,640           59,475 
     Repayment of long-term debt. . . . . . . . . . . . . . . . . . . .             (56,830)         (78,064)
     Proceeds from sale of subordinated debt. . . . . . . . . . . . . .              60,933           36,892 
     Maturity and redemption of subordinated debt . . . . . . . . . . .             (65,248)         (10,113)
     Proceeds from sale of stock. . . . . . . . . . . . . . . . . . . .                  14            1,879 
     Redemption of stock. . . . . . . . . . . . . . . . . . . . . . . .              (4,867)            (573)
     Cash dividends paid. . . . . . . . . . . . . . . . . . . . . . . .              (4,963)          (4,512)
     Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              (1,255)          (1,305)
                                                                               -------------       ----------
Net cash flows (used in) provided by financing activities . . . . . . .             (19,446)          25,104 
                                                                               -------------       ----------

Net decrease in cash and equivalents. . . . . . . . . . . . . . . . . .                   0           (1,475)
Cash and equivalents at beginning of period . . . . . . . . . . . . . .                   0            1,475 
                                                                               -------------       ----------

Cash and equivalents at end of period . . . . . . . . . . . . . . . . .      $            0    $           0 
                                                                               =============       ==========

</TABLE>
       See accompanying notes to condensed consolidated financial statements.

<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                 AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               (Unaudited)
                         (Thousands of Dollars)


1.   BASIS OF PRESENTATION
     ---------------------
     The accompanying unaudited condensed consolidated financial
     statements of Agway Inc. (the "Company") have been prepared in
     accordance with generally accepted accounting principles for interim
     financial information and with the instructions to Form 10-Q and
     Article 10 of Regulation S-X.  Accordingly, they do not include all
     of the information and footnotes required by generally accepted
     accounting principles for complete financial statements.  In the
     opinion of management, all adjustments (consisting of normal
     recurring accruals) considered necessary for a fair presentation have
     been included.  Operating results for the nine-month period ended
     March 31, 1995 are not necessarily indicative of the results that
     may be expected for the year ended June 30, 1995 due, among
     other reasons, to the seasonal nature of certain major segments of
     the Company's business.  For further information, refer to the
     consolidated financial statements and notes thereto included in the
     annual report on Form 10-K for the year ended June 30, 1994, and
     on Form 10-Q for the quarters ended September 30 and December
     31, 1994.
     
     Certain reclassifications have been made to conform prior year
     financial statements with the current year presentation.


2.   AGWAY FINANCIAL CORPORATION
     ---------------------------
     Agway Financial Corporation (AFC) is a wholly owned subsidiary
     of the Company whose principal business activity is securing
     financing through bank borrowings and issuance of corporate debt
     instruments to provide funds for the Company, its sole stockholder,
     and AFC's sole wholly owned subsidiary, Agway Holdings Inc.
     (AHI), and AHI's subsidiaries, for general corporate purposes.  The
     payment of principal and interest on this debt is absolutely and
     unconditionally guaranteed by the Company.  In an exemptive relief
     granted by the Securities and Exchange Commission, AFC, as a
     separate company, is not required to file periodic reports with
     respect to these debt securities provided the 1934 Act reports of the
     Company contain summarized financial information concerning
     AFC.  

     On July 1, 1994, (i) certain subsidiaries of AFC (Seedway Inc.,
     Allied Seed Cooperative Inc., and Pro-Lawn Products Inc.) were
     transferred to and merged into Agway Inc., and (ii) certain
     operating divisions of Agway Inc. (Retail/Wholesale Operations)
     were transferred to AFC and merged together with the Country
     Foods operations into Agway Consumer Products Inc., formerly
     Agway Country Foods, Inc.  Additionally, as of December 31,
     1994, H. P. Hood, which was previously reported as a discontinued
     operation, has been included as a continuing operation.  The prior
     year financial statements have been restated to give retroactive
     effect to these changes in reporting entities.

     Summarized financial information for AFC and Consolidated
     Subsidiaries is as follows:
<TABLE>
<CAPTION>         
                                                   Three Months Ended                    Nine Months Ended
                                                         March 31,                           March 31,           
                                                   -------------------                   ------------------
                                                   1995             1994               1995             1994     
                                              --------------    -------------     --------------   --------------
    <S>                                     <C>               <C>                <C>              <C>
    Net sales and revenues. . . . . . . . . $       392,619   $      451,118     $    1,172,121   $    1,231,992 
    Operating margin. . . . . . . . . . . .          19,174           30,664             37,179           50,765 
    Loss from continuing operations . . . .            (886)            (143)           (18,783)         (19,087)
    Net margin (loss) . . . . . . . . . . .            (886)           3,538            (11,729)         (14,271)     
                   
</TABLE>                                      
<PAGE>                                      
                             PART I.  FINANCIAL INFORMATION (continued)
                             AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

                        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                            (Unaudited)
                                      (Thousands of Dollars)


2.   AGWAY FINANCIAL CORPORATION (continued)
     ---------------------------------------
<TABLE>
<CAPTION>
                                                                                             Restated
                                                                                     March 31,        June 30,
                                                                                       1995             1994     
                                                                                ----------------  ---------------
     <S>                                                                        <C>               <C>
     Current assets . . . . . . . . . . . . . . . . . . . . . . . . .           $       599,957   $      656,290 
     Properties and equipment, net. . . . . . . . . . . . . . . . . .                   229,841          233,287 
     Noncurrent assets. . . . . . . . . . . . . . . . . . . . . . . .                   327,827          290,201 
     Net assets of discontinued operations. . . . . . . . . . . . . .                         0           48,424 
                                                                                ----------------  ---------------
     Total assets . . . . . . . . . . . . . . . . . . . . . . . . . .           $     1,157,625   $    1,228,202 
                                                                                ================  ===============

     Current liabilities. . . . . . . . . . . . . . . . . . . . . . .           $       343,753   $      392,809 
     Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . .                   211,918          205,579 
     Subordinated debt. . . . . . . . . . . . . . . . . . . . . . . .                   375,199          379,835 
     Noncurrent liabilities . . . . . . . . . . . . . . . . . . . . .                    28,618           35,424 
     Shareholder's equity . . . . . . . . . . . . . . . . . . . . . .                   198,137          214,555 
                                                                                ----------------   --------------
     Total liabilities and
        shareholder's equity. . . . . . . . . . . . . . . . . . . . .           $     1,157,625   $    1,228,202 
                                                                                ================  ===============

<CAPTION>
3.   SUPPLEMENTAL DISCLOSURES ABOUT OPERATING CASH FLOWS
     ---------------------------------------------------
                                                                                         Nine Months Ended
                                                                                             March 31,           
                                                                                --------------------------------
                                                                                       1995             1994     
                                                                                ---------------   --------------
     Additional disclosure of operating cash flows:
     <S>                                                                        <C>               <C>
     Cash paid during the period for:                                                          
          Interest. . . . . . . . . . . . . . . . . . . . . . . . . .           $        39,205   $       37,425 
                                                                                ================  ===============
          Income taxes. . . . . . . . . . . . . . . . . . . . . . . .           $         7,699   $        9,494 
                                                                                ================  ===============
</TABLE>
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


4.   BORROWING ARRANGEMENTS
     ----------------------
     As of March 31, 1995, short-term borrowing availability to AFC
     of $65,000, Telmark of $24,000 and Hood of $33,000 is compared
     to $76,250, $23,000 and $23,000, respectively, in the prior year. 
     Long-term and subordinated debt outstanding amounted to:
<TABLE>                                                              
<CAPTION>
                             Agway & AFC               Telmark                Hood                  Total        
                       ----------------------   ---------------------  ------------------- ----------------------
                          3/95        6/94        3/95        6/94         3/95      6/94     3/95        6/94   
                       ----------  ----------  ----------  ----------  --------- --------  ----------  ----------           
<S>                    <C>         <C>         <C>         <C>         <C>       <C>       <C>         <C>
Long-term debt         $   20,702  $   33,524  $  219,466  $  219,489  $ 33,426  $ 38,574  $  278,144  $  291,587
Currently payable          11,807      14,424      39,622      62,022     8,497     6,226      63,521      82,672
                       ----------  ----------- ----------- ----------- --------- --------- ----------- -----------
Net long-term debt     $    8,895  $   19,100  $  179,844  $  157,467  $ 24,929  $ 32,348  $  214,623  $  208,915
                       ==========  =========== =========== =========== ========= ========= =========== ===========

Subordinated debt      $  395,811  $  403,432  $    7,448  $    3,712  $  6,733  $  7,162  $  409,992  $  414,306
Currently payable          34,793      34,471           0           0         0         0      34,793      34,471
                       ----------  ----------- ----------- ----------- --------- --------- ----------- -----------
Net long-term debt     $  361,018  $  368,961  $    7,448  $    3,712  $  6,733  $  7,162  $  375,199  $  379,835
                       ==========  =========== =========== =========== ========= ========= =========== ===========

</TABLE>
     In addition, as of March 31, 1995, Telmark has a committed term
     loan credit of $125,000 available to be borrowed through November
     30, 1995, of which $90,100 is outstanding as of March 31, 1995. 
     Hood has available from its bank a committed term loan facility of
     up to $10,000 under specified conditions which may be borrowed
     against at any time prior to June 1995.  No borrowings have been
     made against this $10,000 line and any that are made would be due
     for repayment by November 1, 1996 and would be guaranteed by
     Agway.

     The AFC short-term lines are available through October 31, 1995. 
     These AFC short-term lines of credit and $8,000 of AFC long-term
     bank debt are collateralized by the Company's accounts receivable
     and non-petroleum inventories.  Amounts which can be drawn
     under the AFC short-term agreements are limited to a specific
     calculation based upon the total of certain accounts receivable and
     non-petroleum inventories ("collateral").  Adequate collateral has
     existed throughout the fiscal year to meet the ongoing needs of the
     Company and is expected to continue to do so.  In addition, the
     agreements include certain covenants, the most restrictive of which
     requires the Company to maintain specific quarterly levels of
     interest coverage and monthly levels of tangible net worth.  These
     covenants were originally set giving consideration to Hood as a
     discontinued operation; however, Hood was reclassified to
     continuing operations in the quarter ended December 31, 1994. 
     With this change in circumstances, unless covenant requirements
     are amended or waived, the Company anticipates future covenant
     violations may occur based upon the current credit agreement
     covenant requirements.  The Company has ongoing discussions with
     its lenders and expects covenant amendments or waivers will be
     negotiated to continue the appropriate and adequate financing
     currently available under these facilities.

     Telmark borrows under its short-term line of credit agreements
     from time to time to fund its operations.  Short-term lines serve as
     interim financing between the issuances of long-term debt.  The
     current line of credit agreements with various banks permit Telmark
     to borrow up to $24,000 on an unsecured basis with interest paid
     quarterly and/or upon maturity, of which $20,000 is formally
     committed and $4,000 is uncommitted.  The lines bear interest at
     money market variable rates.  As of March 31, 1995, the Company
     had no borrowings against these lines.

     These lines of credit are renewed annually usually in the fall.  The
     $20,000 line of credit has been renewed through November 30,
     1995.  The $4,000 line of credit has been renewed through
     December 31, 1995.  The Company believes it has
     sufficient lines of credit in place to meet interim funding needs.
<PAGE>

                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)

4.   BORROWING ARRANGEMENTS (continued)
     ----------------------------------
     The Hood short-term credit facility is used to supply letters of
     credit as well as short-term financing.  Letters of credit of $12,527
     were outstanding at March 31, 1995.  The short-term credit facility
     expires on August 1, 1995.  The Company has ongoing discussions
     with the lenders to Hood and expects to negotiate a continuation of
     the appropriate and adequate current financing available to Hood.

5.   COMMITMENTS AND CONTINGENCIES
     -----------------------------
     Environmental
     The Company is subject to a number of governmental regulations
     concerning environmental matters, either directly, or as a result of
     the operations of its subsidiaries.  The Company expects that it will
     be required to expend funds to remediate certain sites, including
     certain Superfund sites and sites with underground fuel storage
     tanks.  In addition, the Company expects that it will incur other
     expenses associated with environmental compliance.

     The Company continually monitors its operations with respect to
     potential environmental issues, including changes in legally
     mandated standards and remediation technologies.  The Company's
     recorded liability reflects those specific issues where remediation
     activities are currently deemed to be probable and where the cost
     of remediation is estimable.  Estimates of the extent of the
     Company's degree of responsibility of a particular site and the
     method and ultimate cost of remediation require a number of
     assumptions for which the ultimate outcome may differ from
     current estimates; however, the Company believes that its past
     experience provides a reasonable basis for estimating its liability. 
     As additional information becomes available, estimates are adjusted
     as necessary.  While the Company does not anticipate that any such
     adjustment would be material to its financial statements, it is
     reasonably possible that the result of ongoing and/or future
     environmental studies, changes in legal requirements or other
     factors could alter this expectation and require the recording of
     additional liabilities.  The extent or amount of such events, if any,
     cannot be estimated at this time.

     As part of its long-term environmental protection program, the
     Company spent approximately $5,000 in fiscal 1994 on capital
     projects.  The Company estimates that during fiscal 1995 and 1996
     approximately $4,000 per year will be spent on additional capital
     projects for environmental protection.  These estimates recognize
     the additional capital required to comply with Environmental
     Protection Agency (EPA) Underground Storage Tank (UST)
     regulations which become effective in December 1998.  Presently,
     the total cost to comply with the EPA UST regulations is estimated
     to be approximately $5,000.  The total capital requirements may
     change due to, amongst other things, the actual number of USTs
     actively in use on the effective date.

     Severance Costs
     In the Company's continuing efforts to better focus on its service
     to members and customers and to improve future profitability, the
     Company has made, and is in the process of making, certain
     management changes.  The Company's chief operating officer, who
     was appointed to chief executive officer in January 1995, has
     spearheaded these changes in management structure and personnel,
     as well as the elimination of positions either through elimination of
     work or the reorganization of work processes.                  

     All severance and related costs associated with personnel decisions
     made prior to April 1, 1995, have been paid or accrued in the
     financial statements as of March 31, 1995, and on a year-to-date
     basis total $4,900.  Subsequent to March 1995, the Company has
     made further decisions to refine its Agriculture & Consumer and
     Corporate staff at an estimated additional severance cost of $800,
     and Hood has announced that fluid milk production in Hood's
     Boston, Massachusetts, plant will begin the process of being
     transferred to Hood's plants in Portland, Maine, and Agawam,
     Massachusetts.  The severance costs associated with this
     announcement at Hood are estimated to be $1,100.  The severance
     costs associated with decisions made in April 1995 will be recorded
     in the Company's fourth quarter results.               
     
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


5.   COMMITMENTS AND CONTINGENCIES (continued)
     -----------------------------------------
     Other
     The Company is also subject to various investigations, claims and
     legal proceedings covering a wide range of matters that arise in the
     ordinary course of its business activities.  Each of these matters is
     subject to various uncertainties, and it is possible that some of these
     matters may be resolved unfavorably to the Company.  The
     Company has established accruals for matters for which payment is
     probable and amounts reasonably estimable.  Management believes
     any liability that may ultimately result from the resolution of these
     matters in excess of amounts provided will not have a material
     adverse effect on the financial position or results of operations of
     the Company.


6.   RESTRUCTURING RESERVES
     ----------------------
     In June 1992, the Company established a $75 million reserve for
     the estimated net cost to complete a significant restructuring of the
     Company planned at that time.  Periodically, management has
     reviewed its original estimates and has made revisions due to
     changes in circumstances as the restructuring plan evolved.  For the
     quarter ended March 31, 1995, the overall net change in estimate
     reflects income of $1,300.  The following schedule details the
     remaining reserves to complete the restructuring project and their
     intended purposes, as well as the actual activity for the nine-month
     period ended March 31, 1995:
<TABLE>
<CAPTION>
                                               Balance    Proceeds         Reductions          Change      Balance
                                                                      --------------------
                                                 at        Sale of    Divested      Costs        in          at
Restructuring Reserve:                         6/30/94     Assets      Assets     Incurred     Estimate    3/31/95 
                                           ------------  -----------  ---------   ----------  ----------  ----------
<S>                                        <C>           <C>          <C>        <C>         <C>         <C>
Personnel Reductions
--------------------
Severance and early retirement program     $     2,502                           $     392   $  (2,110)  $       0 
                                           ------------  ----------   ---------   ---------   ---------   ----------
TOTAL PERSONNEL                            (A)   2,502                                 392      (2,110)          0 

Plant, Store & Business Divestitures
------------------------------------
Proceeds on sale of assets                 (B)  (6,349)  $   4,273                               1,679        (397)
Net book value of assets to be divested    (B)  11,527               $   5,083                  (2,710)      3,734 
Cost of divestiture <F1>                   (C)   3,295                               2,366       1,382       2,311   
                                           ------------  ----------  ----------   ----------   --------   ----------
Loss on divestiture                              8,473       4,273       5,083       2,366         351       5,648 
Incremental environmental costs            (D)   5,906                               2,598         928       4,236 
                                           ------------  ----------  ----------   ----------   --------   ----------
TOTAL PLANT, STORE & BUSINESS                   14,379       4,273       5,083       4,964       1,279       9,884 
  
Other Costs
-----------
Consulting fees                                  1,329                               1,229        (100)          0 
Contract buyouts and other costs <F2>            1,042                                 694        (348)          0 
                                           ------------  ----------  ----------  ----------  ----------  ----------
TOTAL OTHER                                (E)   2,371                               1,923        (448)          0

TOTAL RESTRUCTURING                        $    19,252   $   4,273   $   5,083   $   7,279   $  (1,279)  $   9,884 
                                           ============  ==========  ==========  ==========  ==========  ==========

<FN>
<F1> Includes demolition, asset transfer costs, and commissions on real estate transactions.
<F2> Includes amounts of relocation, debt restructuring costs, legal fees, and other costs.
</FN>
</TABLE>                
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


6.   RESTRUCTURING RESERVES (continued)
     ----------------------------------

(A)  During the quarter ended March 31, 1995, the Company completed
     a review of the planned technological improvement for data
     warehouse, customer management and supply chain management
     and concluded that the anticipated future cost of these improvements
     was excessive for the benefits expected to be achieved.  This review
     was terminated in the third quarter.  As a result, the employee
     reductions and related severance originally expected from
     implementation of this technology will not be realized, and the
     corresponding restructuring reserve has been eliminated.


(B)  Represents certain assets identified for disposition as part of the
     original restructuring plan which have yet to be sold or closed. 
     Efforts to sell the assets and complete the shutdowns are ongoing. 
     Ultimate disposition will depend upon successful negotiations with
     willing buyers for remaining properties.  During the third quarter
     of 1995, it was determined that certain anticipated proceeds from
     the sale of fixed assets would be less than originally estimated and
     the disposal of certain assets would not occur.  Therefore, the
     reserve estimates for these items have been adjusted to reflect these
     facts.


(C)  Cost of divestitures includes shutdown costs in connection with the
     closing and sale of remaining locations.   Ultimate disposition will
     depend upon successful negotiations with willing buyers for
     remaining properties.  As operational shutdowns are completed,
     additional costs are expected to be incurred in excess of the original
     estimations.  As a result, an increase to this component of the
     restructuring reserve was required.


(D)  Included in the costs related to business divestitures are
     environmental remediation costs identified during the process of
     asset sales and primarily relates to real estate assets retained on
     energy business sold.  These anticipated cash outlays will be part
     of our ongoing programs regarding environmental remediation and
     are expected to be incurred over the next four years.  The change
     in estimate reflects larger anticipated costs associated with the
     environmental remediation.


(E)  As a result of the termination of certain planned technological
     improvements noted under Item (A), future consulting costs have
     been eliminated.  Additionally, contract buyouts and other costs
     have been concluded.               
<PAGE>     

             PART I.  FINANCIAL INFORMATION (continued)
              AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS 
                           (Unaudited)
                       (Thousands of Dollars)


RESULTS OF OPERATIONS
---------------------
The Company's net sales and revenues and operating results are
significantly impacted by seasonal fluctuations due to the nature of its
operations and the geographic location of its service area, which is
defined primarily as the Northeastern United States.  Agriculture and
Consumer Group net sales and revenues are traditionally higher in the
spring as customers acquire products to initiate the growing season. 
Correspondingly, the Company's Energy Group realizes significantly
higher net sales and revenues in the winter months due to the cold
winter conditions.  The Financial Services and Corporate Groups are
generally not materially impacted by seasonal fluctuations.
<TABLE>
<CAPTION>

Results by Operating Segment
----------------------------
  Increase (Decrease)
                                                                 Three Months Ended        Nine Months Ended
                                                                 -------------------      -------------------
                                                                 3/31/95 vs. 3/31/94      3/31/95 vs. 3/31/94
                                                                 -------------------      -------------------
  Net Sales and Revenues
        <S>                                                     <C>                      <C>
        Agriculture & Consumer. . . . . . . . . . . . . . .     $           (26,327)     $           (24,077)
        Energy. . . . . . . . . . . . . . . . . . . . . . .                 (37,500)                 (44,670)
        Financial Services. . . . . . . . . . . . . . . . .                   1,443                    3,748 
        Food . . .  . . . . . . . . . . . . . . . . . . . .                  (7,486)                    (454)
        Corporate . . . . . . . . . . . . . . . . . . . . .                     215                      534 
                                                                --------------------     --------------------
                                                                $           (69,655)     $           (64,919)
                                                                ====================     ====================

<CAPTION>
     Margin (Loss) from Continuing Operations before Income Taxes
     ------------------------------------------------------------
        <S>                                                     <C>                      <C>
        Agriculture & Consumer. . . . . . . . . . . . . . .     $            (1,489)     $             3,843 
        Energy. . . . . . . . . . . . . . . . . . . . . . .                  (9,370)                 (14,008)
        Financial Services. . . . . . . . . . . . . . . . .                     665                    1,011 
        Food. . . . . . . . . . . . . . . . . . . . . . . .                    (563)                  (1,750)
        Corporate . . . . . . . . . . . . . . . . . . . . .                   5,756                   (6,297)
                                                                --------------------     --------------------
        Operating profit (loss) . . . . . . . . . . . . . .                  (5,001)                 (17,201)
        Interest expense, net . . . . . . . . . . . . . . .                    (913)                  (2,726)
                                                                --------------------     --------------------
                                                                $            (5,914)     $           (19,927)
                                                                ====================     ====================
</TABLE> 
Parenthetical numbers in the following narrative have been rounded to
the nearest hundred thousand.


In the Company's continuing efforts to better focus on its service to
members and customers and to improve future profitability, the
Company has made, and is in the process of making, certain
management changes.  The Company's chief operating officer, who was
appointed to chief executive officer in January 1995, has spearheaded
these changes in management structure and personnel, as well as the
elimination of positions either through elimination of work or the
reorganization of work processes, which have resulted in a year-to-date
cost of $4,900.  This has been particularly true in the Agriculture &
Consumer Group and the Corporate Group, where the Company has
incurred severance costs of $2,500 and $1,900 year to date and $1,600
and $500 for the three months ended March 31, 1995, respectively.

Subsequent to March 1995, the Company has further refined the
Agriculture & Consumer and Corporate staff at an additional severance
cost of $800 and has announced that fluid milk production in Hood's
Boston, Massachusetts, plant will begin the process of being transferred
to Hood's plants in Portland, Maine, and Agawam, Massachusetts. 
Severance costs associated with this announcement at Hood are
estimated to be $1,100.
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)

RESULTS OF OPERATIONS(continued)
--------------------------------
At this time, the Company expects that it will incur a loss for the 1994-95 
fiscal year of approximately $15,000.  It is anticipated that the Company will
return to profitability in 1995-96 due to expected improvements from the above
Hood restructuring, reduced ongoing costs from the employee reductions in 
Agriculture & Consumer and Corporate, as well as a return to higher 
profitibility in Agway Energy Products consistent with normal weather patterns.
Actual results for both years could significantly differ either positively or
negatively based on the level of success of the Company's spring season, 
further developments with the Company's anticipated sale of H. P. Hood, and/or 
unanticipated events or factors outside of the control of the Company.

Agriculture & Consumer Group 
----------------------------
Net sales and revenues for the third quarter of fiscal 1995 of $200,800
and for the nine months to date of $634,900 decreased $26,300 (12%)
and $24,100 (4%), respectively, as compared to the corresponding
period in the prior fiscal year.  The decreases in the quarter and for the
nine-month period were primarily the result of lower birdseed sales due
to the mild winter conditions, competitive pricing in the Group's
produce repackaging business and lower feed sales in corn and soybean
products as a result of the bumper crop harvested last fall.  These
decreases were partially offset by increases in retail sales and farm
fertilizers from the prior year.
  
Operating losses for the third quarter of fiscal 1995 of $14,900
increased $1,500 (12%) and for the nine months to date losses of
$36,300 decreased $3,900 (10%) as compared to the corresponding
period in the prior year.  The increased losses in the quarter resulted
from sales decreases noted above.  The net decrease in operating losses
for the year-to-date period represents the sales decreases, higher
ingredient costs and severance costs offset by reductions in
manufacturing, processing and handling costs in the consumer retail and
agriculture feed businesses.  Gross margin percentage for the Group was
level at 11% in the third quarter and increased from 10% to 12% in the
nine-month period as compared to the prior year.

Energy Group
------------
Energy segment net sales and revenues of $157,900 for the third quarter
declined $37,500 (19%) as compared to the third quarter of the prior
year.  Fiscal 1995 year-to-date net sales and revenues of $403,100
declined $44,700 (10%) as compared to the same period in the prior
year.  The decrease for the quarter and year to date is primarily
attributable to volume decreases from a warmer winter than in the
previous year as well as from locations divested since the prior year.

Total unit volume (in millions of gallons) for the quarter and year to
date had a net decrease of 37.6 (18%) and 46.8 (10%) gallons,
respectively, as compared to the corresponding periods in the prior year. 
The majority of these decreases were due to lower retail fuel oil sales
as a result of the warmer than normal temperatures during the winter
months.  The combined average selling price of all products declined
1% for the quarter and for the year-to-date period as compared to the
previous year, as the result of sufficient supplies of distillates from the
warmer weather.  The Group experienced increases in gasoline prices
as compared to the prior year which were more than offset by price
declines in diesel fuel, heating oils and propane.

The third quarter and nine-month period operating margins have
declined $9,400 (36%) and $14,000 (46%), respectively, as compared
to the prior year and reflect the significant reduction in volume noted
above, a slight decrease in average gross margin rate and a change in
estimate increasing the Group's required reserves relative to
restructuring by declining $8,000 (31%) and $12,700 (41%),
respectively, as compared to the prior year.

Financial Services Group
------------------------
For segment reporting purposes, the Financial Services Group consists
of Telmark Inc., Agway Insurance Company and Agway General
Agency, Inc.

Net sales and revenues of $18,300 for the Financial Services Group for
the third quarter and $53,000 for the year-to-date period increased
$1,400 (9%) and $3,700 (8%), respectively, as compared to the prior
year.  The increase for the quarter and year to date is primarily
attributed to Telmark, which had increases of $1,500 (17%) and $4,600
(18%), respectively, due to a higher net investment in leases as
compared to the prior year.  Agway General Agency and Insurance
Company revenues declined by $90 (1%) and $900 (4%) due to smaller
amounts of income on investments and increases in operating expenses
which partially offset Telmark's increase.               
<PAGE>         
         
               PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


Financial Services Group (continued)
------------------------------------
Operating margins improved in the third quarter of fiscal 1995 by $700
(24%) and increased $1,000 (14%) for the nine-month period ended
March 31 as compared to the same period in the prior year.  Telmark's
operating margin declined in the third quarter of fiscal 1995 by $200
(7%) and increased $200 (3%) for the nine-month period as compared
to the same period in the prior year.  The current quarter decline is due
primarily to increased interest costs on Telmark's higher debt levels for
the current period due to the portfolio growth.  However, on a year-to-
date basis, the revenue increases from portfolio growth with relatively
higher rates exceed the increases in interest expense from higher debt
levels.  Operating margins for the Agway Insurance Company and
General Agency together increased $800 (170%) and $700 (218%) for
the quarter and nine-month period as compared to the same period in the
prior year due to a combination of an increase in net earned premiums
and improved net incurred losses.  The improvement in incurred losses
has been the result of a stable automobile underwriting performance as
well as mild Northeast weather patterns as compared to the prior year.


Food Group
----------
For segment reporting purposes, the Food Group consists of Agway
Inc.'s wholly owned subsidiary Hood, a manufacturer, distributor and
marketer of dairy and dairy-related products to the retail and food
service industries throughout the Northeast.  The Food Group net sales
decreased $7,500 (6%) and $500 (0%) over the three- and nine-month
periods ended March 31 versus the prior year.  In the three-month
period, the majority of the sales decreases were experienced in the dairy
group due primarily to a reduction in volume with existing customers
and also due to the February 1995 sale of previously serviced
in the Mid-Hudson Valley.  The dairy group sales decrease was partially
offset by sales increases in the manufacturing product group (MPG). 
For the year-to-date period, sales increases in MPG were more than
offset by decreases in the dairy and ice cream groups.  The MPG sales
increases were the result of continuing growth of its extended shelf life
business, while decreases in the dairy and ice cream groups were the
result of net volume losses in private label business and lower average
selling prices from change in product mix, respectively.

Operating margins decreased in the third quarter $600 (22%) and for the
nine-month period $1,800 (99%) and were the result of changes in net
sales noted above.


Corporate Groups
----------------
The increase in net sales and revenues of the Corporate Groups of $200
and $500 for the quarter and nine-month period represents external
revenues generated from the Information Services Department and the
elimination of sales and revenues between the operating segments.

The Group net margin for the quarter increased $5,800 to $7,400 as
compared to the prior year and was the result of (1) a patronage refund
received in the Agriculture & Consumer Group of $2,800; (2) release
of restructuring reserves of $2,200 as described in Note 6; and (3) a
gain on sale of the Food Group's Mid-Hudson business in the current
year of $2,100.  These increases are partially offset by a $1,600 write-
off of assets associated with technological improvement in data
warehouse, customer management and supply chain management for
which it was concluded in the third quarter that the anticipated future
cost was excessive for the benefits expected to be achieved.  On a fiscal
year-to-date basis, a net margin of $500 in the current year represents
a $6,300 decrease as compared to the same period in the prior year.
This results from the above income being offset by $10,200 for Hood
transaction cost and impairment allowance with respect to the ultimate
sale of the investment in Hood, which were provided for in the quarter
ended December 31, 1994.
                
<PAGE>                
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
-------------------------------
Cash flows from operating activities for the nine months ended March
31, 1995 increased $12,600 to $30,200 as compared to the first nine
months of fiscal 1994 due primarily to changes in working capital.  Net
cash used in  investing activities for the nine months ended March 31,
1995 was $10,800 as compared to $44,200 for the same period last year.
This was due primarily to proceeds from the sale of discontinued
operations (Curtice Burns) of $55,800 offset by increased leasing
activity in fiscal 1995 resulting in the use of an additional $13,200 of
cash for this activity compared to the same period last year.  The net
cash flows used in financing activities for the nine months ended March
31, 1995, were $19,500 as compared to net cash provided of $25,100
for the same period in the prior year.  The majority of the change from
financing activities was the result of activity with the Company's
subordinated debt.  Proceeds from the sale of subordinated debt
increased $24,000, while maturities and redemptions increased $55,100
over the same period in the prior year primarily due to a scheduled
redemption in fiscal 1995 of $34,000.

The Company finances its operations and the operations of all its
continuing businesses and subsidiaries, except Telmark, Agway
Insurance Company and Hood, through Agway Financial Corporation
(AFC).  Telmark, Agway Insurance Company and Hood finance
themselves through operations or direct borrowing arrangements.  Each
is financed with a combination of short- and long-term credit facilities. 
External sources of short-term financing for the Company and all its
continuing operations include revolving credit lines, letters of credit, and
commercial paper programs.  Sources of longer-term financing include
borrowings from banks and insurance companies, subordinated debt and
capital leases.  In addition, Telmark has occasionally sold blocks of its
lease portfolio.

The AFC short-term lines are available through October 1995.  These
AFC short-term lines of credit and $8,000 of AFC long-term debt are
collateralized by the Company's accounts receivable and non-petroleum
inventories.  Amounts which can be drawn under the AFC short-term
agreements are limited to a specific calculation based upon the total of
certain accounts receivable and non-petroleum inventories ("collateral"). 
Adequate collateral has existed throughout the fiscal year to meet the
ongoing needs of the Company and is expected to continue to do so.  In
addition, the agreements include certain covenants, the most restrictive
of which requires the Company to maintain specific quarterly levels of
interest coverage and monthly levels of tangible net worth.  These
covenants were originally set giving consideration to Hood as a
discontinued operation; however, Hood was reclassified to continuing
operations in the quarter ended December 31, 1994.  With this change
in circumstances, unless covenant requirements are amended or waived,
the Company anticipates future covenant violations may occur based
upon the current credit agreement covenant requirements.  The
Company has ongoing discussions with its lenders and expects covenant
amendments or waivers will be negotiated to continue the appropriate
and adequate financing currently available under these facilities.

The Hood short-term credit facility is used to supply letters of credit as
well as short-term financing.  Letters of credit of $12,527 were
outstanding at March 31, 1995.  The short-term credit facility expires
on August 1, 1995.  The Company has ongoing discussions with the
lenders to Hood and expects to negotiate a continuation of the
appropriate and adequate financing currently available to Hood. 
                        
<PAGE>                        
                        PART II. OTHER INFORMATION
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                         (Thousands of Dollars)


Item 1.  Legal Proceedings
--------------------------
In February 1988, Agway leased a feed mill located in Woodridge, New
York from Inter-County Farmers Cooperative Association, Inc.  Agway
manufactured horse, poultry, and dairy feed at the feed mill.  In early
July 1989, due to a mechanical malfunction, some horse feed
manufactured at the feed mill was contaminated with Monensin, a feed
medication used with poultry and dairy feed but which is harmful to
horses.  Agway immediately recalled the contaminated horse feed and
contacted regulatory agencies, including the United States Food and
Drug Administration (FDA).  As a result of eating the contaminated
horse feed, a number of horses located in the State of New Jersey died
or were damaged.  As of April 30, 1995, all of the claims made by
owners of the affected horses have been settled.  The last pending
lawsuit was John Kolkowski, et al. v. Agway Inc., et al., filed on July
3, 1990 in Supreme Court of the State of New York for Westchester
County.  On April 11, 1995, that lawsuit was settled and the amount
payable to the Kolkowskis was fully covered by insurance.  The FDA
conducted an investigation of the incident and referred the matter to the
U.S. Department of Justice (DOJ) to consider institution of criminal
proceedings.  Agway has had an opportunity to present its views to the
DOJ on why criminal proceedings should not be instituted and the DOJ
and FDA discussed with Agway resolution of issues resulting from the
FDA investigation.  Agway believes the FDA investigation will be
satisfactorily resolved and any adjustments will not be material in
relation to the consolidated financial position of Agway.


Item 5.  Other Information
--------------------------
Effective March 1, 1995, Charles C. Brosius resigned as a Director and
as Vice Chairman of the Agway Inc. Board of Directors.  Mr. Brosius
was nominated and confirmed as the Secretary of Agriculture for the
Commonwealth of Pennsylvania in March 1995.  The Agway Inc. Board
of Directors elected Robert L. Marshman as Vice Chairman of the
Agway Inc. Board of Directors effective March 20, 1995.


Item 6.  Exhibits and Reports on Form 8-K
-----------------------------------------
There were two reports on Form 8-K required to be filed during the
third quarter ended March 31, 1995.

The first report was filed on January 13, 1995, announcing the
appointment of Donald P. Cardarelli as chief executive officer and
general manager of Agway Inc.  Since August 1994, Cardarelli has
managed the farmer-owned cooperative as executive vice president and
chief operating officer.

On January 27, 1995, a second Form 8-K was filed to describe recent
developments surrounding the sale of the Company's 99% interest in
Hood in that the Company was no longer able to estimate with
reasonable certainty whether a sale will occur within the next year and
therefore reclassified Hood from discontinued operations to continuing
operations.

<PAGE>
SIGNATURES
----------

Pursuant to the requirements 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.




                                             AGWAY INC.                         
                               -----------------------------------------      
                                            (Registrant)




Date         May 15, 1995               /s/ PETER J. O'NEILL                    
             ------------      -----------------------------------------
                                            Peter J. O'Neill
                                          Senior Vice President, 
                                         Treasurer and Controller
                                     (Principal Financial Officer and
                                         Chief Accounting Officer)

<PAGE>
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C  20549
                                  FORM 10-Q/A
                               AMENDMENT NO.1

               
(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 1995
                               --------------
                                     OR

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
---  EXCHANGE ACT OF 1934
For the transition period from                 to                         
                               ---------------    -----------------------
Commission file number 2-22791
                       -------

                                  AGWAY INC.*  
-----------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)


DELAWARE                                                          15-0277720
----------------------------------------------------------------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                           Identification No.)


333 Butternut Drive, DeWitt, New York                                  13214
----------------------------------------------------------------------------
(Address of principal executive offices)                          (Zip Code)


                                 315-449-6431          
----------------------------------------------------------------------------
             (Registrant's telephone number, including area code)


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 the number of shares outstanding of each of the issuer's classes of 
common stock, as of the latest practicable date.


              Class                            Outstanding at April 30, 1995
-------------------------------------          -----------------------------
Common Stock, $25 par value per share                   109,272 shares

*  Agway is a taxpaying corporation founded on cooperative principles.  
   Membership is limited to farmers and each may hold only one share of 
   common stock.
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                 AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               (Unaudited)
                         (Thousands of Dollars)


1.   BASIS OF PRESENTATION
     ---------------------
     The accompanying unaudited condensed consolidated financial
     statements of Agway Inc. (the "Company") have been prepared in
     accordance with generally accepted accounting principles for interim
     financial information and with the instructions to Form 10-Q and
     Article 10 of Regulation S-X.  Accordingly, they do not include all
     of the information and footnotes required by generally accepted
     accounting principles for complete financial statements.  In the
     opinion of management, all adjustments (consisting of normal
     recurring accruals) considered necessary for a fair presentation have
     been included.  Operating results for the nine-month period ended
     March 31, 1995 are not necessarily indicative of the results that
     may be expected for the year ended June 30, 1995 due, among
     other reasons, to the seasonal nature of certain major segments of
     the Company's business.  For further information, refer to the
     consolidated financial statements and notes thereto included in the
     annual report on Form 10-K for the year ended June 30, 1994, and
     on Form 10-Q for the quarters ended September 30 and December
     31, 1994.
     
     Certain reclassifications have been made to conform prior year
     financial statements with the current year presentation.


2.   AGWAY FINANCIAL CORPORATION
     ---------------------------
     Agway Financial Corporation (AFC) is a wholly owned subsidiary
     of the Company whose principal business activity is securing
     financing through bank borrowings and issuance of corporate debt
     instruments to provide funds for the Company, its sole stockholder,
     and AFC's sole wholly owned subsidiary, Agway Holdings Inc.
     (AHI), and AHI's subsidiaries, for general corporate purposes.  The
     payment of principal and interest on this debt is absolutely and
     unconditionally guaranteed by the Company.  In an exemptive relief
     granted by the Securities and Exchange Commission, AFC, as a
     separate company, is not required to file periodic reports with
     respect to these debt securities provided the 1934 Act reports of the
     Company contain summarized financial information concerning
     AFC.  

     On July 1, 1994, (i) certain subsidiaries of AFC (Seedway Inc.,
     Allied Seed Cooperative Inc., and Pro-Lawn Products Inc.) were
     transferred to and merged into Agway Inc., and (ii) certain
     operating divisions of Agway Inc. (Retail/Wholesale Operations)
     were transferred to AFC and merged together with the Country
     Foods operations into Agway Consumer Products Inc., formerly
     Agway Country Foods, Inc.  Additionally, as of December 31,
     1994, H. P. Hood, which was previously reported as a discontinued
     operation, has been included as a continuing operation.  The prior
     year financial statements have been restated to give retroactive
     effect to these changes in reporting entities.

     Summarized financial information for AFC and Consolidated
     Subsidiaries is as follows:
<TABLE>
<CAPTION>         
                                                   Three Months Ended                    Nine Months Ended
                                                         March 31,                           March 31,           
                                                   -------------------                   ------------------
                                                   1995             1994               1995             1994     
                                              --------------    -------------     --------------   --------------
    <S>                                     <C>               <C>                <C>              <C>
    Net sales and revenues. . . . . . . . . $       392,619   $      451,118     $    1,172,121   $    1,231,992 
    Operating margin. . . . . . . . . . . .          19,174           30,664             37,179           50,765 
    Loss from continuing operations . . . .            (886)            (143)           (18,783)         (19,087)
    Net margin (loss) . . . . . . . . . . .            (886)           3,538            (11,729)         (14,271)     
                   
</TABLE>                                      
<PAGE>                                      
                       PART I.  FINANCIAL INFORMATION (continued)
                        AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
    
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                  (Unaudited)
                             (Thousands of Dollars)
     

2.   AGWAY FINANCIAL CORPORATION (continued)
     ---------------------------------------
<TABLE>
<CAPTION>
                                                                                             Restated
                                                                                     March 31,        June 30,
                                                                                       1995             1994     
                                                                                ----------------  ---------------
     <S>                                                                        <C>               <C>
     Current assets . . . . . . . . . . . . . . . . . . . . . . . . .           $       599,957   $      656,290 
     Properties and equipment, net. . . . . . . . . . . . . . . . . .                   229,841          233,287 
     Noncurrent assets. . . . . . . . . . . . . . . . . . . . . . . .                   327,827          290,201 
     Net assets of discontinued operations. . . . . . . . . . . . . .                         0           48,424 
                                                                                ----------------  ---------------
     Total assets . . . . . . . . . . . . . . . . . . . . . . . . . .           $     1,157,625   $    1,228,202 
                                                                                ================  ===============

     Current liabilities. . . . . . . . . . . . . . . . . . . . . . .           $       343,753   $      392,809 
     Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . .                   211,918          205,579 
     Subordinated debt. . . . . . . . . . . . . . . . . . . . . . . .                   375,199          379,835 
     Noncurrent liabilities . . . . . . . . . . . . . . . . . . . . .                    28,618           35,424 
     Shareholder's equity . . . . . . . . . . . . . . . . . . . . . .                   198,137          214,555 
                                                                                ----------------   --------------
     Total liabilities and
        shareholder's equity. . . . . . . . . . . . . . . . . . . . .           $     1,157,625   $    1,228,202 
                                                                                ================  ===============

<CAPTION>
3.   SUPPLEMENTAL DISCLOSURES ABOUT OPERATING CASH FLOWS
     ---------------------------------------------------
                                                                                         Nine Months Ended
                                                                                             March 31,           
                                                                                --------------------------------
                                                                                       1995             1994     
                                                                                ---------------   --------------
     Additional disclosure of operating cash flows:
     <S>                                                                        <C>               <C>
     Cash paid during the period for:                                                          
          Interest. . . . . . . . . . . . . . . . . . . . . . . . . .           $        39,205   $       37,425 
                                                                                ================  ===============
          Income taxes. . . . . . . . . . . . . . . . . . . . . . . .           $         7,699   $        9,494 
                                                                                ================  ===============
</TABLE>


<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


4.   BORROWING ARRANGEMENTS
     ----------------------
     As of March 31, 1995, short-term borrowing availability to AFC
     of $65,000, Telmark of $24,000 and Hood of $33,000 is compared
     to $76,250, $23,000 and $23,000, respectively, in the prior year. 
     Long-term and subordinated debt outstanding amounted to:
<TABLE>                                                            
<CAPTION>
                             Agway & AFC               Telmark                Hood                  Total        
                       ----------------------   ---------------------  ------------------- ----------------------
                          3/95        6/94        3/95        6/94         3/95      6/94     3/95        6/94   
                       ----------  ----------  ----------  ----------  --------- --------  ----------  ----------           
<S>                    <C>         <C>         <C>         <C>         <C>       <C>       <C>         <C>
Long-term debt         $   20,702  $   33,524  $  219,466  $  219,489  $ 33,426  $ 38,574  $  278,144  $  291,587
Currently payable          11,807      14,424      39,622      62,022     8,497     6,226      63,521      82,672
                       ----------  ----------- ----------- ----------- --------- --------- ----------- -----------
Net long-term debt     $    8,895  $   19,100  $  179,844  $  157,467  $ 24,929  $ 32,348  $  214,623  $  208,915
                       ==========  =========== =========== =========== ========= ========= =========== ===========

Subordinated debt      $  395,811  $  403,432  $    7,448  $    3,712  $  6,733  $  7,162  $  409,992  $  414,306
Currently payable          34,793      34,471           0           0         0         0      34,793      34,471
                       ----------  ----------- ----------- ----------- --------- --------- ----------- -----------
Net long-term debt     $  361,018  $  368,961  $    7,448  $    3,712  $  6,733  $  7,162  $  375,199  $  379,835
                       ==========  =========== =========== =========== ========= ========= =========== ===========

</TABLE>
     In addition, as of March 31, 1995, Telmark has a committed term
     loan credit of $125,000 available to be borrowed through November
     30, 1995, of which $90,100 is outstanding as of March 31, 1995. 
     Hood has available from its bank a committed term loan facility of
     up to $10,000 under specified conditions which may be borrowed
     against at any time prior to June 1995.  No borrowings have been
     made against this $10,000 line and any that are made would be due
     for repayment by November 1, 1996 and would be guaranteed by
     Agway.

     The AFC short-term lines are available through October 31, 1995. 
     These AFC short-term lines of credit and $8,000 of AFC long-term
     bank debt are collateralized by the Company's accounts receivable
     and non-petroleum inventories.  Amounts which can be drawn
     under the AFC short-term agreements are limited to a specific
     calculation based upon the total of certain accounts receivable and
     non-petroleum inventories ("collateral").  Adequate collateral has
     existed throughout the fiscal year to meet the ongoing needs of the
     Company and is expected to continue to do so.  In addition, the
     agreements include certain covenants, the most restrictive of which
     requires the Company to maintain specific quarterly levels of
     interest coverage and monthly levels of tangible net worth.  These
     covenants were originally set giving consideration to Hood as a
     discontinued operation; however, Hood was reclassified to
     continuing operations in the quarter ended December 31, 1994. 
     With this change in circumstances, unless covenant requirements
     are amended or waived, the Company anticipates future covenant
     violations may occur based upon the current credit agreement
     covenant requirements.  The Company has ongoing discussions with
     its lenders and expects covenant amendments or waivers will be
     negotiated to continue the appropriate and adequate financing
     currently available under these facilities.
   
     Telmark borrows under its short-term line of credit agreements
     from time to time to fund its operations.  Short-term lines serve as
     interim financing between the issuances of long-term debt.  The
     current line of credit agreements with various banks permit Telmark
     to borrow up to $24,000 on an unsecured basis with interest paid
     quarterly and/or upon maturity, of which $20,000 is formally
     committed and $4,000 is uncommitted.  The lines bear interest at
     money market variable rates.  As of March 31, 1995, the Company
     had $16,000 outstanding against these lines.
    
     These lines of credit are renewed annually usually in the fall.  The
     $20,000 line of credit has been renewed through November 30,
     1995.  The $4,000 line of credit has been renewed through
     December 31, 1995.  The Company believes it has
     sufficient lines of credit in place to meet interim funding needs.
<PAGE>

                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)

4.   BORROWING ARRANGEMENTS (continued)
     ----------------------------------
     The Hood short-term credit facility is used to supply letters of
     credit as well as short-term financing.  Letters of credit of $12,527
     were outstanding at March 31, 1995.  The short-term credit facility
     expires on August 1, 1995.  The Company has ongoing discussions
     with the lenders to Hood and expects to negotiate a continuation of
     the appropriate and adequate current financing available to Hood.

5.   COMMITMENTS AND CONTINGENCIES
     -----------------------------
     Environmental
     The Company is subject to a number of governmental regulations
     concerning environmental matters, either directly, or as a result of
     the operations of its subsidiaries.  The Company expects that it will
     be required to expend funds to remediate certain sites, including
     certain Superfund sites and sites with underground fuel storage
     tanks.  In addition, the Company expects that it will incur other
     expenses associated with environmental compliance.

     The Company continually monitors its operations with respect to
     potential environmental issues, including changes in legally
     mandated standards and remediation technologies.  The Company's
     recorded liability reflects those specific issues where remediation
     activities are currently deemed to be probable and where the cost
     of remediation is estimable.  Estimates of the extent of the
     Company's degree of responsibility of a particular site and the
     method and ultimate cost of remediation require a number of
     assumptions for which the ultimate outcome may differ from
     current estimates; however, the Company believes that its past
     experience provides a reasonable basis for estimating its liability. 
     As additional information becomes available, estimates are adjusted
     as necessary.  While the Company does not anticipate that any such
     adjustment would be material to its financial statements, it is
     reasonably possible that the result of ongoing and/or future
     environmental studies, changes in legal requirements or other
     factors could alter this expectation and require the recording of
     additional liabilities.  The extent or amount of such events, if any,
     cannot be estimated at this time.

     As part of its long-term environmental protection program, the
     Company spent approximately $5,000 in fiscal 1994 on capital
     projects.  The Company estimates that during fiscal 1995 and 1996
     approximately $4,000 per year will be spent on additional capital
     projects for environmental protection.  These estimates recognize
     the additional capital required to comply with Environmental
     Protection Agency (EPA) Underground Storage Tank (UST)
     regulations which become effective in December 1998.  Presently,
     the total cost to comply with the EPA UST regulations is estimated
     to be approximately $5,000.  The total capital requirements may
     change due to, amongst other things, the actual number of USTs
     actively in use on the effective date.

     Severance Costs
     In the Company's continuing efforts to better focus on its service
     to members and customers and to improve future profitability, the
     Company has made, and is in the process of making, certain
     management changes.  The Company's chief operating officer, who
     was appointed to chief executive officer in January 1995, has
     spearheaded these changes in management structure and personnel,
     as well as the elimination of positions either through elimination of
     work or the reorganization of work processes.                  

     All severance and related costs associated with personnel decisions
     made prior to April 1, 1995, have been paid or accrued in the
     financial statements as of March 31, 1995, and on a year-to-date
     basis total $4,900.  Subsequent to March 1995, the Company has
     made further decisions to refine its Agriculture & Consumer and
     Corporate staff at an estimated additional severance cost of $800,
     and Hood has announced that fluid milk production in Hood's
     Boston, Massachusetts, plant will begin the process of being
     transferred to Hood's plants in Portland, Maine, and Agawam,
     Massachusetts.  The severance costs associated with this
     announcement at Hood are estimated to be $1,100.  The severance
     costs associated with decisions made in April 1995 will be recorded
     in the Company's fourth quarter results.               
     
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


5.   COMMITMENTS AND CONTINGENCIES (continued)
     -----------------------------------------
     Other
     The Company is also subject to various investigations, claims and
     legal proceedings covering a wide range of matters that arise in the
     ordinary course of its business activities.  Each of these matters is
     subject to various uncertainties, and it is possible that some of these
     matters may be resolved unfavorably to the Company.  The
     Company has established accruals for matters for which payment is
     probable and amounts reasonably estimable.  Management believes
     any liability that may ultimately result from the resolution of these
     matters in excess of amounts provided will not have a material
     adverse effect on the financial position or results of operations of
     the Company.


6.   RESTRUCTURING RESERVES
     ----------------------
   
     In June 1992, the Company established a $75,000 reserve for
     the estimated net cost to complete a significant restructuring of the
     Company planned at that time.  Periodically, management has
     reviewed its original estimates and has made revisions due to
     changes in circumstances as the restructuring plan evolved.  For the
     quarter ended March 31, 1995, the overall net change in estimate
     reflects income of $1,300.  The following schedule details the
     remaining reserves to complete the restructuring project and their
     intended purposes, as well as the actual activity for the nine-month
     period ended March 31, 1995:
    
<TABLE>
<CAPTION>
                                               Balance    Proceeds         Reductions          Change      Balance
                                                                      --------------------
                                                 at        Sale of    Divested      Costs        in          at
Restructuring Reserve:                         6/30/94     Assets      Assets     Incurred     Estimate    3/31/95 
                                           ------------  -----------  ---------   ----------  ----------  ----------
<S>                                        <C>           <C>          <C>        <C>         <C>         <C>
Personnel Reductions
--------------------
Severance and early retirement program     $     2,502                           $     392   $  (2,110)  $       0 
                                           ------------  ----------   ---------   ---------   ---------   ----------
TOTAL PERSONNEL                            (A)   2,502                                 392      (2,110)          0 

Plant, Store & Business Divestitures
------------------------------------
Proceeds on sale of assets                 (B)  (6,349)  $   4,273                               1,679        (397)
Net book value of assets to be divested    (B)  11,527               $   5,083                  (2,710)      3,734 
Cost of divestiture <F1>                   (C)   3,295                               2,366       1,382       2,311   
                                           ------------  ----------  ----------   ----------   --------   ----------
Loss on divestiture                              8,473       4,273       5,083       2,366         351       5,648 
Incremental environmental costs            (D)   5,906                               2,598         928       4,236 
                                           ------------  ----------  ----------   ----------   --------   ----------
TOTAL PLANT, STORE & BUSINESS                   14,379       4,273       5,083       4,964       1,279       9,884 
  
Other Costs
-----------
Consulting fees                                  1,329                               1,229        (100)          0 
Contract buyouts and other costs <F2>            1,042                                 694        (348)          0 
                                           ------------  ----------  ----------  ----------  ----------  ----------
TOTAL OTHER                                (E)   2,371                               1,923        (448)          0

TOTAL RESTRUCTURING                        $    19,252   $   4,273   $   5,083   $   7,279   $  (1,279)  $   9,884 
                                           ============  ==========  ==========  ==========  ==========  ==========

<FN>
<F1> Includes demolition, asset transfer costs, and commissions on real estate transactions.
<F2> Includes amounts of relocation, debt restructuring costs, legal fees, and other costs.
</FN>
</TABLE>                
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


6.   RESTRUCTURING RESERVES (continued)
     ----------------------------------

(A)  During the quarter ended March 31, 1995, the Company completed
     a review of the planned technological improvement for data
     warehouse, customer management and supply chain management
     and concluded that the anticipated future cost of these improvements
     was excessive for the benefits expected to be achieved.  This review
     was terminated in the third quarter.  As a result, the employee
     reductions and related severance originally expected from
     implementation of this technology will not be realized, and the
     corresponding restructuring reserve has been eliminated.


(B)  Represents certain assets identified for disposition as part of the
     original restructuring plan which have yet to be sold or closed. 
     Efforts to sell the assets and complete the shutdowns are ongoing. 
     Ultimate disposition will depend upon successful negotiations with
     willing buyers for remaining properties.  During the third quarter
     of 1995, it was determined that certain anticipated proceeds from
     the sale of fixed assets would be less than originally estimated and
     the disposal of certain assets would not occur.  Therefore, the
     reserve estimates for these items have been adjusted to reflect these
     facts.


(C)  Cost of divestitures includes shutdown costs in connection with the
     closing and sale of remaining locations.   Ultimate disposition will
     depend upon successful negotiations with willing buyers for
     remaining properties.  As operational shutdowns are completed,
     additional costs are expected to be incurred in excess of the original
     estimations.  As a result, an increase to this component of the
     restructuring reserve was required.

   
(D)  Included in the costs related to business divestitures are
     environmental remediation costs identified during the process of
     asset sales, that primarily relate to real estate assets retained on
     energy business sold.  These anticipated cash outlays will be part
     of our ongoing programs regarding environmental remediation and
     are expected to be incurred over the next four years.  The change
     in estimate reflects larger anticipated costs associated with the
     environmental remediation.
    

(E)  As a result of the termination of certain planned technological
     improvements noted under Item (A), future consulting costs have
     been eliminated.  Additionally, contract buyouts and other costs
     have been concluded.               
<PAGE>     

             PART I.  FINANCIAL INFORMATION (continued)
              AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS 
                           (Unaudited)
                       (Thousands of Dollars)


RESULTS OF OPERATIONS
---------------------
The Company's net sales and revenues and operating results are
significantly impacted by seasonal fluctuations due to the nature of its
operations and the geographic location of its service area, which is
defined primarily as the Northeastern United States.  Agriculture and
Consumer Group net sales and revenues are traditionally higher in the
spring as customers acquire products to initiate the growing season. 
Correspondingly, the Company's Energy Group realizes significantly
higher net sales and revenues in the winter months due to the cold
winter conditions.  The Financial Services and Corporate Groups are
generally not materially impacted by seasonal fluctuations.
<TABLE>
<CAPTION>

Results by Operating Segment
----------------------------
  Increase (Decrease)
                                                                 Three Months Ended        Nine Months Ended
                                                                 -------------------      -------------------
                                                                 3/31/95 vs. 3/31/94      3/31/95 vs. 3/31/94
                                                                 -------------------      -------------------
  Net Sales and Revenues
  ----------------------
        <S>                                                     <C>                      <C>
        Agriculture & Consumer. . . . . . . . . . . . . . .     $           (26,327)     $           (24,077)
        Energy. . . . . . . . . . . . . . . . . . . . . . .                 (37,500)                 (44,670)
        Financial Services. . . . . . . . . . . . . . . . .                   1,443                    3,748 
        Food . . .  . . . . . . . . . . . . . . . . . . . .                  (7,486)                    (454)
        Corporate . . . . . . . . . . . . . . . . . . . . .                     215                      534 
                                                                --------------------     --------------------
                                                                $           (69,655)     $           (64,919)
                                                                ====================     ====================

<CAPTION>
     Margin (Loss) from Continuing Operations before Income Taxes
     ------------------------------------------------------------
        <S>                                                     <C>                      <C>
        Agriculture & Consumer. . . . . . . . . . . . . . .     $            (1,489)     $             3,843 
        Energy. . . . . . . . . . . . . . . . . . . . . . .                  (9,370)                 (14,008)
        Financial Services. . . . . . . . . . . . . . . . .                     665                    1,011 
        Food. . . . . . . . . . . . . . . . . . . . . . . .                    (563)                  (1,750)
        Corporate . . . . . . . . . . . . . . . . . . . . .                   5,756                   (6,297)
                                                                --------------------     --------------------
        Operating profit (loss) . . . . . . . . . . . . . .                  (5,001)                 (17,201)
        Interest expense, net . . . . . . . . . . . . . . .                    (913)                  (2,726)
                                                                --------------------     --------------------
                                                                $            (5,914)     $           (19,927)
                                                                ====================     ====================
</TABLE> 
Parenthetical numbers in the following narrative have been rounded to
the nearest hundred thousand.


In the Company's continuing efforts to better focus on its service to
members and customers and to improve future profitability, the
Company has made, and is in the process of making, certain
management changes.  The Company's chief operating officer, who was
appointed to chief executive officer in January 1995, has spearheaded
these changes in management structure and personnel, as well as the
elimination of positions either through elimination of work or the
reorganization of work processes, which have resulted in a year-to-date
cost of $4,900.  This has been particularly true in the Agriculture &
Consumer Group and the Corporate Group, where the Company has
incurred severance costs of $2,500 and $1,900 year to date and $1,600
and $500 for the three months ended March 31, 1995, respectively.

Subsequent to March 1995, the Company has further refined the
Agriculture & Consumer and Corporate staff at an additional severance
cost of $800 and has announced that fluid milk production in Hood's
Boston, Massachusetts, plant will begin the process of being transferred
to Hood's plants in Portland, Maine, and Agawam, Massachusetts. 
Severance costs associated with this announcement at Hood are
estimated to be $1,100.
<PAGE>
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)

RESULTS OF OPERATIONS(continued)
--------------------------------
At this time, the Company expects that it will incur a loss for the 1994-95 
fiscal year of approximately $15,000.  It is anticipated that the Company will
return to profitability in 1995-96 due to expected improvements from the above
Hood restructuring, reduced ongoing costs from the employee reductions in 
Agriculture & Consumer and Corporate, as well as a return to higher 
profitibility in Agway Energy Products consistent with normal weather patterns.
Actual results for both years could significantly differ either positively or
negatively based on the level of success of the Company's spring season, 
further developments with the Company's anticipated sale of H. P. Hood, and/or 
unanticipated events or factors outside of the control of the Company.

Agriculture & Consumer Group 
----------------------------
Net sales and revenues for the third quarter of fiscal 1995 of $200,800
and for the nine months to date of $634,900 decreased $26,300 (12%)
and $24,100 (4%), respectively, as compared to the corresponding
period in the prior fiscal year.  The decreases in the quarter and for the
nine-month period were primarily the result of lower birdseed sales due
to the mild winter conditions, competitive pricing in the Group's
produce repackaging business and lower feed sales in corn and soybean
products as a result of the bumper crop harvested last fall.  These
decreases were partially offset by increases in retail sales and farm
fertilizers from the prior year.
  
Operating losses for the third quarter of fiscal 1995 of $14,900
increased $1,500 (12%) and for the nine months to date losses of
$36,300 decreased $3,900 (10%) as compared to the corresponding
period in the prior year.  The increased losses in the quarter resulted
from sales decreases noted above.  The net decrease in operating losses
for the year-to-date period represents the sales decreases, higher
ingredient costs and severance costs offset by reductions in
manufacturing, processing and handling costs in the consumer retail and
agriculture feed businesses.  Gross margin percentage for the Group was
level at 11% in the third quarter and increased from 10% to 12% in the
nine-month period as compared to the prior year.

Energy Group
------------
Energy segment net sales and revenues of $157,900 for the third quarter
declined $37,500 (19%) as compared to the third quarter of the prior
year.  Fiscal 1995 year-to-date net sales and revenues of $403,100
declined $44,700 (10%) as compared to the same period in the prior
year.  The decrease for the quarter and year to date is primarily
attributable to volume decreases from a warmer winter than in the
previous year as well as from locations divested since the prior year.

Total unit volume (in millions of gallons) for the quarter and year to
date had a net decrease of 37.6 (18%) and 46.8 (10%) gallons,
respectively, as compared to the corresponding periods in the prior year. 
The majority of these decreases were due to lower retail fuel oil sales
as a result of the warmer than normal temperatures during the winter
months.  The combined average selling price of all products declined
1% for the quarter and for the year-to-date period as compared to the
previous year, as the result of sufficient supplies of distillates from the
warmer weather.  The Group experienced increases in gasoline prices
as compared to the prior year which were more than offset by price
declines in diesel fuel, heating oils and propane.
   
The third quarter and nine-month period operating margins have
declined $9,400 (36%) and $14,000 (46%), respectively, as compared
to the prior year and reflect the significant reduction in volume noted
above, a slight decrease in average gross margin rate and a change in
estimate increasing the Group's required reserves relative to
restructuring. 
    

Financial Services Group
------------------------
For segment reporting purposes, the Financial Services Group consists
of Telmark Inc., Agway Insurance Company and Agway General
Agency, Inc.

Net sales and revenues of $18,300 for the Financial Services Group for
the third quarter and $53,000 for the year-to-date period increased
$1,400 (9%) and $3,700 (8%), respectively, as compared to the prior
year.  The increase for the quarter and year to date is primarily
attributed to Telmark, which had increases of $1,500 (17%) and $4,600
(18%), respectively, due to a higher net investment in leases as
compared to the prior year.  Agway General Agency and Insurance
Company revenues declined by $90 (1%) and $900 (4%) due to smaller
amounts of income on investments and increases in operating expenses
which partially offset Telmark's increase.               
<PAGE>         
         
               PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


Financial Services Group (continued)
------------------------------------
Operating margins improved in the third quarter of fiscal 1995 by $700
(24%) and increased $1,000 (14%) for the nine-month period ended
March 31 as compared to the same period in the prior year.  Telmark's
operating margin declined in the third quarter of fiscal 1995 by $200
(7%) and increased $200 (3%) for the nine-month period as compared
to the same period in the prior year.  The current quarter decline is due
primarily to increased interest costs on Telmark's higher debt levels for
the current period due to the portfolio growth.  However, on a year-to-
date basis, the revenue increases from portfolio growth with relatively
higher rates exceed the increases in interest expense from higher debt
levels.  Operating margins for the Agway Insurance Company and
General Agency together increased $800 (170%) and $700 (218%) for
the quarter and nine-month period as compared to the same period in the
prior year due to a combination of an increase in net earned premiums
and improved net incurred losses.  The improvement in incurred losses
has been the result of a stable automobile underwriting performance as
well as mild Northeast weather patterns as compared to the prior year.

   
Food Group
----------
For segment reporting purposes, the Food Group consists of Agway
Inc.'s wholly owned subsidiary Hood, a manufacturer, distributor and
marketer of dairy and dairy-related products to the retail and food
service industries throughout the Northeast.  The Food Group net sales
decreased $7,500 (6%) and $500 (0%) over the three- and nine-month
periods ended March 31 versus the prior year.  In the three-month
period, the majority of the sales decreases were experienced in the dairy
group due primarily to a reduction in volume with existing customers
and also due to the February 1995 sale of business previously serviced
in the Mid-Hudson Valley.  The dairy group sales decrease was partially
offset by sales increases in the manufacturing product group (MPG). 
For the year-to-date period, sales increases in MPG were more than
offset by decreases in the dairy and ice cream groups.  The MPG sales
increases were the result of continuing growth of its extended shelf life
business, while decreases in the dairy and ice cream groups were the
result of net volume losses in private label business and lower average
selling prices from change in product mix, respectively.
    
Operating margins decreased in the third quarter $600 (22%) and for the
nine-month period $1,800 (99%) and were the result of changes in net
sales noted above.


Corporate Groups
----------------
The increase in net sales and revenues of the Corporate Groups of $200
and $500 for the quarter and nine-month period represents external
revenues generated from the Information Services Department and the
elimination of sales and revenues between the operating segments.

The Group net margin for the quarter increased $5,800 to $7,400 as
compared to the prior year and was the result of (1) a patronage refund
received in the Agriculture & Consumer Group of $2,800; (2) release
of restructuring reserves of $2,200 as described in Note 6; and (3) a
gain on sale of the Food Group's Mid-Hudson business in the current
year of $2,100.  These increases are partially offset by a $1,600 write-
off of assets associated with technological improvement in data
warehouse, customer management and supply chain management for
which it was concluded in the third quarter that the anticipated future
cost was excessive for the benefits expected to be achieved.  On a fiscal
year-to-date basis, a net margin of $500 in the current year represents
a $6,300 decrease as compared to the same period in the prior year.
This results from the above income being offset by $10,200 for Hood
transaction cost and impairment allowance with respect to the ultimate
sale of the investment in Hood, which were provided for in the quarter
ended December 31, 1994.
                
<PAGE>                
                PART I.  FINANCIAL INFORMATION (continued)
                AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                                    
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS (continued)
                               (Unaudited)
                         (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
-------------------------------
Cash flows from operating activities for the nine months ended March
31, 1995 increased $12,600 to $30,200 as compared to the first nine
months of fiscal 1994 due primarily to changes in working capital.  Net
cash used in  investing activities for the nine months ended March 31,
1995 was $10,800 as compared to $44,200 for the same period last year.
This was due primarily to proceeds from the sale of discontinued
operations (Curtice Burns) of $55,800 offset by increased leasing
activity in fiscal 1995 resulting in the use of an additional $13,200 of
cash for this activity compared to the same period last year.  The net
cash flows used in financing activities for the nine months ended March
31, 1995, were $19,500 as compared to net cash provided of $25,100
for the same period in the prior year.  The majority of the change from
financing activities was the result of activity with the Company's
subordinated debt.  Proceeds from the sale of subordinated debt
increased $24,000, while maturities and redemptions increased $55,100
over the same period in the prior year primarily due to a scheduled
redemption in fiscal 1995 of $34,000.

The Company finances its operations and the operations of all its
continuing businesses and subsidiaries, except Telmark, Agway
Insurance Company and Hood, through Agway Financial Corporation
(AFC).  Telmark, Agway Insurance Company and Hood finance
themselves through operations or direct borrowing arrangements.  Each
is financed with a combination of short- and long-term credit facilities. 
External sources of short-term financing for the Company and all its
continuing operations include revolving credit lines, letters of credit, and
commercial paper programs.  Sources of longer-term financing include
borrowings from banks and insurance companies, subordinated debt and
capital leases.  In addition, Telmark has occasionally sold blocks of its
lease portfolio.

The AFC short-term lines are available through October 1995.  These
AFC short-term lines of credit and $8,000 of AFC long-term debt are
collateralized by the Company's accounts receivable and non-petroleum
inventories.  Amounts which can be drawn under the AFC short-term
agreements are limited to a specific calculation based upon the total of
certain accounts receivable and non-petroleum inventories ("collateral"). 
Adequate collateral has existed throughout the fiscal year to meet the
ongoing needs of the Company and is expected to continue to do so.  In
addition, the agreements include certain covenants, the most restrictive
of which requires the Company to maintain specific quarterly levels of
interest coverage and monthly levels of tangible net worth.  These
covenants were originally set giving consideration to Hood as a
discontinued operation; however, Hood was reclassified to continuing
operations in the quarter ended December 31, 1994.  With this change
in circumstances, unless covenant requirements are amended or waived,
the Company anticipates future covenant violations may occur based
upon the current credit agreement covenant requirements.  The
Company has ongoing discussions with its lenders and expects covenant
amendments or waivers will be negotiated to continue the appropriate
and adequate financing currently available under these facilities.

The Hood short-term credit facility is used to supply letters of credit as
well as short-term financing.  Letters of credit of $12,527 were
outstanding at March 31, 1995.  The short-term credit facility expires
on August 1, 1995.  The Company has ongoing discussions with the
lenders to Hood and expects to negotiate a continuation of the
appropriate and adequate financing currently available to Hood. 
                        
<PAGE>
SIGNATURES
----------

Pursuant to the requirements 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.




                                             AGWAY INC.                         
                               -----------------------------------------      
                                            (Registrant)




Date         May 22, 1995               /s/ PETER J. O'NEILL                    
             ------------      -----------------------------------------
                                            Peter J. O'Neill
                                          Senior Vice President, 
                                         Treasurer and Controller
                                     (Principal Financial Officer and
                                         Chief Accounting Officer)



<PAGE>

                                   EXHIBIT 21

<PAGE>



                         SUBSIDIARIES OF THE REGISTRANT

                              AS OF JUNE 30, 1995



SUBSIDIARY                                            STATE OF INCORPORATION
----------                                            ----------------------
Agway Consumer Products, Inc........................................Delaware
Agway Data Services, Inc............................................Delaware
Agway Financial Corporation.........................................Delaware
Agway General Agency, Inc...........................................New York
Agway Holdings Inc..................................................Delaware
Agway Insurance Company.............................................New York
Agway Petroleum Corporation.........................................Delaware
Agway Realties, Inc.................................................Delaware
H. P. Hood Inc. (1)............................................Massachusetts
Janes Street, Inc...................................................Michigan
Milford Fertilizer Company..........................................Delaware
Motor Transportation Services, Inc..................................Delaware
New Albany Seed Company, Inc........................................Indiana
Telmark Inc.........................................................New York
Texas City Refining, Inc. (2).......................................Delaware



Notes:
(1)   Agway Holdings Inc. owns 99.9% of H. P. Hood Inc.

(2)   Agway Petroleum Corporation owns 67% of Texas City Refining, Inc. In
      September 1993, Texas City Refining, Inc., filed a certificate of
      dissolution in the offfice of the Delaware Secretary of State.


















<PAGE>





                                  EXHIBIT 23

<PAGE>

                      CONSENT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of Agway Inc.:

       We  consent  to the  incorporation  by  reference  in the  registration
statements on Form S-3 (File No. 33-55985) and on Form S-8 (File No. 33-54083)
of our reports dated  September  15, 1995,  on our audits of the  consolidated
financial  statements  and  financial  statement  schedules  of Agway Inc. and
Consolidated  Subsidiaries  as of June 30, 1995,  and 1994,  and for the years
ended June 30, 1995, 1994 and 1993,  which reports are included in this Annual
Report on Form 10-K.

                                                       COOPERS & LYBRAND L.L.P.
Syracuse, New York
September 15, 1995
<PAGE>

                      CONSENT OF INDEPENDENT ACCOUNTANTS

     We hereby  consent to the  incorporation  by reference in the  Prospectus
constituting  part  of the  Registration  Statement  on  Form  S-3  (File  No.
33-55985) of Agway Inc. of our report  dated  August 11, 1995  relating to the
consolidated  financial statements of H. P. Hood Inc., which report appears on
page 33 of this Form 10-K.


PRICE WATERHOUSE LLP
Boston, Massachusetts
September 13, 1995
<PAGE>

                      CONSENT OF INDEPENDENT ACCOUNTANTS

     We hereby consent to the  incorporation  by reference in the Registration
Statement  on Form S-8 (File No.  33-54083)  of Agway Inc. of our report dated
August 11, 1995  relating to the  consolidated  financial  statements of H. P.
Hood Inc., which report appears on page 33 of this Form 10-K.


PRICE WATERHOUSE LLP
Boston, Massachusetts
September 13, 1995
<PAGE>

                      CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby  consent  to the  incorporation  by  reference  in the  Prospectuses
constituting  part of the  Registration  Statements  of Agway Inc. on Form S-3
(File No.  33-55985)  and on Form S-8 (File No.  33-54083) of our report dated
August 16,  1995,  relating to the June 25,  1994 and June 26, 1993  financial
statements of Curtice Burns Foods,  Inc., which report appears under Item 8 of
this Annual Report on Form 10-K.

PRICE WATERHOUSE LLP

Rochester, New York
September 15, 1995







<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000002852
<NAME> AGWAY
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                               0
<SECURITIES>                                     34752
<RECEIVABLES>                                   252052
<ALLOWANCES>                                     12443
<INVENTORY>                                     177996
<CURRENT-ASSETS>                                633231
<PP&E>                                          641721
<DEPRECIATION>                                  330408
<TOTAL-ASSETS>                                 1354091
<CURRENT-LIABILITIES>                           489751
<BONDS>                                         612630
<COMMON>                                          2728
                                0
                                      65635
<OTHER-SE>                                      104002
<TOTAL-LIABILITY-AND-EQUITY>                   1354091
<SALES>                                        2015812
<TOTAL-REVENUES>                               2082861
<CGS>                                          1837326
<TOTAL-COSTS>                                  1872322
<OTHER-EXPENSES>                                196691
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               36169
<INCOME-PRETAX>                                (26740)
<INCOME-TAX>                                    (3778)
<INCOME-CONTINUING>                            (22962)
<DISCONTINUED>                                    7054
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (15908)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<CIK> 0000002852
<NAME> AGWAY
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1994
<PERIOD-END>                               JUN-30-1994
<CASH>                                               0
<SECURITIES>                                     33943
<RECEIVABLES>                                   272791
<ALLOWANCES>                                     15515
<INVENTORY>                                     197788
<CURRENT-ASSETS>                                677763
<PP&E>                                          610739
<DEPRECIATION>                                  292380
<TOTAL-ASSETS>                                 1400314
<CURRENT-LIABILITIES>                           522866
<BONDS>                                         588750
<COMMON>                                          2771
                                0
                                      71338
<OTHER-SE>                                      129717
<TOTAL-LIABILITY-AND-EQUITY>                   1400314
<SALES>                                        2126789
<TOTAL-REVENUES>                               2187193
<CGS>                                          1945074
<TOTAL-COSTS>                                  1975214
<OTHER-EXPENSES>                                188563
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               33570
<INCOME-PRETAX>                                 (4556)
<INCOME-TAX>                                      1126
<INCOME-CONTINUING>                             (5682)
<DISCONTINUED>                                    2378
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (3304)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>

<PAGE>
                                   EXHIBIT 99


<PAGE>



                    SECURITIES AND EXCHANGE COMMISSION

                          WASHINGTON, D.C. 20549




                                 Form 11-K


                  ANNUAL REPORT PURSUANT TO SECTION 15(d)


                                  OF THE


                      SECURITIES EXCHANGE ACT OF 1934



                  FOR THE FISCAL YEAR ENDED JUNE 30, 1995



               AGWAY INC. EMPLOYEES' THRIFT INVESTMENT PLAN
              ----------------------------------------------   
                         (Full title of the Plan)


                                AGWAY INC.
       ------------------------------------------------------------ 
       (Name of Issuer of the securities held pursuant to the Plan)



                            333 BUTTERNUT DRIVE
                          DEWITT, NEW YORK 13214
            ----------------------------------------------------
            (Address of principal executive offices of the Plan
                     and the issuer of the securities)







<PAGE>








               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                  Report on Audited Financial Statements

                     for the year ended June 30, 1995
  -----------------------------------------------------------------------






<PAGE>



               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                          JUNE 30, 1995 AND 1994
  -----------------------------------------------------------------------




                                   INDEX
                                   -----

Independent Auditors' Report...............................................F-2


Financial Statements:

         Statements of Net Assets Available for Benefits
                  as of June 30, 1995 and 1994.............................F-3

         Statements of Changes in Net Assets Available for Benefits
                  for the years ended June 30, 1995 and 1994...............F-4

         Notes to Financial Statements.............................F-5 to F-15


Supplemental Schedules:

         Item 27a.  Schedule of Assets Held for Investment Purposes
                  as of June 30, 1995..........................S-1.1 and S-1.2

         Item 27d.  Schedule of Reportable Transactions
                  for the year ended June 30, 1995.............S-2.1 and S-2.2
















                                      F-1



<PAGE>
(logo)
COOPERS                                            certified public accountants
& LYBRAND



                       INDEPENDENT AUDITORS' REPORT


To the Employee Benefit Plans
    Administration Committee,
    Agway, Inc.

We have audited the accompanying statements of net assets available for
benefits of AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN (the "Plan") as
of June 30, 1995 and 1994, and the related statements of changes in net
assets available for benefits for the years ended June 30, 1995 and 1994.
These financial statements are the responsibility of the Plan's management.
Our responsibility is to express an opinion on these financial statements
based on our audit.

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

In our opinion, the financial statements referred to above present fairly,
in all material respects, the net assets available for benefits of the Plan
as of June 30, 1995 and 1994, and the changes in net assets available for
benefits for the years ended June 30, 1995 and 1994, in conformity with
generally accepted accounting principles.

Our audits were performed for the purpose of forming an opinion on the
basic financial statements taken as a whole. The supplemental schedules
listed in the accompanying index are presented for the purpose of
additional analysis and are not a required part of the basic financial
statements but are supplementary information required by the Department of
Labor's Rules and Regulations for Reporting and Disclosure under the
Employee Retirement Income Security Act of 1974. The supplemental schedules
have been subjected to the auditing procedures applied in the audits of the
basic financial statements and, in our opinion, are fairly stated in all
material respects in relation to the basic financial statements taken as a
whole.

                                                            /s/COOPERS & LYBRAND

Syracuse, New York
August 25, 1995


                                    F-2


<PAGE>



               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

              STATEMENTS OF NET ASSETS AVAILABLE FOR BENEFITS

                          June 30, 1995 and 1994
                                -----------

                          (Thousands of Dollars)

<TABLE>
<CAPTION>

                  ASSETS
                                                       1995      1994
                                                     --------  --------
<S>                                                  <C>       <C> 

Mutual Common Stock, at fair value
    (cost: 1995 - $31,437; 1994 - $31,469)           $36,689   $30,193

Agway, Inc., Preferred Securities, at fair value
     (approximates cost)                              34,509    38,409

Agway Financial Corp., Subordinated
    Money Market Certificates, at fair value
    (approximates cost)                               15,961    14,969

Agway Financial Corp., Subordinated
    Debentures, at fair value  (approximates cost)     3,130     3,130

Temporary Investment Funds, at fair value
    (equals cost)                                      2,019       977

Mutual Bond Fund at fair value
    (cost: 1995 -  $1,235; 1994 - $959)                1,333       962

Loans to participants                                  1,239       796
                                                      -------   -------
         TOTAL INVESTMENTS                            94,880    89,436

Accrued income                                         2,003     2,097
                                                     -------   -------
 NET ASSETS AVAILABLE FOR BENEFITS                   $96,883   $91,533
                                                     =======   =======
</TABLE>

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


                                    F-3


<PAGE>



               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

        STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS

                for the years ended June 30, 1995 and 1994
                                -----------

                          (Thousands of Dollars)
<TABLE>
<CAPTION>

                                                         1995        1994
                                                      ---------  ---------
<S>                                                   <C>        <C>

Net appreciation (depreciation) in
    fair value of investments                         $  6,856   $   (180)
Interest income                                          1,660      1,414
Dividend income                                          3,467      3,270
                                                      --------   --------
                                                        11,983      4,504
                                                      --------   --------
Contributions:
    Participants                                         5,901      6,031
    Agway, Inc.                                            467      1,378
                                                      --------   --------
                                                         6,368      7,409
                                                      --------   --------
                                                        18,351     11,913
                                                      --------   --------
Deductions:
    Benefits payments to participants                   12,714      4,413
    Trustee fees, administrative and other expenses        287        365
                                                      --------   --------
                                                        13,001      4,778
                                                      --------   --------
          Net additions                                  5,350      7,135

Net assets available for benefits:
         Beginning of year                              91,533     84,398
                                                      --------   --------
         Net assets available for benefits:
                  End of year                         $ 96,883   $ 91,533
                                                      ========   ========

</TABLE>


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


                                    F-4

<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

1.       DESCRIPTION OF THE PLAN
         The following brief description of the Agway, Inc. Employees'
         Thrift Investment Plan (the "Plan") is provided for general
         information purposes only. Participants should refer to the Plan
         agreement for more complete information.

         General
         The Plan is a defined contribution plan covering all full-time
         employees of Agway, Inc. (the "Sponsor") and part-time employees
         who have reached their first anniversary date (as defined in the
         Plan) and worked 1,000 hours. It is subject to the provisions of
         the Employee Retirement Income Security Act of 1974 (ERISA).

         Contributions
         Participants may elect to contribute "regular investments" of 2%
         to 6% of annual compensation (as defined in the Plan). These
         investments are made on a "pre-tax" basis or an "after-tax" basis
         or a combination totaling up to 6% of a participant's total
         compensation. Pre-tax regular investments are designed to take
         advantage of Section 401(k) of the Internal Revenue Code and are
         contributed to the Plan before being subject to federal income tax
         and most states' income tax. After-tax regular investments are
         contributed to the Plan after being subject to federal and state
         income taxes.

         Participants may invest an additional 1% to 9% of annual
         compensation as "additional investments" on a pre-tax basis
         (subject to IRS limitations) if the participant contributes the
         maximum 6% of regular investments. Amounts exceeding the limits
         established by the regulations will be made on an after-tax basis
         based on the election of the participant.

         Participants may also contribute amounts representing
         distributions from other qualified benefit or contribution plans.

         The Sponsor shall contribute an amount equal to at least 10%, but
         not more than 50%, of each participant's regular investment to the
         Plan. All employer contributions are invested in the Company
         Security Fund. The discretionary percentage of Sponsor
         contributions above 10% for each year of operation of the Plan
         shall be determined by the Board of Directors of the Sponsor. The
         Sponsor's contribution will be made each week at a rate of 10% of
         the participant's regular investment. Any amount of the Sponsor's
         contribution greater than 10% of the participant's regular
         investment as determined by the Board of Directors will be paid
         not later than the time prescribed by law for filing the Sponsor's
         federal income tax return for the applicable taxable year,
         including extensions for such filing.


                                      F-5


<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

1.       DESCRIPTION OF THE PLAN (CONTINUED)

         Contributions (continued)
         The Sponsor shall also contribute on behalf of each participant,
         if necessary, an amount such that the rate of return on current
         market value of that portion of the Company Security Fund not
         invested in the Sponsor's Money Market Certificates, will equal
         one-half percent less than the interest rate plus any declared
         "extra" paid on the Sponsor's member debentures. This contribution
         is made semi-annually to participants with amounts invested in the
         Company Security Fund.

         Participant Accounts
         Each participant's account is credited with the participant's
         contribution and allocations of (a) the Sponsor's contributions,
         (b) plan earnings, and (c) administrative expenses. Allocation of
         plan earnings is done on a monthly basis and is based on each
         fund's monthly earning percentage (fund earnings divided by fund
         market value) times the participant's accumulated investments and
         earnings in the fund. The benefit to which a participant is
         entitled is the benefit that can be provided from the
         participant's vested account.

         Vesting
         Participants vest immediately in their contributions plus actual
         earnings thereon. Effective July 1, 1993, participants also vest
         immediately in that part of the Company Security Fund representing
         Sponsor contributions and earnings thereon.

         Investment Options
         The Plan provides for the following separate investment fund
         choices to participants: the Company Security Fund, Stock Fund,
         Bond Fund and Cash Fund. Upon enrollment in the Plan, a
         participant may direct employee contributions in 25 percent
         increments in any of the four funds. A participant may change
         investment options or elect to transfer employee contributions up
         to once a month. Sponsor contributions and earnings thereon may
         not be transferred from the Company Security Fund to other
         investment funds.

                                    F-6


<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

1.       DESCRIPTION OF THE PLAN (CONTINUED)

         Investment Options (continued)

         Company Security Fund
         It is explicitly provided and intended that the Company Security
         Fund be invested in qualified Agway, Inc. securities. However, if
         at any time when the Trustee has funds available for such
         investment and such prescribed securities are not available for
         purchase from the Sponsor, the Trustee is authorized to hold such
         funds in an interest bearing account, or to invest such funds in
         one or more securities of other corporations, as instructed by the
         Sponsor's Employee Benefit Plans Investment Committee ("EBPIC"),
         which are comparable to the prescribed securities of the Sponsor.
         Securities of Agway, Inc. will be purchased from the Sponsor at
         par value or principal amount, since the market value of such
         securities is maintained as such by the Sponsor as a result of its
         practice of repurchasing outstanding securities at par whenever
         holders thereof elect to tender them for redemption.

         Stock Fund
         The Stock Fund, including earnings thereon, shall be invested in
         any common stock(s), common stock fund(s), or any security
         convertible into common stock as EBPIC may deem advisable from
         time to time, but which shall not include shares of stock or other
         securities of the Sponsor or any of its subsidiaries or
         affiliates. The investment manager will make purchases of such
         securities in the open market at prices prevailing in such market
         on the day of purchase. Short-term obligations of the U.S.
         Government or other investments of a short-term nature may be
         purchased and held pending the selection and purchase of suitable
         securities. Substantially all of the Stock Fund investments were
         in the "Wells Fargo U. S. Equity Market Fund" at June 30, 1995 and
         1994, respectively. As there is no market quotation available,
         fair value of the Stock Fund investments is based on the unit
         market value established by the investment manager. This unit
         value is calculated by dividing the net assets of the applicable
         Market Fund, stated at quoted market values, by the units
         outstanding.

                                    F-7


<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

1.       DESCRIPTION OF THE PLAN (CONTINUED)

         Investment Options (continued)
         Bond Fund
         The Bond Fund is invested primarily in bonds of U. S. Government
         and investment grade bonds of industrial, financial and utility
         corporations. "Investment Grade" is a term for securities of high
         quality that are rated BAA or better by Moody's Investor Service
         and BBB or better by Standard & Poor's Corporation. Substantially
         all of the Bond Fund investments were in the Wells Fargo
         "Government/Corporate Bond Index Fund" and Bankers Trust
         "Government Corporate Bond Index Fund" at June 30, 1995 and 1994,
         respectively. As there is no market quotation available, fair
         value of the Bond Fund investments is based on the unit market
         value established by the investment manager. This unit value is
         calculated by dividing the net assets of the Bond Index Fund,
         stated at quoted market value, by the units outstanding.

         Cash Fund
         The Cash Fund investment objective is to preserve capital and earn
         a competitive day-to-day interest rate. It invests in high
         quality, short-term money market instruments whose maturities
         normally will not exceed one year and are, on average, less than
         three months. Investments may be made in U. S. Treasury or agency
         obligations; obligations issued by financial, industrial, public
         utility, or other companies; bankers' acceptances, bank
         certificates of deposit or time deposits; commercial paper; and
         other similar obligations. The majority of investments of the Cash
         Fund were in the Wells Fargo "Money Market Fund" and Bankers Trust
         Company's "Discretionary Cash Fund" at June 30, 1995 and 1994,
         respectively.

         Loan Fund
         The Plan also includes various terms and conditions under which a
         participating employee can make loans from the Plan. Participants
         may borrow up to 50% of their vested account balance. Participant
         loans must be no less than $500 and no greater than $50,000. Loan
         transactions are treated as a transfer to (from) the investment
         fund from (to) the participant notes fund. Loan terms range from 1
         to 5 years or up to 20 years for the purchase of a primary
         residence. The loans are secured by the balance in the
         participant's account and bear interest at a rate of 1 percent
         over prime. Interest rates on loans outstanding at June 30, 1995
         range from 7 to 10 percent. Principal and interest are paid
         ratably through payroll deductions.


                                    F-8
<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)


1.       DESCRIPTION OF THE PLAN (CONTINUED)

         Payment of Benefits
         On termination of service due to death, disability or retirement,
         a participant may elect to receive either a lump-sum amount equal
         to the value of the participant's vested interest in his or her
         account, or annual installments over periods ranging from 5 to 20
         years. For termination of service due to other reasons, a
         participant may receive the value of the vested interest in his or
         her account as a lump-sum distribution.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
         The financial statements of the Plan are prepared under the
         accrual basis of accounting in conformity with generally accepted
         accounting principles. The accounting principles and practices
         which affect the more significant elements of the financial
         statements are:

         Investment Valuation
         Agway, Inc. preferred stock and debt securities are valued at par,
         which approximates fair value, since it has been the Sponsor's
         practice to repurchase outstanding securities at par when
         redeemed. All other Plan investments are held in bank commingled
         trust funds, shares of which are valued at the net asset value of
         shares held by the Plan at year-end as determined by the
         investment manager. Purchases and sales of securities are recorded
         on a trade-date basis. Participant loans are valued at cost, which
         approximates fair value.

         Income Recognition
         Interest income from investments is recognized as earned.
         Dividends are recorded on the ex-dividend date. Gain or loss on
         sale of securities is based on average cost. The Plan presents in
         the statement of changes in net assets the net appreciation
         (depreciation) in the fair value of its investments which consists
         of the realized gains or losses and the unrealized appreciation
         (depreciation) on those investments.

         Trustee Fees, Administrative and Other Expenses
         Trustee fees, administrative expenses and all other expenses are
         recognized on the accrual basis. The Plan incurred approximately
         $221 in 1995 and $87 in 1994 in administrative expenses paid to
         the Sponsor during the year.



                                    F-9
<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)


3.       INVESTMENTS
         The Plan's investments are held by a bank-administered trust fund.
         The following table presents the fair value of investments as
         determined by estimated market price. Investments that represent 5
         percent or more of the Plan's net assets are separately
         identified.

         INVESTMENTS AT ESTIMATED FAIR VALUE
                                                          1995     1994
                                                        -------   -------
         Wells Fargo U. S. Equity Market Fund           $36,689   $30,193
         Agway, Inc., Preferred Securities:
             6% cumulative preferred stock - Series A     4,595     8,495
             8% cumulative preferred stock - Series B    18,442    18,442
             7% cumulative preferred stock - Series C    11,472    11,472
                                                        -------   -------
                                                         34,509    38,409

         Agway Financial Corp., Subordinated
             Money Market Certificates                   15,961    14,969
         Agway Financial Corp., Subordinated
             Debenture Certificates                       3,130     3,130
         Temporary Investments                            2,019       977
         Mutual Bond Fund                                 1,333       962
         Loans to Participants                            1,239       796
                                                        -------   -------
TOTAL INVESTMENTS AT FAIR VALUE                         $94,880   $89,436
                                                        =======   =======

         During 1995 and 1994, the Plan's investments (including gains and
         losses on investments bought and sold, as well as held during the
         year) appreciated (depreciated) in value for the fiscal year ended
         June 30 as follows:
                                                 1995     1994
                                                ------   ------
    NET (DEPRECIATION) APPRECIATION
    AT ESTIMATED FAIR VALUES

    Wells Fargo U. S. Equity Market Fund
    Equity Market Fund                          $6,724   $ (164)

    Mutual Bond Fund                               132      (16)
                                                ------   ------
Total                                           $6,856   $ (180)
                                                ======   ======
                                         F-10



<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

4.       PLAN TRUSTEE
         The cash and investments of the Plan are held by Boston Safe
         Deposit and Trust Company (the "Trustee") under a trust agreement
         dated April 1, 1995. In general, the duties of the Trustee
         include: (1) holding assets and collecting income therefrom; (2)
         investing the assets of the Plan as directed by EBPIC or the
         appointed investment manager; (3) selling or exchanging the assets
         of the Plan; and (4) paying benefits to participants in the Plan
         on the written order of the Employee Benefit Plans Administrative
         Committee ("EBPAC"), which is appointed by the Board of Directors
         of the Sponsor. The investment of assets in the Stock Fund, Bond
         Fund and Cash Fund are directed by an investment manager, Wells
         Fargo Institutional Trust Company, San Francisco, California.

5.       PLAN TERMINATION
         The Sponsor may amend or terminate the Plan. Although the Sponsor
         has not expressed any intent to do so, in the event the Plan is
         terminated or employer contributions are discontinued, all of the
         assets of the Plan shall be used for the benefit of participants
         and beneficiaries under the Plan and the interest of each
         participant in employer contributions and earnings thereon
         included in the Company Security Fund shall vest immediately.

6.       FEDERAL INCOME TAX STATUS
         A favorable determination letter dated July 25, 1985, was issued
         by the Internal Revenue Service on behalf of the Plan which stated
         that the Plan, as then designed, was in compliance with the
         applicable requirements of the Internal Revenue Code. Accordingly,
         no provision for income taxes has been included in the Plan's
         financial statements.

         The Plan has been amended since receiving the determination
         letter. In 1995, the plan administrator filed for a favorable
         determination letter from the Internal Revenue Service regarding
         the amended and restated plan. The plan administrator and the
         Plan's tax counsel believe that the Plan is designed and currently
         being operated in compliance with the applicable requirements of
         the IRC.


                                      F-11


<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

7.   ALLOCATION OF PLAN ASSETS AND LIABILITIES TO INVESTMENT PROGRAMS


                               June 30, 1995
                               -------------
<TABLE>
<CAPTION>

                        Company
                       Security   Stock     Bond      Cash       Loan
           ASSETS        Fund     Fund      Fund      Fund       Fund    TOTAL
           ------       -------   -------   -------   ------    ------  -------
<S>                     <C>       <C>       <C>       <C>       <C>     <C>

Securities of Agway,    $53,600                                         $53,600
Inc.

Common stock                      $36,689                                36,689

Mutual Bond Fund                            $ 1,333                       1,333

Loans to participants                                           $ 1,239   1,239

Temporary investment
    funds                   313       292        10   $ 1,404             2,019

Accrued income            2,000         2         0         1             2,003
                        -------   -------   -------   -------   ------- -------
                        $55,913   $36,983   $ 1,343   $ 1,405   $ 1,239 $96,883
                        =======   =======   =======   =======   ======= =======
NET ASSETS
AVAILABLE
    FOR BENEFITS        $55,913   $36,983   $ 1,343   $ 1,405   $ 1,239 $96,883
                        =======   =======   =======   =======   ======= =======
</TABLE>


                                      F-12


<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

7. ALLOCATION OF PLAN ASSETS AND LIABILITIES TO INVESTMENT PROGRAMS (CONTINUED)


                               June 30, 1994
                               -------------
<TABLE>
<CAPTION>

                        Company
                       Security   Stock     Bond      Cash       Loan
           ASSETS        Fund     Fund      Fund      Fund       Fund    TOTAL
           ------       -------   -------   -------   ------    ------  -------
<S>                     <C>       <C>       <C>       <C>       <C>     <C>

Securities of Agway,    $56,508                                         $56,508
Inc.

Common stock                      $30,193                                30,193

Mutual Bond Fund                            $962                            962

Loans to participants                                           $796        796

Temporary investment
    funds                   263       332             $382                  977


Accrued income            2,096                          1                2,097
                        -------   -------   -------   -------   ------- -------
                        $58,867   $30,525   $962      $383      $796    $91,533
                        =======   =======   =======   =======   ======= =======
NET ASSETS
AVAILABLE
    FOR BENEFITS        $58,867   $30,525   $962      $383      $796    $91,533
                        =======   =======   =======   =======   ======= =======
</TABLE>



                                      F-13


<PAGE>


               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

7.  ALLOCATION OF PLAN ASSETS AND LIABILITIES TO INVESTMENT PROGRAMS (CONTINUED)

<TABLE>
<CAPTION>

                                           June 30, 1995
                                           -------------               
                                            Company
                                            Security      Stock      Bond       Cash        Loan
             ASSETS                          Fund         Fund       Fund       Fund        Fund      TOTAL
           ---------                        --------    --------   --------   --------    --------   -------

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

Additions to net
     assets attributed to:
        Net appreciation in fair
           value of investments                         $  6,724   $    132                          $  6,856
        Interest                            $  1,514          21          1   $     61    $     63      1,660
        Dividends                              2,640         827                                        3,467
                                            --------    --------   --------   --------    --------   -------
                                               4,154       7,572        133         61          63     11,983
                                            --------    --------   --------   --------    --------   -------

Contributions:
    Participants                               2,719       2,793        265        124           0      5,901
    Agway, Inc.                                  467                                                      467
                                            --------    --------   --------   --------    --------   -------
                                               3,186       2,793        265        124                  6,368
                                            --------    --------   --------   --------    --------   -------
        Total additions                        7,340      10,365        398        185          63     18,351
                                            --------    --------   --------   --------    --------   ------- 

Deductions from net assets attributed to:
        Participants                           7,688       4,675         81        270                 12,714
        Administrative expenses                  179         103          3          2                    287
                                            --------    --------   --------   --------    --------   -------

        Total deductions                       7,867       4,778         84        272                 13,001
                                            --------    --------   --------   --------    --------   ------- 

        Net increase (decrease)
            before interfund
             transfers                          (527)      5,587        314        (87)         63      5,350

Transfers from ( to) other funds              (2,427)        871         67      1,109         380          0


Net assets available for
     benefits,
         beginning of year                    58,867      30,525        962        383         796     91,533
                                            --------    --------   --------   --------    --------   -------
      Net assets available
            for benefits,
            end of year                     $ 55,913    $ 36,983   $  1,343   $  1,405    $  1,239   $ 96,883
                                            ========    ========   ========   ========    ========   ========
</TABLE>



                                      F-14
<PAGE>
               AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                       NOTES TO FINANCIAL STATEMENTS
                                -----------

                          (Thousands of Dollars)

7. ALLOCATION OF PLAN ASSETS AND LIABILITIES TO INVESTMENT PROGRAMS (CONTINUED)
<TABLE>
<CAPTION>


                                                   June 30, 1994
                                                   -------------
                                            Company
                                            Security      Stock      Bond          Cash        Loan
             ASSETS                          Fund         Fund       Fund          Fund        Fund       TOTAL
           ---------                        --------    --------   --------        --------    --------   -------

<S>                                         <C>         <C>         <C>         <C>            <C>        <C>
Additions to net
     assets attributed to:
        Net (depreciation)
           appreciation in fair
           value of investments                         $   (163)   $    (17)                             $   (180)
     Interest                               $  1,378          24                   $  12                     1,414
     Dividends                                 2,788         482                                             3,270
                                            --------    --------    --------       -----       -------    --------
                                               4,166         343         (17)         12                     4,504
                                            --------    --------    --------       -----       -------    --------
Contributions:
    Participants                               2,841       2,839         275          76                     6,031
    Agway, Inc.                                1,378                                                         1,378
                                            --------    --------    --------       -----       -------    --------
                                               4,219       2,839         275          76                     7,409
                                            --------    --------    --------       -----       -------    --------
        Total  additions                       8,385       3,182         258          88                    11,913
                                            --------    --------    --------       -----       -------    --------
Deductions from net assets attributed to:
        Participants                           2,954       1,345          84          30                     4,413
        Administrative expenses                  233         125           5           2                       365
                                            --------    --------    --------       -----       -------    --------

        Total deductions                       3,187       1,470          89          32                     4,778
                                            --------    --------    --------       -----       -------    --------
        Net increase (decrease)
            before interfund
             transfers                         5,198       1,712         169          56                     7,135

Transfers from (to) other funds                 (865)        177        (183)         75       $    796          0


Net assets available for
     benefits,
         beginning of year                    54,534      28,636         976         252                    84,398
                                            --------    --------    --------       -----       -------    --------


        Net assets available
            for benefits,
          end of year                       $ 58,867    $ 30,525    $    962    $    383       $    796   $ 91,533
                                            ========    ========    ========    ========       ========   ========
</TABLE>

                                      F-15


<PAGE>



           ITEM 27a. SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES
                 AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN
                              as of June 30, 1995
                             (Thousands of Dollars)

<TABLE>
<CAPTION>

         Col. A                  Col. B             Col. C         Col. D        Col. E
         ------                  ------             ------         ------        ------
                             Balance Held at
                             Close of Period
                            (Number of Shares                    Market Value   Proceeds
  Name of Issuer           or Principal Amount     Cost of     of Each Item at     of
and Title of Issue         of Bonds and Notes)    Each Item    Close of Period  Disposition
------------------         -------------------    ---------    ---------------  -----------
<S>                                 <C>          <C>          <C>                <C>

Company Security Fund:
  AGWAY, INC.:
    6% cumulative preferred
     stock - Series A                4,595,000   $    4,595   $    4,595
    8% cumulative preferred
     stock - Series B               18,442,000       18,442       18,442
    7% cumulative preferred
     stock - Series C               11,472,000       11,472       11,472
  AGWAY FINANCIAL CORP.:
    7% subordinated money
     market certificates,
     due October 31, 1995            1,857,457        1,857        1,857
    8% subordinated money
     market certificates,
     due October 31, 1995            1,975,628        1,976        1,976
    5-1/2% subordinated money
     market certificates,
     due October 31, 1996            2,536,213        2,536        2,536
    7-1/2% subordinated money
     market certificates,
     due October 31, 1997            1,686,846        1,687        1,687
    7-3/4% subordinated money
     market certificates,
     due October 31, 1997                                                        1,337
    6-1/2% subordinated money
     market certificates,
     due October 31, 1998                                                        1,604
    8-1/2% subordinated money
     market certificates,
     due October 31, 1998              653,493          654          654
    8% subordinated debentures,
     due July 1, 1999                1,130,000        1,130        1,130
    7-1/2% subordinated money
     market certificates,
     due October 31, 1999            1,109,136        1,109        1,109
    9% restricted debenture fund,
     due October 31, 2000            2,273,945        2,274        2,274

</TABLE>


                                   Continued
                                     S-1.1


<PAGE>




      ITEM 27a. SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES, Continued
                 AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN
                              as of June 30, 1995
                             (Thousands of Dollars)
<TABLE>
<CAPTION>


         Col. A                                Col. B           Col. C         Col. D        Col. E
         ------                                ------           ------         ------        ------
                                           Balance Held at
                                           Close of Period
                                          (Number of Shares                   Market Value   Proceeds
  Name of Issuer                         or Principal Amount    Cost of    of Each Item at     of
and Title of Issue                       of Bonds and Notes)   Each Item   Close of Period  Disposition
------------------                       -------------------   ---------   ---------------  -----------
<S>                                               <C>         <C>          <C>              

Company Security Fund:  (Continued)
    Agway Financial Corp.:  (Continued)
        8-1/2% subordinated money
         market certificates,
         due October 31, 2001                     2,606,153   $    2,606   $    2,606
       7-1/2% subordinated debentures,
         due July 1, 2003                         2,000,000        2,000        2,000
        8% subordinated money
         market certificates,
         due October 31, 2005                     1,261,979        1,262        1,262
                                                              ----------   ----------
                Total Company securities                          53,600       53,600
    Temporary Investment Fund                       312,900          313          313
                                                              ----------   ----------
         Total Company Security Fund                              53,913       53,913
                                                              ----------   ----------
Stock Fund:
    Wells Fargo U.S.Equity Market Fund            1,295,399       31,437       36,689
    Temporary Investment Fund                       293,600          294          294
                                                              ----------   ----------
         Total Stock Fund                                         31,731       36,983
                                                              ----------   ----------
Bond Fund:
    Wells Fargo Government/Corporate
        Bond Index Fund                             114,294        1,235        1,333
    Temporary Investment Fund                         9,958           10           10
                                                              ----------   ----------
         Total Bond Fund                                           1,245        1,343
                                                              ----------   ----------
Cash Fund:
   Wells Fargo Money Market Fund                  1,397,828        1,398        1,398
    Temporary Investment Fund                         4,640            4            4
                                                              ----------   ----------
         Total Cash Fund                                           1,402        1,402
                                                              ----------   ----------
Loan Fund:
    Participant Notes                                              1,239        1,239
                                                              ----------   ----------
         Total Loan Fund                                           1,239        1,239
                                                              ----------   ----------
         TOTAL INVESTMENTS                                    $   89,530   $   94,880
                                                              ==========   ==========
</TABLE>






                                     S-1.2


<PAGE>




                 ITEM 27d. SCHEDULE OF REPORTABLE TRANSACTIONS
                 AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN
                        for the year ended June 30, 1995

<TABLE>
<CAPTION>
                                                                                       Current Value
                                                                                       of Investment
                                                       Purchase          Selling      on Transaction         Net
                                                        Price             Price            Date          Gain(Loss)
                                                    -------------     -----------     --------------     ----------
SINGLE SECURITY TRANSACTIONS IN
    EXCESS OF 5% OF MARKET VALUE
TRANSFERS TO NEW TRUSTEES:
<S>                                                 <C>                <C>            <C>                         <C>

Agway, Inc. Preferred Series B 8%                   $  18,442,000                     $   18,442,000              0
Agway, Inc. Preferred Series C 7%                      11,472,000                         11,472,000              0
Agway, Inc. Preferred Series A 6%                       8,495,000                          8,495,000              0
Wells Fargo U. S. Equity Market Fund                   31,760,344                         31,760,344              0

Agway, Inc. Preferred Series B 8%                                      18,442,000         18,442,000              0
Agway, Inc. Preferred Series C 7%                                      11,472,000         11,472,000              0
Agway, Inc. Preferred Series A 6%                                       8,495,000          8,495,000              0
Wells Fargo U. S. Equity Market Fund                                   31,760,344         31,760,344              0

Agway, Inc. Preferred Series B 8%                      18,442,000                         18,442,000              0
Agway, Inc. Preferred Series C 7%                      11,472,000                         11,472,000              0
Agway, Inc. Preferred Series A 6%                       5,345,000                          5,345,000              0
Wells Fargo U. S. Equity Market Fund                   33,165,875                         33,165,875              0

Agway, Inc. Preferred Series B 8%                                      18,442,000         18,442,000              0
Agway, Inc. Preferred Series C 7%                                      11,472,000         11,472,000              0
Agway, Inc. Prefererd Series A 6%                                       5,345,000          5,345,000              0
Wells Fargo U. S. Equity Market Fund                                   33,165,875         33,165,875              0

</TABLE>



                                     S-2.1


<PAGE>



                 ITEM 27d. SCHEDULE OF REPORTABLE TRANSACTIONS
           AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN (continued)
                        for the year ended June 30, 1995
<TABLE>
<CAPTION>
                                                                                       Current Value
                                                                                       of Investment
                                                       Purchase          Selling      on Transaction         Net
                                                        Price             Price            Date          Gain(Loss)
                                                    -------------     -----------     --------------     ----------


SERIES OF SECURITY TRANSACTIONS
    IN EXCESS OF 5% OF MARKET VALUE
<S>                                                 <C>                <C>            <C>                 <C>
Agway, Inc. Preferred Series B 8%                   $  36,884,000                     $ 36,884,000              0
Agway, Inc. Preferred Series C 7%                      22,944,000                       22,944,000              0
Agway, Inc. Preferred Series A 6%                      13,840,000                       13,840,000              0
Wells Fargo U. S. Equity Market Fund                   66,922,439                       66,922,439              0
U. S. Trust Co. Pooled Trust
    Short-Term Fixed Income Fund                        9,374,248                        9,374,248              0
Fidelity Money Market Trust                             6,232,183                        6,232,183              0
    Domestic Money Market Portfolio
Wells Fargo Bank Money Market Fund                      4,857,484                        4,857,484              0
TBC INC Pooled Employee Fund                            6,838,641                        6,838,641              0

Agway, Inc. Preferred Series B 8%                                       36,884,000      36,884,000              0
Agway, Inc. Preferred Series C 7%                                       22,944,000      22,944,000              0
Agway, Inc. Preferred Series A 6%                                       16,990,000      16,990,000              0
Wells Fargo U. S. Equity Market Fund                                    67,346,042      67,346,042        196,068
U. S. Trust Co. Pooled Trust
    Short-Term Fixed Income Fund                                        9,369,863        9,369,863              0
Fidelity Money Market Trust                                             6,232,183        6,232,183              0
    Domestic Money Market Portfolio
Wells Fargo Bank Money Market Fund                                      3,464,379        3,464,379              0
TBC INC Pooled Employee Fund                                            6,217,501        6,217,501              0


</TABLE>







                                     S-2.2








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