AGWAY INC
10-K405, 1996-09-09
GRAIN MILL PRODUCTS
Previous: ADVANCED MICRO DEVICES INC, SC 13G/A, 1996-09-09
Next: AMERICAN CAPITAL EXCHANGE FUND, DEFS14A, 1996-09-09



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


                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, 1996
                                          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: 315-449-6436

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 AUGUST 30, 1996.

               Membership Common Stock, $25 Par Value - $2,677,900

      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 AUGUST 30, 1996
           -----                                  ------------------------------
Membership Common Stock, $25 Par Value                     107,116 Shares

     PAGE 1 OF 159. EXHIBIT INDEX APPEARS ON SEQUENTIALLY NUMBERED PAGE 60.

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


<PAGE>

                         FORM 10-K ANNUAL REPORT - 1996
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

                              CROSS REFERENCE SHEET
<TABLE>
<CAPTION>

                                                                                                               Page

                                                  PART I
<S>              <C>                                                                                             <C>

Items 1 & 2.     Business and Properties
                     General...................................................................................   3
                     Agriculture...............................................................................   5
                     Retail....................................................................................   6
                     Energy....................................................................................   7
                     Leasing...................................................................................   7
                     Insurance.................................................................................   7
                     Discontinued Operations...................................................................   8
                     Competition...............................................................................   8
                     Human Resources...........................................................................   9
                     Regulation................................................................................  10
                     Administrative............................................................................  10
                     Stockholder Membership and Control of Agway...............................................  10
                     Patronage Refunds.........................................................................  12
                     Retained Margin...........................................................................  12
Item 3.          Legal Proceedings.............................................................................  13
Item 4.          Submission of Matters to a Vote of Security Holders...........................................  13

                                                  PART II

Item 5.          Market for the Registrant's Common Equity and Related Stockholder Matters.....................  14
Item 6.          Selected Financial Data.......................................................................  14
Item 7.          Management's Discussion and Analysis of Financial Condition and Results of Operations.........  15
Item 8.          Financial Statements and Supplementary Data...................................................  24
Item 9.          Changes in and Disagreements with Accountants on Accounting and Financial Disclosure..........  24

                                                  PART III

Item 10.         Directors and Executive Officers of the Registrant............................................  55
Item 11.         Executive Compensation........................................................................  57
Item 12.         Security Ownership of Certain Beneficial Owners and Management................................  59
Item 13.         Certain Relationships and Related Transactions................................................  59

                                                  PART IV

Item 14.         Exhibits, Financial Statement Schedules and Reports on Form 8-K...............................  60

                 Signatures....................................................................................  69


</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,  primarily  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;  manufacturing of pet foods;
processing and marketing  sunflower  seeds; the underwriting and sale of certain
types of property  and casualty  insurance;  the sale of health  insurance;  and
lease financing.  Refer to the organizational  structure of Agway as of June 30,
1996, 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 the
Company, 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 the Company 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  relief granted pursuant to a "no action letter" issued by
the staff of 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.

      In 1995, the Company was reorganized  through a process of  decentralizing
its management and operations. This was done to further enhance customer service
in the  Agriculture  and Retail  businesses,  to  address  cost  increases  that
occurred  in those  units  during  the  prior two  years,  and to  initiate  and
implement  further cost reductions for the Company.  Certain functions and costs
previously centrally managed as part of corporate administration were assumed by
the individual business units. In the Agriculture and Retail businesses,  a new,
more decentralized  business structure was formulated.  The Agriculture business
is now  comprised of seven  geographically  based  enterprise  units under Agway
Agricultural  Products (AAP) and engages in the manufacturing,  processing,  and
marketing of various animal feeds, crop inputs, fertilizers and farm supplies to
Agway's customer base,  primarily in the core northeastern  markets. The Country
Products  Group  (CPG),  which  principally  processes  and markets  vegetables,
processes,  sells and  distributes  sunflower seeds and  manufactures  pet foods
through a number of business units, is included in the Agriculture business. The
Retail  business,  which is shown as a separate segment in 1996, is comprised of
Agway  Retail  Services  (ARS),  which is  responsible  for Agway  retail  store
locations; provides the wholesale supply of certain products to Agway franchised
representatives,  retail stores and other businesses; and provides technical and
administrative support for AAP.

      In 1996, the Company continued the process of decentralizing its corporate
administration and reassigned the management of additional  functions previously
performed  by  corporate  departments  to  its  business  segments.   Also,  for
disclosure  and discussion  purposes,  the Financial  Services  segment has been
divided into the Leasing and Insurance  segments in order to capture these lines
of business separately.

                                        3

<PAGE>



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


              ORGANIZATIONAL STRUCTURE OF AGWAY AS OF JUNE 30, 1996

          NARRATIVE DESCRIPTION OF ORGANIZATIONAL CHART THAT IS OMITTED
          -------------------------------------------------------------
            
     The  organizational  structure  of Agway  Inc.  as of June 30,  1996 was as
follows:

     Agway Inc is the parent  company  of this  organization.  The  organization
consists of Corporate level legal entities and administration, and five segments
including Agriculture, Retail, Energy, Leasing, and Insurance.

     The Corporate  administration  encompasses the Executive Office,  Corporate
Finance and  Control,  Legal and Public  Affairs  departments  of Agway Inc. The
Corporate legal entities are Agway Financial  Corporation  (AFC), a wholly owned
subsidiary  of Agway  Inc.  and  Agway  Holdings  Inc.  (AHI),  a  wholly  owned
subsidiary of AFC.

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

     The Energy segment consists of Agway Petroleum  Corporation, a wholly owned
subsidiary of AHI. The Leasing segment consists of Telmark, Inc., a wholly owned
subsidiary of AHI. The Insurance segment consists of Agway Insurance Company and
Agway General Agency, Inc., both wholly owned subsidiaries of AHI.
                                [END NARRATIVE]

(1)   Certain retail operations,  depending upon location,  have a primary focus
      on farm supply products and also supply yard and garden products, pet food
      and pet supplies. These are managed in the Agriculture segment.

(2)   These  operations  are  managed  by CPG and are made up of the  following:
      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.  Merchants Produce Company
      was operational through December 1995.

(3)   Retail  operations  located in more suburban areas have a primary focus on
      yard and garden products,  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. These are managed in the Retail segment.

                                        4

<PAGE>



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


AGRICULTURE

AGWAY AGRICULTURAL PRODUCTS

      Agway  Agricultural  Products  (AAP) is comprised of seven  geographically
based  enterprise  units which  provide  animal feed,  agronomic and farm supply
products  and services to farmers in their  specific  geographic  markets.  Each
enterprise unit is 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.

      ANIMAL  FEEDS:  AAP  operates 16 regional  feed mills and 21 grind and mix
facilities, principally in New York, Pennsylvania, and Vermont. These 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 responds to customer
calls to any Agway  facility.  Production  capacity is sufficient to meet market
needs.

      AGRONOMIC  NEEDS:  AAP operates 120 agronomic  blending plants and storage
facilities.  These operations  manufacture,  process,  and procure  crop-related
products  to be sold as  direct  shipments  to  customers,  farmer-dealers,  and
wholesale   accounts.   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.  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.  Agronomic  operations  are  seasonal,  with the majority of
sales and  demand on  working  capital  generated  in late  winter  and  spring.
Production 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,  60  locations  have a
significantly  heavier  emphasis  on  farm  supplies,  due to  their  geographic
location  and  customer  base.  These  locations  are  managed  by AAP and  also
coordinate  the delivery of feed and  crop-related  products to farmers in their
territory.

      RESEARCH  AND APPLIED  TECHNOLOGY:  The  Research  and Applied  Technology
Department,  which is managed by AAP, 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 comprising a laboratory,  office space, and conference rooms
serving  Agway and other  cooperatives.  The  Technical  Center has chemical and
microbiological  assay  capability.  Approximately  49 employees  are engaged in
research and product development activities.  During the fiscal years ended June
30,  1996,  1995  and  1994,  net  expenditures  of  $600,  $1,300  and  $1,600,
respectively,  were made on agricultural research activities by the Company as a
whole.  Research  for the crops  operations  is conducted  in  conjunction  with
universities and other suppliers.



                                        5

<PAGE>



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


COUNTRY PRODUCTS GROUP

      Country  Products  Group  (CPG)  operates  in five  different  businesses:
produce repack operations,  commodity processing and repack operations, pet food
manufacturing,  bag  printing  and  manufacturing,  and  forage  and  turf  seed
processing.  These  operations have sufficient  capacity to meet their operating
requirements.  The seed operations are seasonal in nature,  with the majority of
sales occurring in the spring.

      The produce repack operations operated six distribution  facilities during
1996, located in Canastota, Elba, and Chittenango, New York; Tampa, Florida; and
two in Plant City, Florida.  These produce businesses  specialize in the sale of
consumer packages of potatoes,  onions,  and other vegetables to retail outlets.
Tablestock and seed potatoes are marketed from Presque Isle, Maine. During 1996,
construction  of a new produce super center,  located at DeWitt,  New  York, was
substantially  completed.  The  business  is  named  G&P  Fresh  Pac and  became
operational  in August 1996. As a result,  the Canastota  and  Chittenango,  New
York, facilities will be closed.

      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,  human edible  sunflower seed, 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 seed, hulled millet, wild bird food, and related products.

      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 by  external  customers  as well as
internally in the small animal food manufacturing process.

      The seed  operations  produce,  condition  and market forage seed and turf
seed. These facilities operate in several New York and Pennsylvania locations as
well as Oregon and Idaho.

      During 1996,  Pro-Lawn,  the  professional  turf  business,  was sold. The
remaining turf operations are responsible  for  manufacturing  and processing of
turf-related  products  including  seed.  These products are marketed to the ARS
retail store and franchised  representative  system.  The turf  operations  also
serve as a distribution  center for various farm seed products  marketed through
AAP. Additionally, the new owners of the Pro-Lawn line of business utilize these
facilities   and  pay  CPG  for  their  use.  Six   facilities  are  located  in
Pennsylvania, New York, and Massachusetts.

RETAIL

AGWAY RETAIL SERVICES

     WHOLESALE:  Agway Retail  Services  (ARS)  provides  support for  wholesale
purchasing,  warehousing,  and distribution activities to AAP and Agway's entire
wholesale  and  retail  system.  ARS  conducts  retail  sales  and  distribution
activities  through 174 Company-owned  stores and 337 franchised  representative
stores located in all of the New England states and in Delaware,  Maryland,  New
York, New Jersey, and Pennsylvania.Of the Agway-owned stores, although all carry
farm  supplies,  114  locations,  managed by ARS, are in more suburban areas and
therefore have a greater emphasis on yard and garden products,  pet food and pet
supplies. The other 60 Agway-owned stores are managed by AAP.



                                        6

<PAGE>



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


     RETAIL: The retail system is focused primarily on three product categories:
farm-related products,  yard and garden products, 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  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. In May 1996, ARS entered into a ten-year logistics agreement
with an outsourcer to manage its  distribution  centers with an estimated annual
expense under this agreement of approximately $10,000.

      During  1995 and  1996,  ARS  generated  sales of animal  health  products
directly  to  farmers  through  a  mail-order  catalog  service.   This  channel
complements the Agway retail system.

ENERGY

AGWAY ENERGY PRODUCTS
      Energy is Agway  Petroleum  Corporation  [doing  business as Agway  Energy
Products  (AEP)],  a  Delaware  corporation  wholly  owned by AHI.  AEP  markets
petroleum  products  including  gasolines,  kerosene,  fuel  oil,  diesel  fuel,
propane,  lubricating oils and greases,  and 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,  AEP does enter into
supply contracts for periods ranging from three to nine months.

      AEP currently owns storage capacity for approximately 2,900,000 barrels of
products at 10 terminals located in New York and  Pennsylvania.  AEP operates 96
retail  distribution  centers,  located throughout New York,  Pennsylvania,  New
Jersey,  Massachusetts,  and Vermont.  AEP also distributes  petroleum  products
through 65  distributors  and  resellers.  Facilities are sufficient to meet the
current operating requirements of the business.

LEASING

TELMARK INC.
     Telmark  Inc.  (Telmark),  a New  York  corporation  wholly  owned  by AHI,
finances  buildings,  equipment,  and  vehicles to farmers and other  customers,
primarily in rural  communities.  It operates in 27 northeastern  and midwestern
states.  As of June 30,  1996,  Telmark  had  approximately  $374,200  of leases
outstanding with persons other than Agway and its subsidiaries,  net of unearned
interest and finance charges of  approximately  $124,200.  Telmark  finances its
lease portfolio through  operations  and/or direct borrowings  including private
placement  or  issuance  of public  debentures.  As a result of Telmark  issuing
subordinated  debentures  to the  public,  it files  periodic  reports  with the
Securities and Exchange  Commission  pursuant to the Securities  Exchange Act of
1934.

      An agreement  exists  between AHI and Telmark  whereby AHI  guarantees  to
advance funds (in the form of subordinated notes payable) to Telmark,  such that
Telmark can maintain a debt-to-equity ratio of no greater than five to one. 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.

INSURANCE

AGWAY INSURANCE COMPANY
     Agway  Insurance  Company  (Insurance)  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 the Insurance  headquarters
in DeWitt,  New York.  Lines of insurance sold include  Farmowners,  Homeowners,
Farm   Commercial  and  Personal  Auto  Liability  and  Physical   Damage,   and
miscellaneous commercial policies that support the agricultural marketplace.


                                        7

<PAGE>



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


DISCONTINUED OPERATIONS

      On March 23, 1993, the Agway Board of Directors  authorized  management to
sell the Company's 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 to divest of both
investments in fiscal 1994; however, due to unanticipated  occurrences,  Curtice
Burns  was  sold in  fiscal  1995,  while  Hood  was sold in  fiscal  1996.  See
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations for the specifics of these sales.

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  distinguish
itself  through  superior  customer  service,   product  selection  and  product
knowledge.

AGRICULTURE

      AGWAY AGRICULTURAL  PRODUCTS: In the animal 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  quality of its products,
research 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 strong in the
commercial farm market.  Competition  varies  significantly  by product line and
consists of independent dealers and several nationally integrated  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.

      COUNTRY  PRODUCTS GROUP:  CPG 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, CPG 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 and other cooperatives,  and compete based on
product quality.  The seed business competes on the basis of technical expertise
and product performance.

RETAIL

      ARS 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.  ARS competes on the basis of product
knowledge, expertise, and customer service.

ENERGY

      AEP 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.  AEP
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.

                                        8

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


LEASING

      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.

INSURANCE

      Insurance  competes with major direct writers,  national agency companies,
and smaller  regional  insurance  carriers.  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  7,500 persons,  2,700 of
which are part-time.  There are approximately  200 employees  represented by two
different  unions  with seven  existing  union  contracts.  The  Company  enjoys
satisfactory relations with both its union and nonunion employees as a result of
competitive wage, health, and benefit programs.



                                        9

<PAGE>



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


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  Recovery  Act; the Clean Air Act; the Safe  Drinking
Water Act; the Comprehensive  Environmental  Response Compensation and Liability
Act (CERCLA);  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  that 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.

      As part of its long-term  environmental  protection  program,  the Company
spent  approximately  $2,000 in fiscal  1996 on capital  projects.  The  Company
estimates that during fiscal 1997 and 1998  approximately  $1,300 and $3,700 per
year  will  be  spent,   respectively,   on  additional   capital  projects  for
environmental  protection.   These  estimates  include  the  additional  capital
required to comply with EPA  Underground  Storage  Tank (UST)  regulations  that
become  effective in December  1998.  Presently,  the total  additional  capital
required to comply with the EPA UST regulations is estimated to be approximately
$3,700.  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  240,000 square feet under
terms of a lease with 11 remaining  years with two 10-year renewal  options.  In
addition,  under a 5-year  renewable  lease,  AAP and ARS  occupy  approximately
100,000  square feet of  administrative  office space located at 301  Plainfield
Road, Syracuse, 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
85,000 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.



                                       10

<PAGE>



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


      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 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,  which are limited to 8% of the par
value of Membership  Common  Stock,  and 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,  Inc., 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  17  persons,  all of whom are
nominated  on a  district  representation  basis by 94 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. At each annual meeting of the Company, 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,  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 with the Agway Board of Directors
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.


                                       11

<PAGE>



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


PATRONAGE REFUNDS

      The By-laws of the Company  provide  that,  after the close of each fiscal
year,  members and so-called  "contract patrons" shall be paid patronage refunds
in cash in an amount equal to realized net margin of the Company  (computed on a
tax  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 or contract
patrons.) Each member or 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.



                                       12

<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 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 that 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 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 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  accordingly  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.  The Company does not believe that
adjustments,  if any, will 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 Acton,
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 prepared a risk assessment
scope of work that was  approved by the MDEP.  The MDEP also  recently  approved
reclassification  of the site.  Agway plans to complete its risk  assessment for
the site  during the fall of 1996.  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.  Agway has had further discussions with other
PRPs who have been participating in the ongoing RI/FS and decided to participate
at this time.

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, 1996.


                                       13

<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 August 30, 1996,  is 107,116,  of which 22,497 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 1996 and fiscal 1995.
      (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, 1996,
1995 and 1994 are  included  elsewhere  in the Form  10-K and  should be read in
conjunction with the full consolidated  financial  statements of the Company and
Notes thereto.
<TABLE>
<CAPTION>
                                                (In Thousands of Dollars Except Per Share Amounts)
                               -----------------------------------------------------------------------------------

                                                                  Years Ended June 30

                                   1996              1995              1994             1993              1992
                               -------------     -------------    --------------    -------------    -------------
<S>                            <C>               <C>              <C>               <C>              <C>              
Net sales and revenues (1)...  $  1,662,602      $  1,592,053     $   1,694,274     $  1,719,890     $   1,815,735

Margin (loss) from
  continuing operations (1)..  $     10,085      $     (7,978)    $         696     $     25,727     $     (44,571)

Net margin (loss) (2)........  $     11,600      $    (15,908)    $      (3,304)    $     19,750     $     (58,813)

Total assets (1).............  $  1,244,271      $  1,224,751     $   1,273,711     $  1,223,462     $   1,204,037

Total long-term debt (1) ....  $    291,666      $    268,310     $     253,104     $    216,146     $     230,135

Total long-term subordinated
    debt (1).................  $    414,927      $    399,064     $     407,144     $    379,619     $     382,862

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, 1992-1995, have been
    reclassified to conform to current year presentation.

(2) The  1992  data  reflect  a  $75,000   charge   before  taxes  for  business
    restructuring;  1994 data reflect a $6,065 credit before taxes from business
    restructuring  and an after-tax  operating loss of $4,000 from  discontinued
    operations;  1995 data reflect an after-tax loss of $12,360 in  discontinued
    operations  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;
    1996 data reflect a $1,943 credit  before taxes from business  restructuring
    and an after-tax gain on the sale of Hood, net of operating losses until the
    time of sale of $1,515.  Activities related to the 1992 restructuring  plans
    have been concluded and no further charges or credits will be forthcoming.

                                       14

<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
Consolidated  Financial  Statements  of the Company and Notes  thereto (Item 8),
specifically  Financial  Information  Concerning Segment Reporting (Note 15) and
Discontinued  Operations (Note 18). 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, 1994 through June 30, 1996.

RESULTS OF OPERATIONS

1996 COMPARED WITH 1995

CONSOLIDATED RESULTS
      The  Company's  net  margin  of  $11,600  for  fiscal  1996  is a  $27,500
improvement over fiscal 1995's net loss of $15,900. Of that improvement, $18,000
comes  from  improvements  in  continuing   operations  and  $9,500  comes  from
improvement  reflected in discontinued  operations.  The $18,000 from continuing
operations reflects a $25,600 pre-tax  improvement,  offset by a $7,600 increase
in income tax  expense.  The $25,600  pre-tax  improvement  is the result of (1)
improved  operating results,  particularly in Agway Agricultural  Products (AAP)
and Agway Retail Services (ARS), but also in Leasing (Telmark), Country Products
Group (CPG) and Energy,  offset by reduced results in the Insurance  operations;
(2)  net  gains  on sale of  property,  plant  and  equipment,  investments  and
businesses,   principally  by  CPG,  as  the  Company  continues  to  focus  its
operations; and (3) reduced expenses resulting from decentralization  activities
undertaken in 1995 to reduce costs for fiscal 1996,  reduced  severance  cost in
1996 as compared to 1995 and continued  expense  reduction  efforts during 1996,
offset by increased interest expense.

      Consolidated net sales and revenues of $1,662,600 increased $70,500 (4.4%)
in 1996  compared to  $1,592,100 in 1995.  The increase was due  principally  to
price  increases in AAP and price and volume  increases  in Energy,  but also by
sales and revenue volume increases in Telmark and some lines of business in CPG.
These  increases  were offset by reduced sales in 1996 from  businesses  sold in
1995,  principally  by ARS;  businesses  sold in 1996,  principally  by CPG; and
reduced  volume  in ARS and  Insurance  as  these  units  refocus  their  mix of
business.

      Consolidated  operating costs and expenses of $1,629,300 in 1996 increased
$53,800 (3.4%)  compared to $1,575,500 in 1995. The increase was due principally
to price  increases  in product  costs in AAP and  Energy as well as  additional
costs  associated  with an increased  portfolio in Telmark and  increased  claim
costs experienced in Insurance.  The selling,  general and administrative  (SGA)
expenses of $140,300  included  above  reflect an $11,800  (7.8%)  decrease from
$152,200 in 1995.  These SGA reductions  reflect a decrease in severance cost of
$5,200 to $1,100 in 1996 compared to $6,300 in 1995 and also reflect the ongoing
reduction of costs,  net of  inflation,  which result from the  decentralization
activities noted above.

      Interest  expense,  net of interest  income,  of $33,100 in 1996 increased
$3,100  (10.3%)  compared to $30,000 in 1995. Of the increase,  $2,100 is due to
interest  assessed in the  settlement  of state income tax audits of prior years
for Energy and $1,300 is due to interest  assessed in the  settlement of federal
income tax audits of prior years for the Company.

      Other income,  net, of $19,100  increased  $11,900 (167.4%) over 1995. The
increase is substantially  attributable to three items: (1) a $5,100 increase in
patronage  refunds received from cooperative  suppliers;  (2) $3,800 in gains on
the sale of businesses (particularly in the CPG operations of Agriculture);  and
(3) a $1,300 gain on the sale of an investment.

      Income tax  expense of $9,200 and $1,600 for 1996 and 1995,  respectively,
results in an effective tax rate of 47.9% and 25.6%. See Note 9 of the financial
statements of the Company for more details.

DISCONTINUED OPERATIONS
      Hood was sold in December 1995 at a net gain of $2,100 and had experienced
a net loss of $600  through  the date of sale.  The  $1,500  total  net gain was
reclassified  to  discontinued  operations.  The  $7,900  loss  in  discontinued
operations,  as reported for 1995,  reflects a $4,400 gain on the November  1994
sale of Curtice Burns and $12,300 of net losses recognized in relation to Hood.

                                       15

<PAGE>



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


AGRICULTURE

      Total sales and  revenues of  $869,400  in 1996  represent  an increase of
$77,700 (9.8%) from 1995. AAP  experienced a $94,200  (17.2%)  increase that was
substantially  the result of price increases  reflecting the increase in cost in
feed and fertilizer ingredients. CPG experienced an overall decline in sales and
revenues in 1996,  as compared to 1995,  totaling  $16,500  (7.1%).  The overall
sales  reduction  resulted  from  the  sales  of  CPG's  Pro-Lawn  Products  and
laboratory  animal diet line of business and Sacramento  Valley Milling,  a bean
seed  operation  in  California,  in 1996.  This was  somewhat  offset  by CPG's
sunflower operation which had significant  improvements in 1996,  increasing its
sales and revenues by $6,900 (20%) over 1995.

      The Agriculture operating margin improved $27,400 from a loss of $9,000 in
1995 to a  margin  of  $18,400  in  1996.  AAP's  1996  operating  margin  had a
significant  improvement of $23,400 (176.6%) over 1995. The largest contributing
factors to this  improvement  were the $14,600  (30.8%)  increase to AAP's gross
margins,  an increase of $5,100 in patronage  refunds  received from cooperative
suppliers,  and a decline in expenses as the result of  management's  success in
reducing  SGA costs  from the  reorganization  and the  realignment  of AAP into
enterprises during 1995.

      AAP's  gross  margins  over  1995  resulted  from a change  in AAP's  feed
ingredient  purchasing  program.  During 1996,  Agway Inc.,  through AAP, joined
forces with Farmland Industries, Inc., to form AFI, a limited liability company,
to provide a vehicle to achieve better pricing in the marketplace through volume
purchasing.  Additionally,  in a market year with potentially tight supplies and
increasing  prices for  commodities  needed in the Company's feed business,  the
Company increased the use of forward purchase  contracts,  principally to assure
supply, and the use of exchange-traded futures contracts,  principally to assist
in the management of the cost of these  commodities.  AAP's enhanced  purchasing
program  enabled it to capture the  benefits of the rising  market  during 1996,
which is  reflected  in  reduced  cost of sales.  Due to the  volatility  of the
commodities  market, the benefits  experienced in the feed business from the use
of exchange-traded  futures contracts,  which was a major component of the gross
margin  improvement in 1996 in feed  ingredients,  may or may not be realized at
the same level in future years.

      CPG's operating margin increased $4,000 (93.6%) over 1995,  resulting from
a $1,100 (36.5%)  improvement in its sunflower  operations and a net $3,800 gain
on the sales of businesses noted previously. These were offset by a reduction in
operating margin due to businesses having been sold during the year and one-time
costs  attributable to the start-up of the new produce  facility in DeWitt, New
York.

RETAIL

     Total  sales and  revenues of $262,200  in 1996  decreased  $28,800  (9.9%)
compared to $291,000 in 1995. Sales declines resulted from the exit of the Dairy
Route and I&S  businesses  in late 1995.  Additionally,  the summer  drought and
early winter conditions in the Northeast during the first half of 1996 adversely
impacted  sales,  particularly  with  yard  and  garden  product  lines  such as
fertilizers  and turf seeds.  In order to improve  overall margins in the retail
store system during 1996, ARS has made product mix changes and created marketing
programs  designed to  de-emphasize  high dollar value and lower margin products
such as power  equipment in favor of smaller per unit value products with higher
turnover  and margins.  This focus has  resulted in an overall  decline in total
sales and revenues and some improvement in margins.

      The  operating  margin of ARS was $3,500  for 1996,  which  represents  an
$8,500 improvement over 1995. This substantial  improvement results in part from
the product mix change noted above, but also from a reduction in expenses as the
result of  management's  successful  efforts to cut back SGA costs of the retail
store system by reorganizing its structure and management organization.




                                       16

<PAGE>


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


ENERGY

      Total net sales and revenues of $546,000 in 1996 increased  $35,200 (6.9%)
as  compared  to  $510,800  in 1995.  A large  part of this  increase  (85%) was
attributable to price increases,  while the remaining increase was due to volume
increases.  The prices for Energy's  heating and power fuels increased 8% to 10%
over 1995 as the  result  of a rise in the  market  prices  during  peak  winter
months. The volume increases,  particularly in heating oil and propane, resulted
from 1996  being  8.4%  colder  than 1995  (based on degree  days).  These  were
partially  offset by volume  decreases  resulting from  management  decisions to
close certain company-owned retail  keytrol/cardtrol sites which were determined
not to be economical  to upgrade to comply with the new storage tank  regulatory
requirements,  and  diesel  fuel  volume  lost in the summer and fall of 1995 to
competitors  who sold their excess supplies from the warm 1995 winter at bargain
prices.

      Energy's operating margin of $12,200 for 1996 represents a $1,900 increase
over 1995. Gross margin improvements  totaled $2,600 in 1996 as compared to 1995
and were mainly  attributable  to a change in propane sales mix to higher margin
accounts.  The margins in heating  oils and power  fuels were  reduced by higher
product  costs as the result of a volatile  market  price of fuel oil that could
not be fully recovered through  increased selling price to customers.  The lower
gross margins in power fuels were also due to volatile  product costs as well as
product  mix,  competitive  pricing and higher  operating  costs.  Additionally,
Energy's  operating margin was affected by increases in administrative  expenses
of $2,000 over 1995 offset by  increases in other income of $1,100 from the sale
of fixed assets and a restructuring credit.

LEASING

      Total net revenues of $48,600 in 1996 increased $6,700 (15.9%) compared to
$41,900 in 1995. The increase  resulted from a $41,500  (12.4%)  increase in the
net lease portfolio in 1996 compared to 1995.  Interest and finance charges as a
percent of average net leases and notes increased from 12.7% in 1995 to 12.9% in
1996.

      Operating  profits increased $2,200 (24.0%) to $11,500 in 1996 as compared
to 1995.  The  increase  in total  revenues  was  partially  offset by  interest
expense,  which  increased  $2,600  (14.9%) to $20,300 in 1996 due to  Telmark's
increased borrowings required to finance the growth of the lease portfolio.  The
average  cost of debt for  Telmark  remains  unchanged  from  1995 at 7.5%.  SGA
expenses  increased $1,600 (20%) to $9,800 in 1996 as compared to 1995.  Telmark
payroll costs for additional  personnel,  incentives on new business  booked and
expansion of its advertising all drove expenses upward in 1996.

INSURANCE

      Insurance  net sales and  revenues  of  $25,400 in 1996  decreased  $4,200
(14.1%)  as  compared  to  $29,600  in  1995.  The  decline  in  revenues  is in
Insurance's  direct  written  premium due to  competitive  price  conditions for
personal lines business.

      Operating  losses for Insurance in 1996 total $5,300,  which  represents a
$5,600  decline  compared  to 1995.  This  decline  was the  result  of  adverse
development in older claims,  certain  unusually large farmowner and auto losses
and  increased  claim  activity in the second and third  quarters of 1996 due to
severe weather conditions in the Northeast.



                                       17

<PAGE>


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


RESULTS OF OPERATIONS

1995 COMPARED WITH 1994

CONSOLIDATED RESULTS

      The  Company's  net loss of $15,900 in 1995 was a $12,600  (381%) increase
over the $3,300 net loss in 1994. Of that decline,  $8,700 comes from continuing
operations  and $3,900 comes from  discontinued  operations.  The $8,700 decline
from  continuing  operations  reflected an $11,300  pre-tax decline  offset by a
$2,600 decline in tax expense.  The $11,300  pre-tax  decline was  principally a
result of an $14,100  decrease in operating  margin from  Energy,  due to a very
warm winter in 1995 compared to 1994 and less restructuring  credits experienced
in 1995 than in 1994.  Additionally,  operating  margin was reduced by $6,300 of
severance  costs incurred as part of a  reorganization  of the Company through a
process of  decentralization  and was offset by $8,100 of net  improvement  from
AAP, CPG, ARS and Telmark in 1995 compared to 1994.

      Consolidated  net sales and  revenues  of  $1,592,100  decreased  $102,200
(6.0%) in 1995 compared to $1,694,300 in 1994. The decrease was due primarily to
volume declines in Agriculture,  Retail,  Energy and Insurance.  The Agriculture
decline of $53,400 (6.3%) 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 1995.  Additionally,  the mild winter conditions in
1995 negatively  impacted the retail and wholesale bird food,  small animal food
and bagged feed sales.  Energy's net sales and revenues decreased $45,300 (8.1%)
and was primarily due to 1995 being the third  warmest  winter on record,  which
negatively impacted heating oil sales volume.

      Consolidated  operating  costs and  expenses  were  $1,575,500  in 1995 as
compared to $1,667,400 in 1994. The $91,900 (5.5%)  decrease was the result of a
decrease in product  and plant  operation  costs of  $107,700  and was offset by
increases  in SGA costs of $8,100;  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,  Retail  and  Energy  businesses  that  occurred  as a part  of the
Company's  restructuring  efforts over the past three years. The increase in SGA
costs was mainly the result of additional costs from severance and increased bad
debt expense.

      Interest  expense,  net of  interest  income,  totaled  $30,000 in 1995 as
compared to $27,600 in 1994, representing a $2,400 (8.7%) increase. The increase
was attributable to higher interest rates on slightly higher average balances of
debt.

     Other income in 1995  totaled  $7,100 as compared to other income of $5,700
in 1994.  The  increase  of  $1,400  in 1995 was  mainly  the  result  of larger
patronage refunds received.

      Income tax expense was  approximately  $1,600 and $4,200 in 1995 and 1994,
respectively,  for an effective rate of 25.6% and 85.8%.  The statutory rate 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.

      The $3,900 decline in operating  results of discontinued  operations comes
from the Company  recognizing  a net loss on its  investment  of $12,300 in 1995
compared to a $4,000 net loss  recognized in 1994 offset by a $4,400 net gain in
1995 from the sale of Curtice Burns.

                                       18

<PAGE>


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


AGRICULTURE

     Total  sales and  revenues of  $791,700  in 1995  represented  a decline of
$53,400 (6.3%) from $845,100 in 1994. AAP  experienced a $31,700 (5.3%) 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. CPG sales declined  $22,000 (8.6%) 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 seeds. 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  operating  results improved in 1995 by $4,000 (30.7%) due
to a loss of $9,000 in 1995 as  compared  to a loss of $13,000  in 1994.  A 1995
operating  result  improvement  of $4,000  was  offset  by  $1,300 of  severance
incurred to effect the  reorganization  initiated and  implemented in 1995 and a
$4,200 lower  credit from  restructuring  ($2,000 in 1995  compared to $6,200 in
1994). Both components of Agriculture  successfully reduced expenses by limiting
overtime, reducing selling and advertising costs, and eliminating of positions.

RETAIL

      Total  sales and  revenues  of $291,000  in 1995  dropped  $32,000  (9.9%)
compared  to $323,000 in 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.

      The Retail  operating  loss of $5,000  improved  $3,300 (39.7%) in 1995 as
compared  to 1994.  This was the result of  successfully  reducing  expenses  by
limiting  overtime,  reducing  selling and  advertising  costs,  and eliminating
positions. The margin improvement was after considering  approximately $2,300 of
severance costs incurred as a result of the segment's reorganization.

ENERGY

      Total net sales and revenues of $510,800 in 1995 decreased  $45,200 (8.1%)
as compared to $556,000 in 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%) as 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 (7.6%) 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 $14,100 (57.9%) as compared to 1994. 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 2.0% in 1995,  as compared to 4.4% in 1994 as
the result of the above declines.

LEASING

      Total  sales and  revenues  of $41,900 in 1995  increased  $6,800  (19.4%)
compared to $35,100 in 1994.  This  increase is the result of a 20%  increase in
its net lease revenues, achieved primarily from territory expansion.

      Operating  profit was $9,300 for 1995,  an increase of $800 from $8,500 in
1994.

                                       19

<PAGE>


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


INSURANCE

      Total  sales and  revenues  of $29,600  in 1995  decreased  $1,100  (3.6%)
compared  to $30,700 in 1994.  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 Insurance was $300 for 1995, a decrease of $700 from
1994.


LIQUIDITY AND CAPITAL RESOURCES

CASH FLOWS FROM OPERATIONS

      Cash generated from operations and external borrowings continues to be the
Company's  major ongoing  source of funds to finance  capital  improvements  and
shareholder  dividends.  During 1996,  significant additional cash was generated
from the sale of businesses.

     The net cash flows  generated  from  operating  activities  of the  Company
totaled $9,400,  $16,200 and $21,000 in 1996, 1995 and 1994,  respectively.  The
decline in operating cash flows in 1996, as compared to 1995 and 1994,  resulted
principally  from an  increase  in working  capital  items of $36,700 in 1996 as
compared  to a decrease  of $17,900  and an increase of $2,600 in 1995 and 1994,
respectively. The impacts from working capital items in each year were offset by
fluctuations in net margins and the change in the level of deferred tax assets.



CASH FLOWS FROM INVESTING

     Net cash flows used in the Company's investing  activities totaled $28,500,
$20,100  and  $75,100 in 1996,  1995 and 1994,  respectively.  The Company has a
growing leasing business and cash required to fund lease  origination  growth in
excess of lease  repayments  and leases sold  amounted  to $48,500,  $62,800 and
$57,300  in 1996,  1995  and  1994,  respectively.  The  Company's  discontinued
operations provided cash of $15,900, $76,400 and $2,300 for 1996, 1995 and 1994,
respectively,  attributable  to the  proceeds  from the  sales  of  discontinued
operations and the change in net assets of discontinued operations. Finally, the
Company  obtained a $31,100 source of cash in 1996 when it sold businesses and a
security  investment for cash proceeds.  Similar  proceeds were not generated at
the same level in 1995 or 1994.


                                       20

<PAGE>


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


LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

CASH FLOWS FROM FINANCING ACTIVITIES

      The  Company  finances  its  operations  and  the  operations  of all  its
continuing  businesses and subsidiaries,  except Telmark and Insurance,  through
Agway Financial  Corporation (AFC). External sources of short-term financing for
the Company and all its other  continuing  operations  include  revolving credit
lines, letters of credit, and a commercial paper program.  Telmark and Insurance
finance themselves through operations or direct borrowing arrangements.  Each is
financed  with a  combination  of short- and  long-term  credit  facilities.  In
addition,  Telmark has occasionally sold blocks of its lease portfolio.  Sources
of longer-term financing include the following as of June 30, 1996:
<TABLE>
<CAPTION>

   Source of debt                                              Agway & AFC         Telmark            Total
   --------------                                             -------------     -------------     -------------
   <S>                                                        <C>               <C>               <C>

   Banks - due 7/96 to 2/01 with interest
     from 6.0% to 8.5%....................................    $       3,325     $     146,000     $     149,325
   Insurance companies - due 9/96 to 11/00................
     with interest from 5.9% to 9.2%......................                            126,844           126,844
   Capital leases & other - due 1996 to 2007
     with interest from 6% to 12%.........................           15,341               156            15,497
                                                              -------------     -------------     -------------
       Long-term debt.....................................           18,666           273,000           291,666
   Subordinated money market certificates - due
     10/96 to 10/08 with interest from 4.5% to 9.5%.......          367,426                             367,426
   Subordinated debentures due 1997 to 2003
      with interest at 6.0% to 8.5%.......................           23,243            24,258            47,501
                                                              -------------     -------------     -------------
       Total subordinated debt............................    $     390,669     $      24,258     $     414,927
                                                              -------------     -------------     -------------
           Total debt.....................................    $     409,335     $     297,258     $     706,593
                                                              =============     =============     =============
</TABLE>

     As of June 30,  1996,  the Company had certain  facilities  available  with
various banking  institutions whereby lenders have agreed to provide funds up to
$254,000 to separately  financed units of the Company as follows:  AFC,  $50,000
and Telmark,  $204,000.  In addition,  AFC may issue up to $50,000 of commercial
paper  under  the terms of a  separate  agreement,  backed  by a bank  letter of
credit.  AFC reduced its short-term  debt facilities  $25,000  ($15,000 lines of
credit and $10,000  commercial  paper) since June 30,  1995,  because of reduced
needs,  primarily the result of debt  paydowns  from cash  generated on lines of
business sold. The  availability  of credit to Telmark  increased  $60,000 since
June 30,  1995,  which  will  assist  in  financing  new  business  and  support
incremental repayments on debt.

      The $50,000  line  of  credit  available  to  AFC and its ability to issue
$50,000 of  commercial  paper  require  collateralization  using  certain of the
Company's  accounts  receivable and  non-petroleum  inventories  ("collateral").
Amounts that can be drawn under these AFC short-term agreements are limited to a
specific  calculation based upon the collateral  available.  Adequate collateral
has existed  throughout  the fiscal year to permit AFC to borrow amounts 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  retained  margins.  During the fourth
quarter,  the Company  extended the AFC short-term  facilities  through December
1996. The amounts  outstanding as of June 30, 1996,  under AFC's $50,000 line of
credit and $50,000 commercial paper were $12,200 and $50,000,  respectively. The
Company has ongoing discussions with its lenders and expects to continue to have
appropriate and adequate financing to meet its ongoing needs.

      Of Agway's and AFC's subordinated debt, $330,100 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  money  market
certificates' interest rate is 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. In October 1996, $14,600 of subordinated money market certificates issued
by AFC will mature.  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.

                                       21

<PAGE>


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


LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

CASH FLOWS FROM FINANCING ACTIVITIES (CONTINUED)

      At June 30, 1996,  Telmark has two separate  credit  facilities  available
from banks which allow  Telmark to borrow up to an  aggregate  of  $204,000.  An
uncommitted  short-term line of credit agreement permits Telmark to borrow up to
$4,000 on an unsecured  basis with interest paid upon  maturity.  The line bears
interest  at  money  market  variable  rates.  A  committed  $200,000  partially
collateralized  revolving term loan facility  permits Telmark to draw short-term
funds  bearing  interest at money market rates or draw  long-term  debt at rates
appropriate for the term of the note drawn.  The total amount  outstanding as of
June 30, 1996,  under the short-term  line of credit and the revolving term loan
facility was $0 and $146,000, respectively.

      Telmark  borrows  under its  short-term  line of credit  agreement and its
revolving term agreement  from time to time to fund its  operations.  Short-term
debt  serves as interim  financing  between the  issuances  of  long-term  debt.
Telmark renews its lines of credit annually.  The $4,000 line of credit has been
renewed  through  December  1996.  The $200,000  revolving  term  agreement loan
facility is available through February 1, 1997.

      At June  30,  1996,  Telmark  also  had  balances  outstanding  on  eleven
unsecured senior note private placements totaling $126,844.  Interest is payable
semiannually  on each senior note.  Principal  payments are both  semiannual and
annual.  The note  agreements  are  similar  to one  another  and  each  contain
financial  covenants,  the most  restrictive  of which prohibit (i) tangible net
worth,  defined as tangible assets less total  liabilities  (excluding any notes
payable to Agway Holdings, Inc.), from being less than $32,000 (ii) the ratio of
total  liabilities less  subordinated  notes payable to Agway Holdings,  Inc. to
shareholder's  equity plus  subordinated  notes payable to Agway Holdings,  Inc.
from exceeding 5:1, (iii) the ratio of earnings available for fixed charges from
being  less  than  1.25:1,  and  (iv)  dividend   distributions  and  restricted
investments  made after  December 31, 1994 that exceed 50% of  consolidated  net
income  for the  period  beginning  on  January  1,  1995  through  the  date of
determination, inclusive.

     On October 31, 1994, Telmark's  registration with the Securities & Exchange
Commission of its second  offering to the public of $30,000 of  debentures,  due
March 31,  1998,  and March 31,  2000,  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. The interest on the debt is payable
quarterly  on  January 1, April 1, July 1 and  October  1. The  offering  of the
debentures is not  underwritten,  and there can be no guarantee as to the amount
of debentures, if any, that will 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, 1996,  approximately  $19,600 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 was sold and is outstanding at June 30, 1996.

      The  Company  believes  Telmark  will  continue  to have  appropriate  and
adequate short-term and long-term financing to meet its ongoing needs.


OTHER MATTERS

IMPAIRMENT OF LONG-LIVED ASSETS

      In March 1995, Statement of Financial Accounting Standards (SFAS) No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be  Disposed  Of," was issued.  SFAS No. 121  requires  impairment  losses to be
measured and recorded on long-lived assets used in operations when indicators of
impairment are present and the undiscounted cash flows estimated to be generated
by those  assets are less than the assets'  carrying  amount.  SFAS No. 121 also
addresses the accounting for long-lived  assets that are expected to be disposed
of. The Company will adopt SFAS No. 121 in the first quarter of fiscal 1997, and
based on presently available  estimates,  the effect of adoption is estimated at
approximately $2,000.



                                       22

<PAGE>

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

OTHER MATTERS (CONTINUED)
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.  The Company  expects  that it will be required to expend funds to
participate  in the  remediation  of certain  sites,  including  sites where the
Company  has been  designated  by the EPA as a PRP under  CERCLA  and sites with
underground  fuel storage tanks,  and will incur other expenses  associated with
environmental compliance.

      At June 30, 1996, the Company has been designated as a PRP under CERCLA or
as a third party to the original PRPs in several  Superfund sites. The liability
under CERCLA is joint and several, meaning that the Company could be required to
pay in  excess  of its pro  rata  share  of  remediation  costs.  The  Company's
understanding  of the financial  strength of other PRPs at these Superfund sites
has been considered,  where appropriate,  in the Company's  determination of its
estimated liability.

      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. The
settlement  of the  reserves  established  will cause  future cash  outlays over
approximately  five years based upon current  estimates,  and 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  $2,000 in fiscal  1996 on capital  projects.  The  Company
estimates that during fiscal 1997 and 1998  approximately  $1,300 and $3,700 per
year  will  be  spent,   respectively,   on  additional   capital  projects  for
environmental  protection.   These  estimates  include  the  additional  capital
required to comply with EPA  Underground  Storage  Tank (UST)  regulations  that
become  effective in December  1998.  Presently,  the total  additional  capital
required to comply with the EPA UST regulations is estimated to be approximately
$3,700.  The total capital  requirements  may change due to the actual number of
USTs actively in use on the effective date.

AGRICULTURAL ECONOMY AND OTHER FACTORS
     The financial  condition of the Company can be directly affected by factors
affecting the  agricultural  economy,  since these factors impact the demand for
the  Company's  products and the ability of its  customers to make  payments for
products already purchased through credit extended by the Company. These factors
include: (i) changes in government  agricultural  programs (e.g., milk marketing
orders and acreage  reduction  programs) that may adversely  affect the level of
income of  customers  of the  Company,  (ii)  weather-related  conditions  which
periodically occur that can impact the  agricultural  productivity and income of
the customers of the Company;  and (iii) the  relationship of demand relative to
supply of agricultural commodities.

     Federal agricultural legislation, formally known as The Federal Agriculture
Improvement  and Reform Act of 1996, was signed into law on April 4, 1996.  This
legislation  replaced  the former  program of variable  price-linked  deficiency
payments with fixed payments to farmers which decline over a seven-year  period.
This  legislation  also  eliminated  Federal  planting  restrictions and acreage
controls  allowing farmers more flexibility to plant for the market.  The impact
of this legislation on the agricultural  economy, and on the financial condition
of the Company is not expected to be significant in the  short-term.  The longer
term impact on the financial  condition of the Company of such a major change in
the Federal governments's role in agriculture cannot be predicted at this time.

     The  Company's  energy  business  is  impacted  by factors  such as weather
conditions  in the  Northeast  and the  relationship  of supply  and  demand for
petroleum  products  worldwide as well as within Agway's market.  Agway's retail
business can be impacted by fluctuations in the economy that, in genreal, affect
consumer demand for products in the Northeast.  To the extent that these factors
adversely  affect the customers of the Company,  the financial  condition of the
Company could be adversely affected.



<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............................................................    25

      Report of Independent Accountants......................................................................    26

      Consolidated Balance Sheets, June 30, 1996 and 1995....................................................    29

      Consolidated Statements of Operations, fiscal years ended June 30, 1996, 1995 and 1994.................    30

      Consolidated Statements of Changes in Shareholders' Equity, fiscal years ended June 30,
           1996, 1995 and 1994...............................................................................    31

      Consolidated Statements of Cash Flow, fiscal years ended June 30, 1996, 1995 and 1994..................    32

      Notes to Consolidated Financial Statements.............................................................    33
</TABLE>

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

      This item is inapplicable.



                                       24

<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  LLP,  independent
auditors,  as it relates to Curtice Burns Foods, Inc. and H.P. Hood Inc., former
investments  of the Company,  both of which have been sold and are  reflected as
discontinued  operations  in the  financial  statements.  The  Coopers & Lybrand
L.L.P.  and Price  Waterhouse  LLP 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  auditors  to review the manner in which they are  performing  their
responsibilities  and to discuss auditing,  internal  accounting  controls,  and
financial  reporting matters.  The independent  auditors have free access to the
Budget & Audit Committee.




                                                         AGWAY INC.


                                                         BY DONALD P. CARDARELLI
                                                              President, CEO and
                                                                 General Manager
                                                                 August 30, 1996




                                                             BY PETER J. O'NEILL
                                                          Senior Vice President,
                                                              Finance & Control,
                                                        Treasurer and Controller
                                                                 August 30, 1996


                                       25

<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,  1996  and  1995,  and the  related  consolidated
statements of operations, changes in shareholders' equity and cash flows for the
years ended June 30, 1996,  1995 and 1994.  These  financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements based on our audits. We did not audit the
financial  statements  of H. P. Hood Inc.  for the years ended June 30, 1995 and
1994 nor did we audit the financial  statements of Curtice Burns Foods, Inc. for
the year ended June 30, 1994.  Such statements of H. P. Hood Inc. (not presented
separately  herein)  reflect total assets  amounting to $146,886,000 at June 30,
1995, and total revenues  amounting to  $482,738,000  and  $493,003,000  for the
years ended June 30, 1995 and 1994,  respectively.  Such  statements  of Curtice
Burns Foods,  Inc. (not  presented  separately  herein)  reflect total  revenues
amounting to  $829,116,000  for the year ended June 30, 1994.  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 the respective  subsidiaries  as discontinued
operations, 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, 1996 and 1995, and the results of their operations
and their  cash  flows for the years  ended  June 30,  1996,  1995 and 1994,  in
conformity with generally accepted accounting principles.








COOPERS & LYBRAND L.L.P.

Syracuse, New York
August 30, 1996



                                       26

<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 the years then
ended  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



                                       27
<PAGE>



                        REPORT OF INDEPENDENT ACCOUNTANTS





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


In  our  opinion, the  consolidated  balance  sheet  and  related  consolidated
statements of operation and retained earnings and  of  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 the  results of  their  operations and  their cash flows for the fiscal year
then ended 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 audit.  We conducted our audit 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 audit  provides a reasonable  basis for the opinion  expressed
above.







PRICE WATERHOUSE LLP


Rochester, New York
August 9, 1996





                                       28

<PAGE>



                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             JUNE 30, 1996 AND 1995
                             (THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>

                                     ASSETS
                                                                                     1996                1995
                                                                                -------------        -----------
<S>                                                                             <C>                  <C>

Current assets:
    Trade accounts receivable (including notes receivable of
        $35,182 and $33,491, respectively), less allowance for
        doubtful accounts of $10,062 and $9,716, respectively...............    $    207,304         $   209,949
    Leases receivable, less unearned income of $48,403 and $41,523,
        respectively........................................................         105,374              96,165
    Advances and other receivables..........................................          35,914              32,069
    Inventories.............................................................         157,518             157,658
    Prepaid expenses and other assets.......................................          58,380              69,292
                                                                                -------------        -----------
        Total current assets................................................         564,490             565,133
Marketable securities.......................................................          34,115              34,752
Other security investments..................................................          42,406              37,981
Properties and equipment, net...............................................         237,015             248,753
Long-term leases receivable, less unearned income of $75,828 and
    $68,799, respectively...................................................         268,815             236,522
Net pension asset...........................................................          85,181              73,842
Other assets................................................................          12,249              12,034
Net assets of discontinued operations.......................................                              15,734
                                                                                -------------        -----------
        Total assets........................................................    $  1,244,271         $ 1,224,751
                                                                                =============        ===========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                                     1996                1995
                                                                                -------------        -----------
Current liabilities:
    Notes payable...........................................................    $     62,200         $    70,300
    Current installments of long-term debt..................................          94,253              48,324
    Subordinated debt, current..............................................          14,643              36,296
    Accounts payable........................................................          97,683             116,777
    Other current liabilities...............................................         139,873             139,110
                                                                                -------------        -----------
        Total current liabilities...........................................         408,652             410,807

Long-term debt..............................................................         197,413             219,986
Subordinated debt...........................................................         400,284             362,768
Other liabilities...........................................................          66,664              58,825
                                                                                -------------        -----------
        Total liabilities...................................................       1,073,013           1,052,386
Shareholders' equity:
    Preferred stock, less amount held in Treasury...........................          59,319              65,635
    Common stock ($25 par--300,000 shares authorized; 162,070 and
        170,853 shares issued, less amount held in Treasury)................           2,689               2,728
    Paid-in capital.........................................................                               1,470
    Retained margin.........................................................         109,250             102,532
                                                                                -------------        -----------
            Total shareholders' equity......................................         171,258             172,365
Commitments and contingencies...............................................
                Total liabilities and shareholders' equity..................    $  1,244,271         $ 1,224,751
                                                                                =============        ===========

</TABLE>



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

                                       29

<PAGE>



                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 FISCAL YEARS ENDED JUNE 30, 1996, 1995 AND 1994
                             (THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>

                                                              1996                  1995                  1994
                                                          -------------         -------------        -------------
<S>                                                       <C>                   <C>                  <C>

Net sales and revenues from:
      Product sales..................................     $  1,588,544          $  1,520,502         $   1,628,443
      Leasing operations.............................           48,627                41,942                35,128
      Insurance operations...........................           25,431                29,609                30,703
                                                          -------------         -------------        -------------
           Total net sales and revenues..............        1,662,602             1,592,053             1,694,274
                                                          -------------         -------------        -------------

Cost and expenses from:
      Products and plant operations..................        1,449,431             1,391,612             1,499,249
      Leasing operations.............................           20,305                17,675                13,259
      Insurance operations...........................           21,176                17,321                16,881
      Selling, general and administrative activities.          140,332               152,177               144,108
      Restructuring credit...........................           (1,943)               (3,248)               (6,065)
                                                          -------------         -------------        --------------
           Total operating costs and expenses........        1,629,301             1,575,537             1,667,432
                                                          -------------         -------------        --------------

Operating margin.....................................           33,301                16,516                26,842
Interest expense, net of interest income
      of $10,330, $8,829 and $8,945, respectively....          (33,085)              (30,003)              (27,645)
Other income, net....................................           19,083                 7,137                 5,711
                                                          -------------         -------------        --------------
Margin (loss) from continuing operations before
      income taxes...................................           19,299                (6,350)                4,908
Income tax expense...................................           (9,214)               (1,628)               (4,212)
                                                          -------------         -------------        --------------


Margin (loss) from continuing operations.............           10,085                (7,978)                  696

Discontinued operations:
      Loss from operations, including tax benefit of
          $120, $13,637 and $0, respectively.........             (595)              (12,360)               (4,000)
      Gain on disposal of Hood, net of tax expense
        of $1,711....................................            2,110
      Gain on disposal of Curtice Burns, net of tax
        expense of $19,700...........................                                  4,430
                                                          -------------         -------------        --------------
           Margin (loss) from discontinued
             operations..............................            1,515                (7,930)               (4,000)
                                                          -------------         -------------        --------------
Net margin (loss)....................................     $     11,600          $    (15,908)        $      (3,304)
                                                          =============         =============        ==============
</TABLE>














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

                                       30

<PAGE>



                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                 FISCAL YEARS ENDED JUNE 30, 1996, 1995 AND 1994
                             (THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>

                                                COMMON STOCK
                                            --------------------
                                               (PAR VALUE $25)      PREFERRED    PAID-IN    RETAINED
                                             SHARES     AMOUNT        STOCK      CAPITAL     MARGIN        TOTAL
                                            ---------  ----------   ---------   ---------   ---------    ---------

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

Balance June 30, 1993....................     111,609  $    2,790   $  53,474   $   7,350   $ 131,787    $ 195,401

      Net loss...........................                                                      (3,304)      (3,304)
      Dividends declared.................                              17,864                  (5,044)      12,820
      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      71,338       6,371     123,346      203,826

      Net loss...........................                                                     (15,908)     (15,908)
      Dividends declared.................                                                      (4,785)      (4,785)
      Redeemed, net......................      (1,735)        (43)     (5,703)                              (5,746)
      Adjustment to unrealized 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      65,635       1,470     102,532      172,365

      Net margin.........................                                                      11,600       11,600
      Dividends declared.................                                                      (4,382)      (4,382)
      Redeemed, net......................        (975)        (39)     (6,316)                              (6,355)
      Adjustment to unrealized losses
        on available-for-sale securities,
        net of tax.......................                                                        (500)        (500)
      Sale of stock of Hood..............                                          (1,470)                  (1,470)
                                            ---------  ----------   ---------   ---------   ---------    ---------
Balance June 30, 1996....................     108,144  $    2,689   $  59,319   $       0   $ 109,250    $ 171,258
                                            =========  ==========   =========   =========   =========    =========
</TABLE>


      Common shares,  purchased at par value,  held in treasury at June 30 were:
53,926 in 1996;  61,734 in 1995;  59,639 in 1994.  A common  stock  dividend per
share of $1.50 was declared for fiscal 1996,  1995 and 1994.  Dividend  payments
are  restricted to a maximum of 8% of par value,  as governed by the Farm Credit
Administration. See Note 13 for the details of preferred stock activity.











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

                                       31

<PAGE>



                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                 FISCAL YEARS ENDED JUNE 30, 1996, 1995 AND 1994
                             (THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>

CASH FLOWS FROM OPERATING ACTIVITIES:                         1996                   1995                 1994
                                                          -------------         -------------        --------------
<S>                                                       <C>                   <C>                  <C>                  
     Net margin (loss).................................   $     11,600          $    (15,908)        $      (3,304)
     Adjustments to reconcile margins to net cash:
         Depreciation and amortization.................         33,422                33,720                34,326
         Restructuring credit..........................         (1,943)               (3,248)               (6,065)
         Receivables and other asset provision.........         10,993                 9,369                10,131
         Pension income................................        (11,338)               (9,956)               (9,264)
         Patronage refund..............................         (3,264)               (1,123)                 (399)
         Deferred taxes including valuation allowance..         10,873               (16,006)               (1,380)
         (Gain) loss on sale of:
              Businesses...............................         (3,799)
              Other security investments...............         (1,348)                                        (11)
              Properties and equipment.................            891                 1,436                  (479)
         Changes in  assets  and  liabilities,  net
              of  effects  of  businesses acquired
              or sold:
              Receivables..............................        (14,972)               15,333               (16,793)
              Inventory................................        (10,757)               21,005                 5,048
              Payables.................................        (19,094)               (7,300)               27,510
              Other....................................          8,086               (11,141)              (18,358)
                                                          -------------         -------------        --------------
Net cash flows from operating activities...............          9,350                16,181                20,962

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property, plant and equipment........        (26,025)              (38,475)              (32,729)
     Cash paid for acquisitions........................           (688)                                     (5,044)
     Disposal of property, plant and equipment.........          4,012                 6,373                12,368
     Proceeds from disposal of businesses..............         26,467
     Purchases of marketable securities available
          for sale.....................................        (10,973)               (1,704)              (21,212)
     Sale of marketable securities available for sale..         11,110                   774                21,708
     Leases originated.................................       (174,999)             (170,495)             (149,659)
     Leases repaid.....................................        126,529               107,649                92,313
     Proceeds from lease sales.........................                                                      6,426
     Purchases of investments in related
          cooperatives.................................         (4,401)               (1,700)               (2,703)
     Proceeds from sale of investments in related
          cooperatives.................................          4,586                 1,069                 1,136
     Proceeds from sale of discontinued operations.....         15,900                55,786
Net changes in assets of discontinued operations.......                               20,625                 2,306
                                                          -------------         -------------        -------------
Net cash flows used in investing activities............        (28,482)              (20,098)              (75,090)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Net change in short-term borrowing................         (8,100)                7,500                (7,800)
     Proceeds from long-term debt......................         67,478                90,186               112,243
     Repayment of long-term debt.......................        (42,896)              (73,501)              (73,957)
     Proceeds from sale of subordinated debentures.....         81,565                65,398                41,676
     Redemption of subordinated debt...................        (65,701)              (73,479)              (14,150)
     Payments on capitalized leases....................         (2,278)               (1,479)               (1,327)
     Proceeds from sale of stock.......................             14                    34                 1,886
     Redemption of stock...............................         (6,368)               (5,779)                 (702)
     Cash dividends paid...............................         (4,582)               (4,963)               (4,512)
                                                          -------------         -------------        --------------

Net cash flows from financing activities...............         19,132                 3,917                53,357
                                                          -------------         -------------        -------------
Net increase (decrease) in cash and equivalents........              0                     0                  (771)
Cash and equivalents at beginning of year..............              0                     0                   771
                                                          -------------         -------------        -------------
Cash and equivalents at end of year....................   $          0          $          0         $           0
                                                          =============         =============        =============


</TABLE>


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

                                       32

<PAGE>



                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                   NOTES TO CONSOLIDATED 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  primarily  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;  manufacturing of pet foods;
processing and marketing sunflower seeds; 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 year
ended June 30, 1996,  was  comprised of 53 weeks and fiscal years ended June 30,
1995 and 1994, were each comprised of 52 weeks.

Basis of Consolidation
      The consolidated  financial  statements include the accounts of all wholly
owned subsidiaries.  Operations of H.P. Hood Inc. (Hood),  which was 99.9% owned
through December 14, 1995, and Curtice Burns Foods, Inc. (Curtice Burns),  which
was 34% owned through November 3, 1994, are presented as discontinued operations
(see Note 18). All significant intercompany  transactions and balances have been
eliminated in consolidation.

Reclassifications
      Certain  reclassifications  have been made to conform prior year financial
statements with the current year presentation,  the most significant of which is
the reclassification of Hood from continuing to discontinued operations.

Cash and Equivalents
      The Company  considers all investments  with a maturity of three months or
less when purchased to be cash equivalents.

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 taken into income  using the  interest  method over the terms of the
lease,  which for most commercial and  agricultural  leases is 60 months or less
with a maximum of 180 months for buildings.  Income  recognition is suspended on
all leases and loans that become past due greater than 120 days.

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
      Inventories  are stated at the lower of cost or  market,  except for grain
inventories  associated with the Company's grain  marketing  program,  which are
marked to market.  For those  inventories  stated at cost,  the Company uses the
average unit cost or the first-in, first-out method, except for liquid petroleum
products,  which are on the  last-in,  first-out  method.  The  Company's  grain
marketing  program enters into both forward purchase and sales  commitments with
farmers and others on a variety of grain products. At the same time, the Company
enters into generally  matched  transactions (in both maturity and amount) using
offsetting forward commitments and/or exchange-traded futures contracts to hedge
against price  fluctuations in the market price of grains. The Company also uses
exchange-traded  futures contracts to manage its exposure to fluctuations in the
prices for its present and anticipated  needs of major  ingredients for its feed
business.  All  futures  contracts  and  forward  commitments  used in the grain
marketing  program are marked to market at the end of the reporting  period with
the resulting gains or losses being charged to cost of sales.

                                       33

<PAGE>



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


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Marketable Securities
      In 1995,  the  Company  adopted  SFAS No.  115,  "Accounting  for  Certain
Investments  in Debt and  Equity  Securities."  Under  these  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 consist of capital stock of a cooperative bank
and other cooperative  suppliers  acquired at par or stated value. This stock is
not traded and is  historically  redeemed  on a periodic  basis by the issuer at
cost. By its nature,  this stock is held to redemption  and is reported at cost.
The Company  believes it is not  practical  to estimate  the fair value of these
investments  without  incurring  excessive  costs since there is no  established
market and it is  inappropriate  to estimate future cash flows which are largely
dependent  on future  earnings  of the  cooperative  bank and other  cooperative
suppliers.

      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  $1,400, $900 and $1,300 for the years ended June 30,
1996, 1995 and 1994,  respectively.  Patronage  refunds received on the stock of
other cooperatives are reflected in other income.

Properties and Equipment
      Properties   and  equipment  are  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 $7,500 and $9,500 at June 30, 1996 and
1995, 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  $1,600,  $2,400 and
$2,800 for fiscal years ending June 30, 1996, 1995 and 1994, respectively.

Impairment of Long-Lived Assets
      In March 1995, SFAS No. 121,  "Accounting for the Impairment of Long-Lived
Assets and for  Long-Lived  Assets to Be Disposed Of," was issued.  SFAS No. 121
requires impairment losses to be measured and recorded on long-lived assets used
in operations  when  indicators of impairment  are present and the  undiscounted
cash flows  estimated  to be generated by those assets are less than the assets'
carrying  amount.  SFAS No. 121 also  addresses the  accounting  for  long-lived
assets that are  expected to be disposed of. The Company will adopt SFAS No. 121
in the first quarter of fiscal 1997, and based on presently available estimates,
the effect of adoption is estimated at approximately $2,000.

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.

                                       34

<PAGE>



                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
             NOTES TO CONSOLIDATED 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  $600, $1,300 and $1,600
for the years ended June 30, 1996, 1995 and 1994, respectively.

Advertising Costs
      The Company generally expenses advertising costs as incurred.  Advertising
expense  for the years  ended  June 30,  1996,  1995 and 1994 was  approximately
$23,200, $20,700 and $22,700, 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 tax rates that are  anticipated  to be in effect
when these differences  reverse.  The deferred tax provision  represents 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 for
which realization is reasonably assumed.

Discontinued Operations
      Interest  expense  allocated from  continuing  operations to  discontinued
operations  was based upon the proportion of net assets  separately  financed to
total Company assets.  Total interest expense allocated was approximately  $400,
$1,000  and  $3,600  for  the  years  ended  June  30,  1996,   1995  and  1994,
respectively.

Use of Estimates
      The  preparation  of financial  statements  in conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements.  Estimates also affect the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.




                                       35

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




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 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 pursuant to a "no action letter" issued
by the staff of the  Securities  and  Exchange  Commission,  AFC,  as a separate
company,  is not  required to file  periodic  reports with respect to these debt
securities.  However,  as required  by the 1934 Act,  the  summarized  financial
information concerning AFC and Consolidated Subsidiaries is as follows:
<TABLE>
<CAPTION>

                                                      FISCAL YEAR ENDED    FISCAL YEAR ENDED     FISCAL YEAR ENDED
                                                        JUNE 30, 1996         JUNE 30, 1995        JUNE 30, 1994
                                                     ------------------    ------------------    ----------------
      <S>                                            <C>                   <C>                   <C>   

      Net sales and revenues.......................  $       1,087,418     $       1,089,316     $     1,176,617
      Operating margin.............................             29,117                26,715              39,500
      Margin (loss) from continuing operations.....             (6,274)               13,644              14,862
      Net margin (loss)............................             (4,759)                5,714              10,862



                                                        JUNE 30, 1996         JUNE 30, 1995
                                                     ------------------    ------------------
      Current assets...............................  $         530,547     $         544,664
      Properties and equipment, net................            166,504               169,368
      Noncurrent assets............................            353,377               321,153
      Net assets of discontinued operations........                  0                15,734
                                                     ------------------    -----------------
      Total assets.................................  $       1,050,428     $       1,050,919
                                                     ==================    ==================

      Current liabilities..........................  $         227,781     $         240,975
      Long-term debt...............................            191,189               217,425
      Subordinated debt............................            400,284               362,768
      Noncurrent liabilities.......................             17,007                 8,855
      Shareholder's equity.........................            214,167               220,896
                                                     ------------------    ------------------
      Total liabilities and shareholder's equity...  $       1,050,428     $       1,050,919
                                                     ==================    ==================
</TABLE>


3.  RESTRUCTURING RESERVES

      In June 1992, the Company  established a $75,000 reserve for the estimated
net cost to complete a  significant  restructuring  project to  restructure  the
Company.  This  project was  planned to be  completed  over  several  years.  As
initiatives within this project have been completed,  the Company has constantly
monitored the estimated  costs to complete the project and has  recognized  into
income a  reduction  in costs  totaling  $11,256,  which  has been  realized  as
follows:  $1,943 in fiscal  1996;  $3,248 in fiscal  1995;  and $6,065 in fiscal
1994. At June 30, 1996, all projects  related to these planned  activities  were
concluded;  no  further  charges  or  credits  will be  forthcoming  from  these
activities.

                                       36

<PAGE>



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


4.  LEASES RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES

      Net investments in leases at June 30 were as follows:
<TABLE>
<CAPTION>

                                                                                      1996                1995
                                                                                 --------------      -------------
      <S>                                                                        <C>                 <C>

      Leases (minimum payments):
         Commercial and agricultural..........................................   $     505,783       $    448,975
         Retail...............................................................           4,771              2,461
                                                                                 --------------      -------------
            Total leases......................................................         510,554            451,436

      Unearned interest and finance charges...................................        (124,231)          (110,322)
      Net deferred origination costs..........................................           7,642              6,904
                                                                                 --------------      -------------
         Net investment.......................................................         393,965            348,018
      Allowance for credit losses.............................................         (19,776)           (15,331)
                                                                                 --------------      -------------
         Net leases receivable................................................   $     374,189       $    332,687
                                                                                 ==============      =============
</TABLE>

      Included within the above are  unguaranteed  estimated  residual values of
leased  property  approximating  $54,400  and $49,900 at June 30, 1996 and 1995,
respectively.  Additionally,  as of June 30, 1996 and 1995,  the  recognition of
interest income was suspended on approximately $2,900 and $3,800,  respectively,
of net leases.

      Contractual  maturities of leases  (minimum  payments)  over the next five
years  and  thereafter  were as  follows  at June 30,  1996:  $159,443  in 1997;
$124,428 in 1998; $91,951 in 1999; $56,445 in 2000; $29,309 in 2001; and $48,978
thereafter.


5.  INVENTORIES

      Inventories at June 30 consist of the following:
<TABLE>
<CAPTION>

                                                                                      1996                1995
                                                                                 --------------      -------------
         <S>                                                                     <C>                 <C>

         Raw materials........................................................   $      16,161       $     17,695
         Finished goods.......................................................         133,532            132,447
         Goods in transit and supplies........................................           7,825              7,516
                                                                                 --------------      -------------
            Total inventories.................................................   $     157,518       $    157,658
                                                                                 ==============      =============
</TABLE>


      Inventories  valued  at the  lower of LIFO  (last-in,  first-out)  cost or
market are liquid petroleum  products.  At June 30, 1996 and 1995, current costs
exceeded LIFO costs by approximately $2,500 and $700, respectively. The total of
such inventories was approximately $13,100 at June 30, 1996, and $12,400 at June
30, 1995.

      Included in the total inventories are commodities at market  (particularly
corn and  soybeans)  totaling  $6,900 at June 30,  1996,  and $5,100 at June 30,
1995.


                                       37

<PAGE>



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


6.  MARKETABLE SECURITIES

      Available-for-sale marketable securities include:
<TABLE>
<CAPTION>

                                                                            Gross        Gross
                                                           Amortized     Unrealized    Unrealized        Fair
      June 30, 1996                                          Cost           Gains        Losses          Value
      -------------                                      ------------   ------------  ------------   ------------
<S>                                                      <C>            <C>           <C>            <C>

U.S. government securities and obligations............   $     7,620    $        13   $      (229)   $     7,404
Non-U.S. government obligations.......................         3,487                         (131)         3,356
Mortgage-backed securities............................         7,357            156           (30)         7,483
Corporate securities..................................        16,704             10          (842)        15,872
                                                         -------------  ------------  ------------   ------------
      Total available-for-sale marketable securities..   $    35,168    $       179   $    (1,232)   $    34,115
                                                         =============  ============  ============   ============
</TABLE>
<TABLE>
<CAPTION>


                                                                            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>


      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.

      Gross gains of approximately  $500 and $400 were realized on sales of debt
and equity  securities in 1996 and 1994,  respectively.  Gross gains realized in
1995  were  immaterial.  Gross  losses  realized  on sales  of debt  and  equity
securities totaled approximately $300 in 1996. Gross losses realized in 1995 and
1994 were immaterial.

      At June 30, 1996,  the Company did not hold any debt 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, 1996, 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........................    $   1,163   $   1,171
      Due after one year through five years..........        9,190       9,006
      Due after five years through ten years.........        1,425       1,384
      Due after ten years............................       23,390      22,554
                                                         ---------   ---------
                                                         $  35,168   $  34,115
                                                         =========   =========

                                       38

<PAGE>



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


7.  OTHER SECURITY INVESTMENTS

      Other security investments at June 30 consist of the following:
<TABLE>
<CAPTION>
      <S>                                                                  <C>                   <C>

                                                                                1996                  1995
                                                                           -------------         -------------
      CF Industries, Inc...............................................    $      17,521         $      14,351
      CoBank, ACB......................................................           22,158                18,854
      Other............................................................            2,727                 4,776
                                                                           -------------         -------------
                                                                           $      42,406         $      37,981
                                                                           =============         =============
</TABLE>

8.  PROPERTIES AND EQUIPMENT

      Properties and equipment,  at cost,  including capital leases,  consist of
the following at:
<TABLE>
<CAPTION>


                  June 30, 1996                          Owned                 Leased              Combined
                  -------------                      -------------         -------------         ------------
      <S>                                            <C>                   <C>                   <C>   

      Land and land improvements.................    $     36,126          $      1,071          $     37,197
      Buildings and leasehold improvements.......         126,419                 8,991               135,410
      Machinery and equipment....................         343,728                 7,442               351,170
      Capital projects in progress...............           9,484                                       9,484
                                                     -------------         -------------         ------------
                                                          515,757                17,504               533,261
      Less: accumulated depreciation and
              amortization.......................         281,861                14,385               296,246
                                                     -------------         -------------         ------------

      Properties and equipment, net..............    $    233,896          $      3,119          $    237,015
                                                     =============         =============         ============


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

      Land and land improvements.................    $     35,440          $      1,071          $     36,511
      Buildings and leasehold improvements.......         129,299                 8,991               138,290
      Machinery and equipment....................         345,797                 7,204               353,001
      Capital projects in progress...............          13,318                                      13,318
                                                     -------------         -------------         ------------
                                                          523,854                17,266               541,120
      Less: accumulated depreciation and
              amortization.......................         278,566                13,801               292,367
                                                     -------------         -------------         ------------

      Properties and equipment, net..............    $    245,288          $      3,465          $    248,753
                                                     =============         =============         ============
</TABLE>


      Depreciation and amortization expense relating to properties and equipment
amounted to approximately  $31,800,  $31,300 and $31,500 in 1996, 1995 and 1994,
respectively.


                                       39

<PAGE>



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


9.  INCOME TAXES

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

<TABLE>
<CAPTION>

                                                           1996                  1995                  1994
                                                        ----------           -----------           -----------
              <S>                                       <C>                  <C>                   <C>

              Continuing operations:
                Current:
                  Federal..........................     $   (3,750)          $     2,354           $     1,721
                  State............................          2,092                 1,352                 3,647
                Deferred...........................         10,838                (2,925)               (1,156)
                Increase in valuation allowance....             34                   847
                                                        ----------           -----------           ----------- 
                                                        $    9,214           $     1,628           $     4,212
                                                        ===========          ===========           ===========

              Discontinued operations:
                Current:
                  Federal........................       $    1,591           $     9,656
                  State..........................                                  1,553
                Deferred.........................                                 (5,146)
                                                        ----------           -----------           -----------           
                                                        $    1,591           $     6,063           $         0
                                                        ==========           ===========           ===========

</TABLE>

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

<TABLE>
<CAPTION>

                                                                                  1996         1995         1994
                                                                                --------     --------     --------
      <S>                                                                       <C>          <C>          <C>

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

      Tax effects of:
              State income taxes, net of federal benefit (1).............          7.5          7.6         63.3
              Items for which no federal tax effect was recognized.......          2.8         19.9          6.3
              Dividend received deduction................................          -           (1.6)         2.5
              Amortization of intangibles................................           .5          2.1          2.3
              Adjustment of prior year accrual...........................          3.0         17.3         (6.6)
              Utilization of loss carryforwards..........................          -            -          (12.6)
              Other items................................................          (.9)         7.0         (4.4)
              Basis difference in investment.............................          -            8.3          -
                                                                                --------     --------     --------
                  Effective income tax rate..............................         47.9%        25.6%        85.8%
                                                                                ========     ========     ========
</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.

                                       40

<PAGE>



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


9.  INCOME TAXES (CONTINUED)

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


              Deferred tax assets:                                                  1996                  1995
                                                                                -------------         ------------
              <S>                                                               <C>                   <C>

                  Other liabilities and reserves.............................   $     14,644          $     10,137
                  Leases receivable..........................................          9,900                 9,456
                  Self-insurance reserves....................................          6,554                 6,466
                  Medical reserves...........................................          7,325                 6,966
                  Inventory..................................................          6,662                 6,201
                  Deferred compensation......................................          4,964                 4,849
                  Accounts receivable........................................          3,421                 3,303
                  Environmental..............................................          3,540                 2,758
                  NOL carryforward...........................................            368                 5,252
                  Alternative minimum tax credit carryforward................          5,385                 1,721
                  ITC carryforward...........................................          1,194
                  Basis in discontinued subsidiary...........................                               12,395
                  Restructuring reserve......................................                                1,084
                                                                                -------------         ------------
                  Gross deferred tax asset...................................         63,957                70,588
                  Less valuation allowance...................................           (881)                 (847)
                                                                                -------------         ------------
                       Total net deferred tax asset..........................         63,076                69,741
                                                                                -------------         ------------

              Deferred tax liabilities:
                  Pension assets.............................................         28,961                25,106
                  Excess of tax over book depreciation.......................         15,228                13,640
                  Prepaid medical............................................          6,455                 6,978
                  Other assets...............................................          2,274                 2,213
                  Miscellaneous..............................................                                  773
                                                                                -------------         ------------
                       Total deferred tax liability..........................         52,918                48,710
                                                                                -------------         ------------
                       Net deferred tax asset................................   $     10,158          $     21,031
                                                                                =============         ============
</TABLE>


      The  Company's net deferred tax asset at June 30, 1996 and 1995 of $10,158
and  $21,031,  respectively,  consists  of a net  current  asset of $25,096  and
$35,573  included in prepaid  expenses and a net long-term  liability of $14,938
and  $14,542  included  in  other  liabilities  as of June 30,  1996  and  1995,
respectively.  The total gross  deferred  tax assets are  partially  offset by a
valuation  allowance  of $881 and $847 at June 30, 1996 and 1995,  respectively.
Based on the Company's  history of taxable earnings and its expectations for the
future,   management  has  determined  that  operating  income  will  likely  be
sufficient to recognize all of its net deferred tax asset.

      At June 30, 1996, the Company's  federal AMT credit can be carried forward
indefinitely. The net operating loss (NOL) carryforwards expire in 2010, and the
ITC credits expire in 2003.


                                       41

<PAGE>



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


10.  SHORT-TERM NOTES PAYABLE

      As of June 30, 1996,  the Company had certain  facilities  available  with
various banking  institutions whereby lenders have agreed to provide funds up to
$254,000 to  separately  financed  units of the Company as follows: AFC, $50,000
and Telmark, $204,000. In  addition, AFC  may issue up to  $50,000 of commercial
paper  under  the  terms  of  a  separate  agreement, backed by a bank letter of
credit.  AFC reduced its short-term debt facilities  $25,000 ($15,000  lines  of
credit and $10,000  commercial  paper) since June 30,  1995, because of  reduced
needs,  primarily  the  result of debt  paydowns  from cash generated  on  lines
of  business  sold.  The  availability  of credit to  Telmark increased  $60,000
since June 30, 1995, to assist in financing new business and support incremental
repayments on debt. Short-term borrowings under these credit facilities  were as
follows:
<TABLE>
<CAPTION>

                                                                         Agway
                                                                        and AFC
                                                                      (excluding
June 30, 1996                                                          Telmark)         Telmark          Total
- - -------------                                                       -------------   -------------   ------------
<S>                                                                 <C>             <C>             <C>

Bank lines of credit............................................    $      12,200   $               $     12,200
Commercial paper................................................           50,000                         50,000
                                                                    -------------   -------------   ------------
                                                                    $      62,200   $           0   $     62,200
                                                                    =============   =============   ============
Weighted average interest rate..................................            5.86%              -
                                                                    =============   =============


                                                                         Agway
                                                                        and AFC
                                                                      (excluding
June 30, 1995                                                          Telmark)         Telmark         Total
- - -------------                                                       -------------   -------------   ------------
Bank lines of credit............................................    $         300   $      10,000   $     10,300
Commercial paper................................................           60,000                         60,000
                                                                    -------------   -------------   ------------
                                                                    $      60,300   $      10,000   $     70,300
                                                                    =============   =============   ============
Weighted average interest rate..................................            6.06%           6.96%
                                                                    =============   =============

</TABLE>

      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  7.70% and 7.74% at June 30, 1996,  and 6.89% and 9.75% at June
30, 1995.  Interest rates on commercial  paper  outstanding  range from 5.37% to
5.62% at June 30, 1996, and 5.97% to 6.10% at June 30, 1995.

      Letters of credit of  approximately  $28,000,  which are primarily used to
back  general  liability  claims,  are also  available to AFC. At June 30, 1996,
letters of credit outstanding totaled approximately $24,300.

      The  $50,000  line of credit  available  to AFC and its  ability  to issue
$50,000 of commercial  paper, as amended in April 1996, cover the period through
December 1996. These AFC agreements, including $3,325 in long-term debt, require
collateralization  using  certain  of  the  Company's  accounts  receivable  and
non-petroleum inventories ("collateral").  Amounts that can be drawn under these
agreements  are  limited to a specific  calculation  based upon  the  collateral
available.  Adequate  collateral  has  existed  throughout  the  fiscal  year to
permit AFC to borrow  amounts  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
retained margins.



                                       42

<PAGE>



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


10.  SHORT-TERM NOTES PAYABLE (CONTINUED)

      Telmark  borrows  under its  short-term  line of credit  agreement and its
revolving term agreement  from time to time to fund its  operations.  Short-term
debt serves as interim  financing  between the issuances of long-term  debt. The
current  uncommitted  short-term  line of credit  agreement  permits  Telmark to
borrow up to $4,000 on an unsecured basis with interest paid upon maturity.  The
line bears  interest  at money  market  variable  rates.  A  committed  $200,000
partially  collateralized  revolving term loan facility  permits Telmark to draw
short-term  funds bearing  interest at money market rates or draw long-term debt
at  rates  appropriate  for  the  term  of the  note  drawn.  The  total  amount
outstanding  as of June 30, 1996,  under the  short-term  line of credit and the
revolving term loan facility was $0 and $146,000, respectively.

      The Company and Telmark have ongoing  discussions  with their  lenders and
expect to continue to have  appropriate  and  adequate  financing  to meet their
ongoing needs.


11.  DEBT

Long-Term Debt:

      Long-term debt consists of the following at June 30, 1996:
<TABLE>
<CAPTION>

                                                                        Agway
                                                                       and AFC         Telmark          Total
                                                                    -------------   ------------     ------------
<S>                                                                 <C>             <C>              <C>

Notes payable - banks (a).......................................    $      3,325    $   146,000      $   149,325
Notes payable - insurance companies (b).........................                        126,844          126,844
Other...........................................................          11,136                          11,136
                                                                    -------------   ------------     ------------
Subtotal long-term debt excluding capital leases................          14,461        272,844          287,305
Obligations under capital leases:
      Industrial revenue bonds..................................           2,683                           2,683
      Others....................................................           1,522            156            1,678
                                                                    -------------   ------------     ------------
Total long-term debt............................................          18,666        273,000          291,666
Less: current portion...........................................           6,131         88,122           94,253
                                                                    -------------   ------------     ------------
                                                                    $     12,535    $   184,878      $   197,413
                                                                    =============   ============     ============
</TABLE>

(a)   Under  Telmark's  revolving  loan  facility,  principal of $146,000  bears
      interest at fixed rates ranging from 5.95% to 8.49%,  payments  commencing
      July 1996 with final installments due in 2000. Under an AFC loan agreement
      bearing  an  interest  rate of 8.53%,  principal  of $3,325 is  payable in
      quarterly  installments  of $175  commencing  August  1996 and  ending  in
      February  2001.  The bank  notes of  $149,325  are  collateralized  by the
      Company's  investment  in the bank  having a book value of $22,158 at June
      30, 1996.

      The  Agway  and AFC  debt  agreements  contain  a  number  of  restrictive
      financial covenants, the most restrictive of which requires the Company to
      maintain specific quarterly levels of interest coverage and monthly levels
      of  tangible  retained  margins.  The  $3,325  AFC  credit  facility  loan
      covenants are integrated with the short-term facilities.

(b)   Under Telmark loan agreements with various insurance companies,  principal
      of $126,844  bears  interest at fixed rates  ranging  from 5.90% to 9.17%,
      payments  commencing  September  1996  with final installment due in 2000.
      The note agreements  are similar to one another and each contain financial
      covenants, the most restrictive  of which prohibit Telmark from having (1)
      tangible  net  worth  less  than $32,000; (2) a  debt-to-equity  ratio (as
      defined) which exceeds 5:1; (3) a  ratio  of earnings available  for fixed
      charges less than 1.25:1; and (4)dividend distributions after December 31,
      1994 that exceed 50% of consolidated net  income for the period January 1,
      1995 through the date of determination.

                                       43

<PAGE>

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


11.  DEBT (CONTINUED)

Subordinated Debt:

      Subordinated debt consists of the following at June 30, 1996:
<TABLE>
<CAPTION>

                                                               Agway
                                                              and AFC             Telmark            Total
                                                            -----------        ------------      ------------
<S>                                                         <C>                <C>               <C>

      Subordinated debentures, due 1997 to 2003,
      interest at 6.0% to 8.5%.........................     $   23,243         $    24,258       $    47,501
      Subordinated money market certificates,
      due 1996 to 2008, interest at 4.5% to 9.5%.......        367,426                               367,426
                                                            -----------        ------------      ------------

Total long-term subordinated debt......................        390,669              24,258           414,927
Less:  current portion.................................         14,643                                14,643
                                                            -----------        ------------      ------------
                                                            $  376,026         $    24,258       $   400,284
                                                            ===========        ============      ============
</TABLE>


      Of Agway's and AFC's subordinated debt, $330,100 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 for AFC and payable quarterly
on January 1, April 1,  July 1  and  October 1 for  Telmark.  The  money  market
certificates' interest  rate is 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>

      1997.......................   $      1,699          $     92,884          $     94,583         $      14,643
      1998.......................          1,349                93,314                94,663                60,902
      1999.......................            859                51,640                52,499                72,583
      2000.......................            200                40,762                40,962                73,435
      2001.......................            201                 8,537                 8,738                41,602
      Thereafter.................          1,079                   168                 1,247               151,762
                                    -------------         -------------         -------------        --------------
                                           5,387               287,305               292,692               414,927
      Imputed interest...........         (1,026)                    0                (1,026)                    0
                                    -------------         -------------         -------------        --------------
      Total......................   $      4,361          $    287,305          $    291,666         $     414,927
                                    =============         =============         =============        ==============
</TABLE>

12.  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
participate  in the  remediation  of certain  sites,  including  sites where the
Company has been designated by the  Environmental  Protection  Agency (EPA) as a
potentially  responsible  party  (PRP)  under  the  Comprehensive  Environmental
Response Compensation and Liability Act (CERCLA) and sites with underground fuel
storage  tanks,  and will incur other  expenses  associated  with  environmental
compliance.


                                       44

<PAGE>



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


12.  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.  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.  At June 30,  1996,  the
Company  has been  designated  as a PRP under  CERCLA or as a third party to the
original PRPs in several  Superfund  sites.  The liability under CERCLA is joint
and several,  meaning that the Company could be required to pay in excess of its
pro  rata  share  of  remediation  costs.  The  Company's  understanding  of the
financial  strength of other PRPs at these Superfund sites has been  considered,
where appropriate,  in the Company's  determination of its estimated  liability.
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.  The  settlement of the reserves  established  will cause future cash
outlays over approximately  five years based upon current  estimates,  and 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  $2,000 in fiscal  1996 on capital  projects.  The  Company
estimates that during fiscal 1997 and 1998  approximately  $1,300 and $3,700 per
year  will  be  spent,   respectively,   on  additional   capital  projects  for
environmental  protection.   These  estimates  include  the  additional  capital
required to comply with EPA  Underground  Storage  Tank (UST)  regulations  that
become  effective in December  1998.  Presently,  the total  additional  capital
required to comply with the EPA UST regulations is estimated to be approximately
$3,700.  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  under  the above  stated  policy  will not have a
material  adverse  effect on the  financial  position,  results of operations or
liquidity 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,  1996 and 1995  approximated  $14,800  and
$27,600, respectively.

      During 1994 and prior,  Telmark  entered  into lease sale  contracts  that
contain  limited  recourse  provisions  which  are  limited  to 7.5% of the sale
proceeds.  At June 30, 1996,  Telmark was contingently  liable for approximately
$2,000  under  the  limited  recourse  provisions.  The  Company  evaluates  the
potential liability in establishing its allowance for credit losses.

      The Internal  Revenue  Service  performed a routine  employment  tax audit
during the year and proposed a $6,300 payroll tax adjustment  against one of the
Company's   operations.   The  proposed  assessment  alleges  that  the  Company
misclassified  certain  workers.  The Company believes the assessment is without
merit and that, while possible,  it is not probable that any amount will be due.
Therefore, the Company has accrued no liability.

                                       45

<PAGE>



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


12.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

Other (continued)
      In 1996, the Company entered into a ten-year  logistics  agreement with an
outsourcer to manage its two retail distribution  centers.  The amount of annual
service  fees is  dependent  upon the services  provided,  volume of  activities
required and the number of shipping  destinations.  The estimated annual expense
under  this  agreement  (before  any  expense  reimbursement)  is  approximately
$10,000.

      Rent expense for the fiscal years 1996, 1995 and 1994 approximated $9,000,
$10,000 and $7,200,  respectively.  Future minimum payments under  noncancelable
operating leases approximate  $4,200,  $4,000,  $3,700,  $1,700 and $900 for the
fiscal  years  1997  through  2001,   respectively,   and  approximately  $1,400
thereafter.

13.  PREFERRED STOCK
      Values are whole numbers except where noted as (000).
<TABLE>
<CAPTION>

                                                                          Preferred Stock
                                         ---------------------------------------------------------------------------
                                                          Cumulative                                         
                                         ------------------------------------------------     Honorary       Dollar
                                            6%            8%          8%           7%          Member        Amount
                                         Series A     Series B    Series B-1    Series C      Series HM     in 000s
                                         ---------    ---------   ----------    ---------     ---------     --------
<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, 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
       Issued (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
       Issued (redeemed), net ...         (50,152)       (1,359)       (300)      (11,365)           67       (6,316)
                                         ---------    ---------   ----------    ---------     ---------    ---------
Balance June 30, 1996 ...........         232,911       224,122       19,110      116,443         2,428    $  59,319
                                         =========    =========   ==========    =========     =========    =========
</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, 1994.....................  $    6.00   $    8.00   $    8.00    $    7.00   $    1.50
    June 30, 1995.....................  $    6.00   $    8.00   $    8.00    $    7.00   $    1.50
    June 30, 1996.....................  $    6.00   $    8.00   $    8.00    $    7.00   $    1.50
Shares Held in Treasury
  (purchased at par value):
    June 30, 1994.....................     12,325      22,900      120,190      21,783         546
    June 30, 1995.....................     66,937      24,519      120,590      22,192         632
    June 30, 1996.....................    117,089      25,878      120,890      33,557         729
</TABLE>

      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.  The Series HM preferred  stock may be issued only
to former  members  of Agway  and no more  than one  share of such  stock may be
issued to any one person.  The preferred  stock has no pre-emptive or conversion
rights.

                                       46

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


14.  RETIREMENT BENEFITS

Pension Plan
      The Company has a  non-contributory  defined benefit pension plan covering
the majority of employees of Agway Inc. The plan's  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 and no more than the maximum  allowed by federal  income tax  guidelines.
The vested  benefit  obligation is based on the  actuarial  present value of the
benefits that the employee would be entitled to at the expected retirement date.

      The  majority of the plan's  investments  consist of U.S.  government  and
agency securities,  U.S. corporate bonds, U.S. and foreign equities,  equity and
bond funds and temporary investments (short-term investments in demand notes and
money  market  funds).  At June 30,  1996 and 1995,  the  Company's  plan assets
included  Company debt securities and preferred stock with estimated fair values
of $5,900 and $4,300, respectively.

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

                                                                                      1996                1995
                                                                                  -------------      -------------
<S>                                                                               <C>                <C>
Actuarial present value of benefit obligations:
     Vested..................................................................     $    250,632       $    250,828
     Non-vested..............................................................           11,668             11,724
                                                                                  -------------      -------------
Accumulated benefit obligation...............................................          262,300            262,552
Additional amounts related to projected pay increases........................           29,180             30,165
                                                                                  -------------      -------------
Projected benefit obligation for service rendered to date....................          291,480            292,717
Plan assets at fair value ...................................................          486,650            425,034
                                                                                  -------------      -------------
Projected benefit obligation less than plan assets...........................          195,170            132,317
Unrecognized net gain........................................................          (98,361)           (43,633)
Unrecognized prior service cost..............................................            7,697              9,315
Unrecognized net transition asset............................................          (19,325)           (24,157)
                                                                                  --------------     -------------
Net pension asset............................................................     $     85,181       $     73,842
                                                                                  =============      =============
</TABLE>
      Net pension income included the following income/(expense)  components for
the year ended June 30:
<TABLE>
<CAPTION>
                                                                   1996               1995                1994
                                                              --------------      -------------      --------------
      <S>                                                     <C>                 <C>                <C>
      Service benefits earned during the period...........    $      (6,060)      $     (5,920)      $      (5,900)
      Interest cost on projected benefit obligation.......          (21,216)           (21,033)            (20,700)
      Actual return on plan assets........................           83,238             62,415               7,213
      Net amortization and deferral.......................          (44,624)           (25,506)             28,651
                                                              ---------------     --------------     ---------------
                                                              $      11,338       $      9,956       $       9,264
                                                              ===============     ==============     ===============
</TABLE>

      In  determining  the actuarial  present  values of the  projected  benefit
obligations as of June 30, the following assumptions were used:
<TABLE>
<CAPTION>
                                                                                         1996                1995
                                                                                        -------             -------
      <S>                                                                                <C>                 <C> 
      Weighted average discount rate.........................................             7.75%                7.5%
      Rate of increase in future compensation................................              5.5%                5.5%
      Expected long-term rate of return......................................            10.25%              10.25%
</TABLE>
      The effect of the changes in the  weighted  average  discount  rate to the
projected  benefit  obligation and the  accumulated  benefit  obligation was not
material.

                                       47
<PAGE>
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             (THOUSANDS OF DOLLARS)


14.  RETIREMENT BENEFITS (CONTINUED)

Postretirement Benefits
      The  Company  provides  postretirement  health  care  and  life  insurance
benefits to eligible  retirees and their  dependents.  Eligibility  for benefits
depends  upon age and years of service.  The  Company's  postretirement  benefit
plans are not  funded.  The  reconciliation  of funded  status and net  periodic
postretirement  benefit cost recognized in the Company's  consolidated financial
statements at June 30 were as follows:
<TABLE>
<CAPTION>

                                                                                    Health and Life Insurance
                                                                                      1996              1995
                                                                                  -------------    -------------
<S>                                                                               <C>              <C>
Reconciliation of funded status:
- - --------------------------------
Accumulated postretirement benefit obligation:
   Retirees and surviving spouses............................................     $     30,538     $     31,150
   Actives eligible to retire................................................            3,345            3,430
   Actives not yet eligible to retire........................................           10,289           10,741
                                                                                  -------------    -------------
Total unfunded accumulated postretirement benefit obligation.................           44,172           45,321
Unrecognized net loss........................................................           (1,281)          (2,231)
Unrecognized net transition obligation.......................................          (21,348)         (22,603)
                                                                                  -------------    -------------
   Accrued postretirement benefit cost.......................................     $     21,543     $     20,487
                                                                                  =============    =============
</TABLE>

<TABLE>
<CAPTION>

                                                                     1996             1995              1994
                                                                -------------     -------------    -------------
<S>                                                             <C>               <C>              <C>  
Annual expense for fiscal year ended June 30:
- - ---------------------------------------------
Service cost-benefits earning during the period.............    $        816      $        724     $      1,209
Interest cost...............................................           3,243             3,521            4,314
Amortization of transition obligation.......................           1,255             1,452            2,042
                                                                -------------     -------------    -------------
   Net periodic postretirement benefit cost.................    $      5,314      $      5,697     $      7,565
                                                                =============     =============    =============
</TABLE>

      In determining  the accumulated  postretirement  benefit  obligation,  the
weighted  average  discount  rate used was  7.75% and 7.5% at June 30,  1996 and
1995,  respectively.  This  change  has no  material  effect on the  accumulated
postretirement benefit obligation.

      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, 7.3% and 7.7% for June 30, 1996 and 1995, respectively. For persons over age
65, the Company has an insured medical program limiting the Company's subsidy to
a per month/per  retiree basis.  The health care cost trend rate  assumption for
fiscal 1997 and forward at June 30, 1996 and 1995 decreases  gradually until the
year 2002,  when the ultimate trend rate is then fixed at 5.5%. A one percentage
point  increase  in the assumed  health  care cost trend rate at June 30,  1996,
would  increase  the  aggregate  service and  interest  cost  components  of net
periodic expense by $200, and the accumulated  postretirement benefit obligation
by $1,700.

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.  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.

      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, 1996,  1995 and 1994 were  approximately  $1,300,  $500 and
$1,400,  respectively.  For the fiscal  year ended June 30,  1996,  the Board of
Directors of the Company  approved an additional  match of 20% to supplement the
minimum contribution level of 10%.

                                       48
<PAGE>
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             (THOUSANDS OF DOLLARS)


15.  FINANCIAL INFORMATION CONCERNING SEGMENT REPORTING

      The Company,  as an agricultural  cooperative in the  northeastern  United
States, operates principally in five business segments: (1) Agriculture, through
AAP, engages in the  manufacturing  and processing of various animal feeds, crop
inputs,  fertilizers  and  farm  supplies;  and  through  CPG,  engages  in  the
manufacturing,  processing and repacking of a variety of  agricultural  products
marketed directly to consumers, retailers, wholesalers and processors as well as
to AAP and ARS.  (2) Retail,  through  ARS,  engages in the retail  marketing of
agricultural supplies and materials, yard and garden items, and pet food and pet
supplies,  as well as the wholesale  purchase,  warehousing and  distribution of
these products to Agway franchised representatives and other businesses. It also
provides marketing,  purchasing, technical and strategic support for AAP and the
Agway retail store outlets.  (3) Energy, through  Agway  Petroleum  Corporation,
markets  petroleum  products  including  heating  oil, propane, and power fuels,
as  well  as  markets, installs  and  services  oil  and  gas  heating  and  air
conditioning  equipment and other related items. (4) Leasing,  through   Telmark
Inc., is engaged in the  business of  leasing  agricultural  related  equipment,
vehicles  and  buildings  to  farmers  and  other customers,  primarily in rural
communities. (5) Insurance markets property and casualty  insurance, and through
Agway Insurance Agency Inc.,  markets accident and  health  insurance as well as
long-term-care  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.

      Operating   margin  (loss)  consists  of  total  revenues  less  operating
expenses.  Certain  expenses,  including  personnel,  legal, tax reporting,  and
corporate management, are allocated based on a formula that considers assets and
revenues. In computing operating margin (loss), none of the following items have
been added to or deducted from segment results:  revenue earned at the corporate
level  and not  derived  from  operations  of any  industry  segment;  corporate
expenses;  interest expense, net of interest income; other income generated from
assets not allocable to segments;  member refunds;  income taxes;  and margin 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,  net pension assets and net
assets of  discontinued  operations.  As  stated  in Note 18 to these  financial
statements,  Hood was  reclassified  to a  discontinued  operation in 1996.  The
segment reporting reflects this.

<TABLE>
<CAPTION>
Year ended June 30, 1996    Agriculture      Retail        Energy      Leasing     Insurance     Other(a)     Consolidated
- - ------------------------    -----------  -------------  -----------  -----------   ----------  ------------   ------------
<S>                         <C>          <C>            <C>          <C>           <C>         <C>
Net sales and revenues to
  unaffiliated customers.   $   787,267  $    253,362   $   545,704  $    48,577   $   25,431  $     2,261    $  1,662,602
Intersegment sales and
  revenues...............        82,168         8,857           323           50                   (91,398)
                            -----------  -------------  -----------  -----------   ----------  ------------   ------------
    Total sales and
  revenues...............   $   869,435  $    262,219   $   546,027  $    48,627   $   25,431  $   (89,137)   $  1,662,602
                            ===========  =============  ===========  ===========   ==========  ============   ============

Operating margin (loss)
 plus other income, net..   $    18,428  $      3,495   $    12,173  $    11,502   $   (5,317) $     12,103   $     52,384
Interest expense, net of
  interest income........                                                                                          (33,085)
                                                                                                              -------------
      Margin (loss)
       from continuing
       operations before
       income taxes                                                                                           $     19,299
                                                                                                              ============

Identifiable assets......   $   362,659  $    105,724   $   168,452  $   394,470   $   53,971  $    158,995   $  1,244,271
Depreciation and
 amortization............        10,917         9,872        10,545          450          125         1,513         33,422
Capital expenditures.....         8,624        10,796         4,332        1,142           13         1,118         26,025

</TABLE>
(a) Represents unallocated corporate items and intersegment eliminations.


                                       49
<PAGE>



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


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


Year ended June 30, 1995    Agriculture      Retail       Energy       Leasing     Insurance    Other(a)   Consolidated
- - ------------------------    -----------   ------------   ----------   ----------   ---------   ----------  ------------   
<S>                         <C>           <C>            <C>          <C>         <C>         <C>         <C>

Net sales and revenues to
  unaffiliated customers    $   726,877   $    280,682   $  510,439   $   41,874  $  29,609   $   2,572   $  1,592,053
Intersegment sales and
  revenues ..............        64,830         10,294          339           68                (75,531)
                            -----------   ------------   ----------   ----------  ---------   ----------  ------------
    Total sales and
     revenues ...........   $   791,707   $    290,976   $  510,778   $   41,942  $  29,609   $ (72,959)  $  1,592,053
                            ===========   ============   ==========   ==========  =========   ==========  ============

Operating margin (loss)
  plus other income, net.   $    (9,017)  $     (5,039)  $   10,244   $    9,272  $     304   $  17,889   $     23,653
Interest expense, net of
  interest income........                                                                                      (30,003)
                                                                                                          ------------
      Margin (loss)
       from continuing
       operations before
       income taxes                                                                                       $     (6,350)
                                                                                                          ============

Identifiable assets......   $   367,101   $    106,517   $  168,987   $  357,653  $  56,339   $ 168,154   $  1,224,751
Depreciation and
  amortization...........        15,272          5,013       10,519          257        256       2,403         33,720
Capital expenditures.....        12,725          4,486       18,051          719        144       2,350         38,475



Year ended June 30, 1994    Agriculture      Retail         Energy     Leasing    Insurance     Other(a)   Consolidated
- - ------------------------    -----------   ------------   -----------  ----------  ----------  ----------  ------------

Net sales and revenues to
  unaffiliated customers.   $   753,786   $    316,972   $  555,549   $   35,043  $  30,703   $   2,221   $  1,694,274
Intersegment sales and
  revenues...............        91,297          6,070          485           85                (97,937)
                            -----------   ------------   -----------  ----------  ----------  ----------  ------------
    Total sales and
      revenues...........   $   845,083   $    323,042   $  556,034   $   35,128  $  30,703   $ (95,716)  $  1,694,274
                            ===========   ============   ===========  ==========  ==========  ==========  ============

Operating margin (loss)
  plus other income, net.   $   (13,020)  $     (8,353)  $   24,347   $    8,485  $   1,010   $  20,084   $     32,553
Interest expense, net of
  interest income........                                                                                      (27,645)
                                                                                                          ------------
      Margin (loss)
       from continuing
       operations before
       income taxes                                                                                       $      4,908
                                                                                                          ============

Identifiable assets......   $   375,318   $    125,316   $  172,809   $  300,502  $  55,041   $ 244,725   $  1,273,711
Depreciation and
  amortization...........        13,353          7,438       10,511          191        245       2,588         34,326
Capital expenditures.....         9,727          7,407       11,649          643        188       3,115         32,729

</TABLE>

(a) Represents unallocated corporate items and intersegment eliminations.



                                       50

<PAGE>



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


16.  OTHER INCOME (EXPENSE)

      The  components  of other income  (expense) for the year ended June 30 are
summarized below:
<TABLE>
<CAPTION>

                                                                   1996               1995                1994
                                                              -------------       -------------      -------------
      <S>                                                     <C>                 <C>                <C>

      Patronage refund income.............................    $      8,037        $      2,904       $         409
      Rent & storage revenue..............................           4,295               3,313               3,672
      Gain/(loss) on sale of:
          Businesses......................................           3,799
          Other security investments......................           1,348                                      11
          Properties and equipment........................            (891)             (1,436)                479
      Dividend income.....................................             320                 206                 217
      Sale of scrap.......................................             189                 519                 446
      Other, net..........................................           1,986               1,631                 477
                                                              -------------       -------------      -------------
                                                              $     19,083        $      7,137       $       5,711
                                                              =============       =============      =============

17.  SUPPLEMENTAL DISCLOSURES ABOUT CASH FLOWS
                                                                   1996               1995                1994
                                                              -------------       -------------      -------------
      Additional  disclosure of operating cash flows:
       Cash paid during the year for:
          Interest........................................    $     43,195        $     39,339       $      35,929
                                                              =============       =============      =============
          Income taxes....................................    $      3,499        $      9,826       $      11,249
                                                              =============       =============      =============

      Additional disclosure for non-cash investing
       and financing activities:

        Dividends declared but unpaid at June 30..........    $      2,210        $      2,410       $       2,589
                                                              =============       =============      =============
</TABLE>

      In fiscal  1994,  the Company  settled the  acquisition  of 52  affiliates
acquired in fiscal 1993 and 1994 by paying  $5,044 in cash and using  $16,661 in
restricted preferred stock--6%, $100 par value.

18.  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.

Curtice Burns
      On  November  3, 1994,  Holdings  sold its  interest  in Curtice  Burns to
Pro-Fac and received cash proceeds of $55,786 and recorded a $4,430 profit,  net
of income taxes of $19,700.

Hood
      On December 15, 1995,  Holdings  sold all of its common stock of Hood.  In
accordance with the Stock Purchase  Agreement,  Holdings received $25,500 in the
form of $15,900 in cash and $9,600 in a promissory note in  consideration of the
sale of its Hood common stock. Holdings assumed certain specified obligations of
Hood,  including  the liability for certain  supplemental  executive  retirement
plans and certain  management  bonuses.  Furthermore,  under the Stock  Purchase
Agreement,   Holdings  has  indemnified  the  Buyer  with  regard  to  specified
representations,  warranties  and  litigation;  federal and state taxes  through
fiscal  1995;  and 50% of all  other  indemnification  obligations  in excess of
$1,000 identified  within two years of the closing date. The obligations  and/or
liabilities  assumed and expenses  incurred by Holdings in the  transaction  are
estimated at $7,000.  Immediately after closing,  Holdings exchanged the note of
$9,600  received as proceeds  for certain  specified  assets of Hood,  including
stock of a Farm Credit System cooperative bank, certain accounts  receivable and
certain real estate and fixed assets.

                                       51

<PAGE>



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


18.  DISCONTINUED OPERATIONS (CONTINUED)

      As a result  of the  sale of  Hood,  the  Company  reclassified  Hood as a
discontinued operation for financial reporting purposes. Prior year results have
been  restated  to  reflect  Hood as a  discontinued  operation.  Net  sales and
revenues  from the  discontinued  operations  of Hood  and  Curtice  Burns  were
approximately  $188,000,  $749,000 and  $1,323,000  for the period of time owned
during the years ended June 30, 1996, 1995 and 1994, respectively.

      A summary  of net  assets of  discontinued  operations  at June 30,  1995,
previously reported as continuing operations, is a follows:

           Accounts receivable...............................     $     45,399
           Inventory.........................................           20,337
           Property, plant and equipment, net................           62,560
           Other, net........................................           17,262
           Accounts payable and other liabilities............          (76,815)
           Structured debt...................................          (53,009)
                                                                  -------------
                                                                  $     15,734
                                                                  =============
     
      The  impact  of  the  reclassification  of  Hood  losses  from  continuing
operations to margin (loss) from discontinued operations is as follows:
<TABLE>
<CAPTION>

                                                                Fiscal Year      Fiscal Year      Fiscal Year
                                                                   Ended            Ended           Ended
                                                               June 30, 1996    June 30, 1995    June 30, 1994
                                                               -------------    -------------    -------------
<S>                                                           <C>               <C>              <C>

Loss from continuing operations as reported
    at June 30, 1995......................................                      $     (22,962)   $      (5,682)
Reclasses to discontinued operations:
Interest expense..........................................    $       (415)            (1,000)          (1,783)
Transaction costs and allowance...........................            (746)           (16,724)
Pre-tax margin (loss) from Hood operations................             446             (2,666)          (7,681)
                                                              -------------     -------------    --------------
Pre-tax loss .............................................            (715)           (20,390)          (9,464)
Income tax benefit........................................             120              5,406            3,086
                                                              -------------     -------------    --------------
    Losses reclassified to discontinued operations........            (595)           (14,984)          (6,378)
                                                              -------------     --------------   --------------
(Loss) margin from continuing operations--reclassified
    balance...............................................    $       (595)     $      (7,978)   $         696
                                                              =============     =============    ==============

</TABLE>

      A  reconciliation  to loss  from  discontinued  operations  as  previously
reported follows:
<TABLE>
<CAPTION>

                                                               Fiscal Year       Fiscal Year       Fiscal Year
                                                                   Ended            Ended             Ended
                                                              June 30, 1996     June 30, 1995    June 30, 1994
                                                              -------------     -------------    -------------
<S>                                                           <C>               <C>              <C> 
Margin (loss) from discontinued operations 
  as reported at June 30, 1995:
      Gain on sale of Curtice Burns, net of tax
          of $19,700......................................                      $      4,430
      Previous reclassification to reconsolidate Hood,
          net of tax benefit (expense) of $8,230 and
          $(3,086), respectively..........................                             2,624     $      2,378
Reclassification of Hood losses to discontinued
    operations (above)....................................    $       (595)          (14,984)          (6,378)
                                                              -------------     --------------   --------------
Restated balance - loss on disposal of discontinued
    operations, net of tax................................    $       (595)     $     (7,930)    $     (4,000)
                                                              =============     =============    ==============
</TABLE>

                                       52

<PAGE>



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


19.  FINANCIAL AND COMMODITY INSTRUMENTS

FINANCIAL INSTRUMENTS

Fair Value
      Carrying  amounts  of  trade  notes  and  accounts  receivable,  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 6.80% to
8.96% in 1996 and 6.75% to 8.38% in 1995.

      The  carrying   amounts  and  estimated   fair  values  of  the  Company's
significant  financial  instruments held for purposes other than trading at June
30, 1996 and 1995, were as follows:
<TABLE>
<CAPTION>

                                                              1996                           1995
                                                 -----------------------------      -----------------------------
                                                   Carrying            Fair           Carrying            Fair
                                                    Amount             Value           Amount             Value
                                                 -----------       -----------      ------------      -----------
<S>                                              <C>               <C>              <C>               <C>   
Liabilities:
Long-term debt  (excluding capital leases).....  $   287,305       $   288,446      $    262,722      $   266,040
Subordinated debentures........................      414,927           409,163           399,064          398,788
</TABLE>

Off-Balance Sheet Risk
      In the normal  course of  business,  the  Company  has  letters of credit,
performance  contracts  and  other  guarantees  that  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.

Credit and Market Risk
      The Company,  operating as an  agricultural  cooperative  primarily 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;  (2) the  impact of adverse
regional weather conditions on crops; and (3) changes in the level of government
expenditures  on farm  programs  and other  changes in  government  agricultural
programs  that  adversely  affect the level of income of  farmers.  The  Company
mitigates this credit risk by analyzing  farmer-member credit positions prior to
extending  credit and  requiring  collateral on long-term  arrangements  and the
underlying asset with Telmark's lease contracts.

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



                                       53

<PAGE>



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


19.  FINANCIAL AND COMMODITY INSTRUMENTS (CONTINUED)

COMMODITY INSTRUMENTS

      As described in Note 1, the Company uses exchange-traded futures to manage
the risk of commodity price changes in its grain marketing and feed  businesses.
These contracts  permit  settlement by delivery of commodities and therefore are
not financial  instruments  as defined.  The margin  accounts for open commodity
futures contracts,  which reflect daily settlements as market values change, are
recorded in advances and other  receivables.  The margin account  represents the
Company's basis in those  contracts.  As of June 30, 1996 and 1995, the carrying
and fair value of the Company's  investment in commodities futures contracts was
$3,600 and $300,  respectively.  As futures  are  actively  traded on  regulated
exchanges, the contracts are subject to movements in market values.

                                       54

<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)            58   Chairman of the           Jersey Acres Farms Inc.     1973     November 1997
                                    Board and Director
Robert L. Marshman             57   Vice Chairman of the
                                    Board and Director        Marshman Farms              1989     November 1996
Keith H. Carlisle              54   Director                  Carlisle Bros., Inc.        1995     December 1998
Vyron M. Chapman(2)            63   Director                  Chapman Farms, Inc.         1985     November 1997
D. Gilbert Couser              55   Director                  Shawangunk View Farm        1995     December 1998
Andrew J. Gilbert              37   Director                  Adon Farms                  1995     December 1998
Peter D. Hanks                 48   Director                  Big Green Farms, Inc.       1984     November 1996
Frederick A. Hough             70   Director                  The Hough Farm              1979     November 1997
Samuel F. Minor                58   Director                  The Springhouse             1987     November 1996
Donald E. Pease                60   Director                  Pease Farms                 1972     November 1996
Carl D. Smith                  61   Director                  Hillacre Farms              1984     November 1996
Thomas E. Smith                61   Director                  Lazy Acres                  1986     December 1998
Gary K. Van Slyke              53   Director                  VanSlyke's Dairy Farm       1994     November 1997
Joel L. Wenger                 65   Director                  Weng-Lea Farms              1987     November 1996
Edwin C. Whitehead             55   Director                  White Ayr Farms             1994     November 1997
Christian F. Wolff, Jr.        71   Director                  Pen-Col Farms               1982     November 1997
William W. Young               43   Director                  Will-O-Crest Farm           1989     December 1998
</TABLE>

      Ralph H. Heffner, Chairman of the Board of Directors, was paid $53,400 and
Robert L.  Marshman,  Vice Chairman of the Board of Directors,  was paid $37,700
for their services for the fiscal year ended June 30, 1996. All other  directors
were paid an annual  retainer  fee of $9,000  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.

      A retirement  benefit plan for Board members  requires  annual payments to
retired  or  permanently  disabled  directors  who  served 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  through  December 31,  1995,  the date the plan was  terminated.  All
earned benefits as of December 31, 1995, will be paid when due.

      (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 has filed a proof of claim in the bankruptcy
           proceedings  as an  unsecured  creditor  in the  sum of  $30,000  for
           supplies sold on credit to the Chapmans.


                                       55

<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, 1996, except as noted
below:
<TABLE>
<CAPTION>

                                                                                                  Years Served
          Name                      Age      Office                                                As Officer
          ----                      ---      ------                                               ------------
    <S>                             <C>      <C>                                                      <C>
              
    Donald P. Cardarelli            40       President, CEO and General Manager                        5
    Robert A. Fischer, Jr.          48       Vice President, Agway Agricultural Products               1
    David M. Hayes                  52       Senior Vice President, General Counsel and Secretary     15
    Stephen H. Hoefer               41       Vice President, Public Affairs                            2
    Michael R. Hopsicker            31       Vice President, Agway Energy Products                     -
    Dennis J. LaHood                50       Vice President, Country Products Group                    1
    Peter J. O'Neill                49       Senior Vice President, Treasurer and Controller           7
    William L. Parker               49       Vice President, Chief Information Officer                 1
    Donald F. Schalk                45       Vice President, Agway Retail Services                     1
    Robert D. Sears                 55       Vice President, Membership                                2
</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; 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, 1996.

      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, 1996.

      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, 1996.

      Mr.  Hopsicker  served as  Assistant  Treasurer,  Finance  & Control  from
October 1991 to November  1992; as Director,  Planning &  Operations,  AEP, from
November  1992 to December  1994;  as Director,  Financial  Planning,  Finance &
Control, from December 1994 to October 1995; as Director,  Business Development,
ARS,  from  October  1995 to April 1996;  and as Vice  President,  Agway  Energy
Products, from April 1996 to July 1, 1996.

      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,
1996.

      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; as Vice President,  Information Services, from September
1994 to May 1996; and as Vice President,  Chief Information Officer and Director
of Information Services, ARS, from May 1996 to July 1, 1996.

      Mr. Schalk served as Director of  Marketing-Agriculture  from January 1990
to July 1993 and as Vice President, Agway Retail Services, from November 1994 to
July 1, 1996. 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,
1996.

                                       56

<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  1996,  1995 and 1994 of those  persons  who served as (i) the chief
executive  officer (CEO) at any time during the 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, 1996.
<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            1996             $336,065        $330,638                     $  3,038
  President, CEO and            1995              236,232         125,000                        1,004
  General Manager

Robert A. Fischer, Jr.          1996              200,000         175,090                      105,212
  Vice President,               1995              156,370            -                         104,281
  Agway Agricultural
  Products

Dennis J. LaHood                1996              165,022         132,000                        2,780
 Vice President,                1995              126,598            -                             759
 Country Products
 Group

Peter J. O'Neill                1996              250,016         150,000                        6,137
  Senior Vice President,        1995              219,182          75,000                        1,990
  Finance and Control,          1994              200,582          34,645                        1,465
  Treasurer and
  Controller

Donald F. Schalk                1996              180,124         144,000                        1,887
 Vice President,                1995               98,280            -                             390
 Agway Retail
 Services
 
</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) Members of the chief executive  officer's  staff and other  executives
designated  by  the  Company's   chief   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. In November
1995, a bonus to the President,  CEO and General Manager was determined and paid
based on performance during fiscal 1995.

      (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.

                                       57

<PAGE>



ITEM 11.  EXECUTIVE COMPENSATION - CONTINUED

EMPLOYEES' RETIREMENT PLAN

      The Employees'  Retirement Plan of Agway Inc. (the "Retirement Plan") is a
non-contributory  defined  benefit  plan  covering  nearly  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.

      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,  1996.  As of June 30,  1996,  the
officers  and their  respective  number of credited  years of service  under the
Retirement Plan were as follows: Messrs. Cardarelli, 11; O'Neill, 7; LaHood, 26;
and Schalk,  21. 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.




                                       58

<PAGE>



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




                                       59

<PAGE>



                                                      PART IV

<TABLE>
<CAPTION>


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
                                                                                                             PAGE
      (A)  INDEX TO DOCUMENT LIST                                                                          LOCATION
                                                                                                           --------
           (1)  FINANCIAL STATEMENTS
<S>                                                                                                              <C> 

                Among the  responses  to this Item  14(a)(1)  are the  following
           financial statements, which are included in Item 8 on page 24:

                (i)   Report of Independent Accountants                                                          26 
                                                                                                                 
                (ii)  Consolidated Balance Sheets, June 30, 1996 and 1995                                        29
                                                                                                                 
                (iii) Consolidated Statements of Operations, fiscal years ended June 30, 1996,
                      1995 and 1994                                                                              30
                                                                                                                 
                (iv)  Consolidated   Statements  of  Changes  in   Shareholders'
                      Equity, fiscal years ended June 30, 1996, 1995 and 1994                                    31
                                                                                                                 
                (v)   Consolidated Statements of Cash Flow, fiscal years ended June 30, 1996,
                      1995 and 1994                                                                              32
                                                                                                                 
                (vi)  Notes to Consolidated Financial Statements                                                 33

           (2)  FINANCIAL STATEMENT SCHEDULES

                (i)   Report of Independent Accountants                                                          61 

                (ii)  The following schedules are present

                           Schedule I      - Condensed Financial Information of Registrant, each of the
                                                three years in the period ended June 30, 1996                    62
                           Schedule II     - Valuation and Qualifying Accounts, fiscal years ended
                                                June 30, 1996, 1995 and 1994                                     66

</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.



                                       60

<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
August 30, 1996



                                       61

<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, 1996 AND 1995
                             (THOUSANDS OF DOLLARS)

                                     ASSETS
<TABLE>
<CAPTION>

                                                                                        1996              1995
                                                                                   --------------    -------------
<S>                                                                                <C>               <C>

Current assets:
      Cash......................................................................   $       1,029
      Trade accounts receivable (including notes receivable of $30,820
           and $31,240, respectively) less allowance for doubtful
           accounts of $5,312 and $5,641, respectively..........................          89,952     $     101,504
      Operating advances receivable from subsidiaries...........................          18,578            19,357
      Inventories...............................................................          57,849            55,458
      Other current assets......................................................          64,367            41,901
                                                                                   --------------    -------------
           Total current assets.................................................         231,775           218,220

Investments in subsidiaries.....................................................         183,243           195,403

Properties and equipment, net...................................................          60,188            68,425

Net pension asset...............................................................          85,181            73,842

Other assets....................................................................           1,449            18,623
                                                                                   --------------    -------------

           Total assets.........................................................   $     561,836     $     574,513
                                                                                   ==============    =============


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
      Accounts payable..........................................................   $      42,405     $      37,101
      Operating advances payable to subsidiaries................................         185,744           195,167
      Other current liabilities.................................................         120,888           117,498
                                                                                   --------------    -------------
           Total current liabilities............................................         349,037           349,766

Other liabilities...............................................................          41,540            52,381

Preferred stock.................................................................          59,319            65,635

Shareholders' equity............................................................         111,940           106,731
                                                                                   --------------    -------------

           Total liabilities and shareholders' equity...........................   $     561,836     $     574,513
                                                                                   ==============    =============
</TABLE>




                                       62

<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, 1996, 1995 AND 1994
                             (THOUSANDS OF DOLLARS)


<TABLE>
<CAPTION>

                                                                      1996              1995              1994
                                                                 ---------------   --------------    -------------
<S>                                                              <C>               <C>               <C>

Net sales and revenues from:
      Product sales...........................................   $      594,188    $     500,145     $     535,408
      Other services..........................................            7,890            7,398             8,086
                                                                 ---------------   --------------    -------------
           Total net sales and revenues.......................          602,078          507,543           543,494
Cost and expenses from:
      Products and plant operations...........................          550,383          472,137           516,810
      Selling, general and administrative activities..........           56,961           58,887            62,776
      Restructuring costs (credit)............................           (1,301)          (4,179)           (6,065)
                                                                 ---------------   --------------    -------------
           Total operating costs and expenses.................          606,043          526,845           573,521
                                                                 ---------------   --------------    -------------

Operating loss................................................           (3,965)         (19,302)          (30,027)
Interest expense, net.........................................             (786)            (241)           (6,206)
Other income, net.............................................           28,857           24,143            18,903
                                                                 ---------------   --------------    -------------
Margin (loss) from continuing operations before
  income taxes and equity in earnings of subsidiaries ........           24,106            4,600           (17,330)
Income tax expense (benefit)..................................            2,185           17,995           (19,848)
                                                                 ---------------   --------------    -------------
Income (loss) before equity in earnings of subsidiaries.......           21,921          (13,395)            2,518
Equity in (loss) earnings of unconsolidated subsidiaries......          (11,836)           5,417            (1,822)
                                                                 ---------------   --------------    -------------
Margin (loss) from continuing operations......................           10,085           (7,978)              696
Discontinued operations:
      Loss from operations, including tax benefit of
          $120, $13,637 and $0, respectively..................             (595)         (12,360)           (4,000)
      Gain on disposal of Hood, net of tax expense
        of $1,711.............................................            2,110
      Gain on disposal of Curtice Burns, net of tax
        expense of $19,700....................................                             4,430
                                                                 ---------------   -------------     -------------
           Margin (loss) from discontinued operations.........            1,515           (7,930)           (4,000)
                                                                 ---------------   --------------    -------------

Net margin (loss) ............................................           11,600          (15,908)           (3,304)
Retained margin - July 1......................................          102,532          123,346           131,787
Dividends.....................................................           (4,382)          (4,785)           (5,044)
Equity in net unrealized losses of insurance company..........             (500)            (121)              (93)
                                                                 ---------------   --------------    -------------

Retained margin - June 30.....................................   $      109,250    $     102,532     $     123,346
                                                                 ===============   ==============    =============

</TABLE>


                                       63

<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 CASH FLOW
                 FISCAL YEARS ENDED JUNE 30, 1996, 1995 AND 1994
                             (THOUSANDS OF DOLLARS)

<TABLE>
<CAPTION>


                                                                      1996              1995              1994
                                                                 ---------------   --------------    --------------

<S>                                                              <C>               <C>               <C>          
Net cash flows from operating activities......................   $       18,063    $      17,506     $       4,179
Cash flows from investing activities:
      Purchases of property, plant and equipment..............           (4,649)         (10,091)           (9,349)
      Other...................................................             (905)           3,871            (7,402)
                                                                 ---------------   --------------    --------------
Net cash flows from investing activities......................           (5,554)          (6,220)          (16,751)
Cash flows from financing activities:
      Payments on capitalized leases..........................             (529)            (513)             (544)
      Cash dividends paid.....................................           (4,582)          (4,963)           (4,512)
      Other...................................................           (6,369)          (5,810)           17,628
                                                                 ---------------   --------------    --------------
Net cash flows from financing activities......................          (11,480)         (11,286)           12,572
Net increase in cash and equivalents..........................            1,029                0                 0
Cash and equivalents at beginning of year.....................                0                0                 0
                                                                 ---------------   --------------    --------------
Cash and equivalents at end of year...........................   $        1,029    $           0     $           0
                                                                 ===============   ==============    ==============
</TABLE>



                                       64

<PAGE>



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

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

                                   AGWAY INC.
                    NOTES TO CONDENSED FINANCIAL INFORMATION
                             (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:

                                                 1996      1995
                                               -------   -------
               Raw materials ...............   $ 7,787   $14,989
               Finished goods ..............    45,706    36,902
               Goods in transit and supplies     4,356     3,567
                                               -------   -------
                                               $57,849   $55,458
                                               =======   =======

DEBT

      Debt  capital for Agway is supplied by its wholly owned  subsidiary,  AFC,
which secures  financing  through bank borrowings and issuance of corporate debt
instruments.  The payment of principal  and interest on this debt is  absolutely
and  unconditionally  guaranteed by Agway.  The total debt of AFC  guaranteed by
Agway is disclosed in Note 11.


RELATED PARTY TRANSACTIONS


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

                                                    FISCAL YEARS ENDED JUNE 30
                                                 -------------------------------
                                                   1996        1995        1994
                                                 -------     -------     -------

Net sales and revenues .....................     $69,436     $42,291     $64,025
Product and plant operation expenses .......      10,933      11,523       7,201
Selling, general and administrative
      expenses .............................      11,999      15,618      15,348
Other income, net ..........................      11,999      15,618      15,345
Interest expense, net ......................       4,855       4,710      10,679



                                       65

<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
                                                                  ------------------------
                                                       BALANCE    CHARGED TO    CHARGED TO                 BALANCE
                                                     AT BEGINNING  COSTS AND    OTHER                      AT END
                 DESCRIPTION                          OF PERIOD    EXPENSES     ACCOUNTS     DEDUCTIONS   OF PERIOD
- - -------------------------------------------------------------------------------------------------------------------

                                         for the year ended June 30, 1996
- - -------------------------------------------------------------------------------------------------------------------

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).....................    $   9,716    $   3,993                $ 3,647(a)     $  10,062
                                                     =========    =========     ========   ==========     =========
     Allowance for doubtful leases receivable....    $  15,331    $   7,000                $ 2,555(a)     $  19,776
                                                     =========    =========     ========   ==========     =========
     Inventory reserve...........................    $   2,914                             $   367(b)     $   2,547
                                                     =========    =========     ========   ==========     =========
     Surplus property reserve....................    $     660    $   1,024                $   256(c)     $   1,428
                                                     =========    =========     ========   ==========     =========
     Income tax valuation allowance..............    $     847    $      34                               $     881
                                                     =========    =========     ========   ==========     =========
<CAPTION>

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

                                         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).....................    $  12,656    $   2,556                $ 5,496(a)     $   9,716
                                                     =========    =========     ========   ==========     =========
     Allowance for doubtful leases receivable....    $  12,434    $   6,813                $ 3,916(a)     $  15,331
                                                     =========    =========     ========   ==========     =========
     Inventory reserve...........................    $       0    $   2,914                               $   2,914
                                                     =========    =========     ========   ==========     =========
     Surplus property reserve....................    $       0    $     660                               $     660
                                                     =========    =========     ========   ==========     =========
     Income tax valuation allowance..............    $       0    $     847                               $     847
                                                     =========    =========     ========   ==========     =========
<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).....................    $  13,267    $   4,204                $ 4,815(a)     $  12,656
                                                     =========    =========     ========   ==========     =========
     Allowance for doubtful leases receivable....    $  12,080    $   5,927                $ 5,573(a)     $  12,434
                                                     =========    =========     ========   ==========     =========
</TABLE>

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

(a)  Accounts charged off, net of recoveries.
(b)  Difference between cost and market of applicable inventories.
(c)  Locations sold.

                                       66

<PAGE>



ITEM 14(B).       REPORTS ON FORM 8-K
                  No  reports  on Form 8-K for the three  months  ended June 30,
                  1996, 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.

                      3(c) - By-Laws of Agway Inc., as  amended  March 20, 1995,
                             filed by reference to Exhibit 3 of Form 10-K, dated
                             September 18, 1995.

                      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  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(d) - 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.

                      4(e) - 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.

                                       67

<PAGE>



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

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

                      4(j) - 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.

                      4(k) - 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:

                      12 -   STATEMENT 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, 1996.






* Included with electronic filing only.

                                       68

<PAGE>



                                   SIGNATURES

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

                                   AGWAY INC.
                                  (Registrant)


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

                                       Date           September 5, 1996
                                            ------------------------------------
                              
      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 5, 1996
              (DONALD P. CARDARELLI)                   General Manager
                                                        (Principal Executive Officer)



             /s/ Peter J. O'Neill                     Senior Vice President,                     September 5, 1996
              (PETER J. O'NEILL)                          Finance & Control,
                                                          Treasurer and Controller
                                                          (Principal Financial Officer
                                                          & Principal Accounting Officer)



             /s/ Ralph H. Heffner                     Chairman of the                            September 5, 1996
              (RALPH H. HEFFNER)                          Board and Director



             /s/ Robert L. Marshman                   Vice Chairman of the                       September 5, 1996
             (ROBERT L. MARSHMAN)                      Board and Director



             /s/ Keith H. Carlisle                    Director                                   September 5, 1996
              (KEITH H. CARLISLE)


             /s/ Vyron M. Chapman                     Director                                   September 5, 1996
              (VYRON M. CHAPMAN)


             /s/ D. Gilbert Couser                    Director                                   September 5, 1996
              (D. GILBERT COUSER)
</TABLE>

                                       69

<PAGE>


<TABLE>
<CAPTION>

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


             <S>                                       <C>                                        <C>

             /s/ Andrew J. Gilbert                     Director                                   September 5, 1996
              (ANDREW J. GILBERT)


             /s/ Peter D. Hanks                        Director                                   September 5, 1996
               (PETER D. HANKS)


             /s/ Frederick A. Hough                    Director                                   September 5, 1996
             (FREDERICK A. HOUGH)


             /s/ Samuel F. Minor                       Director                                   September 5, 1996
               (SAMUEL F. MINOR)


             /s/ Donald E. Pease                       Director                                   September 5, 1996
               (DONALD E. PEASE)


             /s/ Carl D. Smith                         Director                                   September 5, 1996
               (CARL D. SMITH)


             /s/ Thomas E. Smith                       Director                                   September 5, 1996
               (THOMAS E. SMITH)


             /s/ Gary K. Van Slyke                     Director                                   September 5, 1996
              (GARY K. VAN SLYKE)


             /s/ Joel L. Wenger                        Director                                   September 5, 1996
               (JOEL L. WENGER)


             /s/ Edwin C. Whitehead                    Director                                   September 5, 1996
             (EDWIN C. WHITEHEAD)


             /s/ Christian F. Wolff, Jr.               Director                                   September 5, 1996
             (CHRISTIAN F. WOLFF, JR.)


             /s/ William W. Young                      Director                                   September 5, 1996
              (WILLIAM W. YOUNG)
</TABLE>

                                       70

<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, 1996.  Subsequent to the filing of the annual report on Form 10-K,  the
Registrant shall furnish security holders with annual reports.





                                       71




<PAGE>

                                   AGWAY INC.
                                    FORM 10-K
                                  JUNE 30, 1996
                                  EXHIBIT INDEX


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

(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, 1996 of
                  The Agway Inc. Employees' Thrift Investment Plan


*Included with electronic filing only.


















<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, 1996
                                                                 (THOUSANDS OF DOLLARS)

                                                1996         1995          1994         1993         1992
                                            ----------    ----------   ----------    ---------    ----------

<S>                                         <C>           <C>          <C>           <C>          <C> 
Margins before income taxes and
member refunds............................. $   19,299    $  (6,350)   $    4,908    $  18,818    $  (50,549)

Fixed charges - Interest...................     63,721       56,507        49,849       49,128        52,835
              - Rentals....................      3,004        2,789         2,298        2,610         2,591
                                            ----------    ----------   ----------    ---------    ----------
Total fixed charges........................     66,725       59,296        52,147       51,738        55,426
                                            ----------    ----------   ----------    ---------    ----------
Adjusted net margins....................... $   86,024    $  52,946    $   57,055    $  70,556    $    4,877
                                            ==========    ==========   ==========    =========    ==========

Ratio of adjusted net margins to total
fixed charges..............................       1.3        (a)             1.1          1.4        (a)
                                            ==========    ==========   ==========    =========    ==========

Deficiency of adjusted net margins to
total fixed charges........................      N/D      $   6,350         N/D          N/D      $   50,549
                                            ==========    ==========   ==========    =========    ==========

<CAPTION>
Fixed charges and preferred dividends combined: Preferred dividend factor:
<S>                                         <C>           <C>          <C>           <C>          <C>       
   Preferred dividend requirements......... $    4,255    $    4,654   $    4,909    $  4,130     $    4,723
   Ratio of pre-tax margins to
   after-tax margins*......................      52.1%         74.4%        14.2%      136.7%         111.8%
   Preferred dividend factor on
   pre-tax basis...........................      8,167         6,255       34,570       3,021          4,225

Total fixed charges (above)................     66,725        59,296       52,147      51,738         55,426
                                            ----------    ----------   ----------    ---------    ----------

Fixed charges and preferred dividends
combined................................... $   74,892    $  65,551    $   86,717    $  54,759    $   59,651
                                            ==========    ==========   ==========    =========    ==========

Ratio of adjusted net margins to fixed
charges and preferred dividends
combined**.................................       1.1        (b)           (b)            1.3        (b)
                                            ==========    ==========   ==========    =========    ==========

Deficiency of adjusted net margins to
fixed charges and preferred dividends
combined...................................      N/D      $  12,605    $   29,662        N/D      $   54,774
                                            ==========    ==========   ==========    ==========   ==========
</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 margin divided by fixed charges and preferred 
         dividends combined.

N/D      No deficiency.

(a)      Adjusted net margins are inadequate to cover total fixed charges.

(b)      Adjusted net margins are inadequate to cover total fixed charges and
         preferred dividends combined.

<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, 1996
                                                                  (THOUSANDS OF DOLLARS)

                                                1996         1995          1994         1993         1992
                                            -----------   ----------   -----------   ----------   -------

<S>                                         <C>           <C>          <C>           <C>          <C> 
Margins before income taxes and
member refunds............................. $   24,106    $   4,600    $  (17,330)   $   4,501    $  (51,202)

Fixed charges - Interest...................      7,156        5,874        14,985        8,282        11,940
              - Rentals....................      1,506        1,960         1,183          755           662
                                            ----------    ----------   -----------   ---------    ----------
Total fixed charges........................      8,662        7,834        16,168        9,037        12,602
                                            ----------    ----------   -----------   ---------    ----------
Adjusted net margins....................... $   32,768    $  12,434    $   (1,162)   $  13,538    $  (38,600)
                                            ==========    ==========   ===========   =========    ===========

Ratio of adjusted net margins to total
fixed charges..............................       3.8           1.6        (a)            1.5         (a)
                                            ==========    ==========   ===========   =========    ===========

Deficiency of adjusted net margins to
total fixed charges........................      N/D          N/D      $   17,330        N/D      $   51,202
                                            ==========    ==========   ===========   =========    ===========


<CAPTION>
Fixed charges and preferred dividends combined: Preferred dividend factor:
<S>                                         <C>           <C>           <C>          <C>          <C>       
   Preferred dividend requirements......... $    4,255    $   4,654     $   4,909    $   4,130    $    4,724
   Ratio of pre-tax margin to
   after-tax margins*......................      90.9%       (291.2%)      214.5%       404.4%        108.4%
   Preferred dividend factor on............
   pre-tax basis...........................      4,681       (1,598)        2,289        1,021         4,357

Total fixed charges (above)................      8,662        7,834        16,168        9,037        12,602
                                            ----------    ----------   -----------   ---------    -----------

Fixed charges and preferred dividends
combined................................... $   13,343    $   6,236    $   18,457    $  10,058    $   16,959
                                            ==========    ==========   ===========   =========    ===========

Ratio of adjusted net margins to fixed
charges and preferred dividends
combined**.................................       2.5           2.0        (b)            1.3        (b)
                                            ==========    ==========   ===========   =========    ===========

Deficiency of adjusted net margins to
fixed charges and preferred dividends           N/D           N/D      $   19,619       N/D       $   55,559
                                            ==========    ==========   ===========   =========    ===========

</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 margin divided by fixed charges and preferred
         dividends combined.

N/D      No deficiency.

(a)      Adjusted net margins are inadequate to cover total fixed charges.

(b)      Adjusted net margins are inadequate to cover total fixed charges and 
         preferred dividends combined.





<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, 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 November 3, 1995
- - ---------------------------------------         --------------------------------
Membership Common Stock, $25 par value                 108,326 shares
per share

*  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, 1995 and June 30, 1995.......................  3

           Condensed Consolidated Statements of Operations and Retained Margin for the three months
           ended September 30, 1995 and September 30, 1994........................................................  4

           Condensed Consolidated Cash Flow Statements for the three months ended September 30, 1995
           and September 30, 1994.................................................................................  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............................................................................   15

           Item 6.  Exhibits and Reports on Form 8-K.............................................................   15


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


</TABLE>














<PAGE>



                          PART I. FINANCIAL INFORMATION
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (Thousands of Dollars)


<TABLE>
<CAPTION>

                                                                               September 30,        June 30,
                                                                                   1995               1995
                                                                             --------------       -------------
ASSETS                                                                         (Unaudited)           (Note)
- - ------
<S>                                                                          <C>                  <C>

Current Assets:
     Trade accounts receivable (including notes receivable of
      $30,037 and $33,661, respectively), less allowance for
       doubtful accounts of $13,088 and $12,443, respectively..........      $      205,710       $     252,052
     Leases receivable, less unearned income of $42,640 and
       $41,523 respectively............................................              94,926              96,063
     Uncollected insurance premiums....................................               9,888              10,261
     Advances and other receivables....................................              25,456              22,969
     Inventories
       Raw materials...................................................              16,879              21,221
       Finished goods..................................................             137,275             139,791
       Goods in transit and supplies...................................              13,795              16,984
                                                                             ---------------      -------------
       Total inventories...............................................             167,949             177,996
     Prepaid expenses..................................................              67,199              73,890
                                                                             ---------------      -------------
         Total current assets..........................................             571,128             633,231

Marketable securities available for sale...............................              33,075              34,752
Other security investments.............................................              41,273              41,304
Properties and equipment, net..........................................             305,251             311,313
Long-term leases receivable, less unearned income of
  $68,517 and $68,799 respectively.....................................             249,705             236,522
Other assets...........................................................              97,777              96,969
                                                                             ---------------      -------------
         Total assets..................................................      $    1,298,209       $   1,354,091
                                                                             ===============      =============

LIABILITIES AND SHAREHOLDERS' EQUITY
- - ------------------------------------

Current Liabilities:
     Notes payable.....................................................      $       84,500       $      83,133
     Current installments of long-term debt and subordinated debt                    94,094              94,818
     Accounts payable..................................................             116,967             153,543
     Unearned insurance premiums.......................................              16,674              17,023
     Other current liabilities.........................................             128,554             141,234
                                                                             ---------------      -------------
         Total current liabilities.....................................             440,789             489,751

Long-term debt.........................................................             238,146             242,668
Subordinated debt......................................................             380,971             369,962
Other liabilities......................................................              73,222              73,128
Interest of others in consolidated subsidiaries........................               6,217               6,217
Commitments and contingencies..........................................
Preferred stock, net...................................................              62,892              65,635
Common stock, net......................................................               2,712               2,728
Paid-in capital........................................................               1,470               1,470
Retained margin........................................................              91,790             102,532
                                                                             ---------------      -------------

         Total liabilities and shareholders' equity....................      $    1,298,209       $   1,354,091
                                                                             ===============      =============
</TABLE>

Note:  The  balance  sheet at June 30,  1995 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,
                                                              --------------------------------    
                                                                   1995              1994
                                                              --------------    --------------
<S>                                                           <C>               <C>


Net sales and revenues from:
     Product sales.....................................       $      416,130    $      454,853
     Leasing operations................................               11,180             9,213
     Insurance operations.............................                 6,887             6,684
     Service revenues..................................                3,392             4,216
                                                              ---------------   --------------
         Total net sales and revenues..................              437,589           474,966

Cost and expenses from:
     Products and plant operations.....................              391,999           430,732
     Leasing operations................................                5,257             4,361
     Insurance operations..............................                4,791             4,458
     Selling, general and administrative activities....               41,994            47,452
                                                              ---------------   --------------
         Total costs and expenses......................              444,041           487,003

Operating loss.........................................               (6,452)          (12,037)
Interest expense, net..................................               (8,475)           (8,554)
Other income, net......................................                  710               681
                                                              ---------------   --------------
Loss from continuing operations
     before income taxes ..............................              (14,217)          (19,910)
Income tax benefit.....................................               (3,488)           (6,834)
                                                              ---------------   ---------------
Loss from continuing operations........................              (10,729)          (13,076)

Discontinued operations:

     Adjustment required for reclassification
     of Hood to continuing operations..................                    0             1,806
                                                              ---------------   --------------
         Margin from discontinued
             operations...............................                     0             1,806
                                                              ---------------   --------------
Net loss..............................................        $      (10,729)   $      (11,270)

Retained Margin:
     Balance at beginning of period...................               102,532           123,346
     Adjustment to unrealized gains (losses)
         on available-for-sale securities,
         net of tax...................................                   (13)               95
                                                              ---------------   --------------
Balance at end of period..............................        $       91,790    $      112,171
                                                              ===============   ==============
</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,
                                                                             -------------------------------              
                                                                                  1995              1994
                                                                             --------------    ------------- 
<S>                                                                          <C>               <C>


Net cash flows provided by operating activities........................      $       12,575    $      30,258

Cash flows (used in) provided by investing activities:   
     Purchases of property, plant and equipment........................              (4,453)          (7,240)
     Proceeds from disposal of businesses and property, plant and
         equipment.....................................................               1,381            1,001
     Leases originated.................................................             (33,889)         (34,588)
     Leases repaid.....................................................              20,732           14,392
     Proceeds from sale of marketable securities.......................               3,947              468
     Purchases of marketable securities................................              (2,283)            (638)
     Other.............................................................                  30             (230)
     Net changes in net assets of discontinued operations..............                   0             (350)
                                                                             ---------------   --------------
Net cash flows used in investing activities............................             (14,535)         (27,185)
Cash flows (used in) provided by financing activities:
     Net change in short-term borrowings...............................               1,367            5,840
     Proceeds from long-term debt......................................              10,572           12,000
     Repayment of long-term debt.......................................             (10,894)         (22,689)
     Proceeds from sale of subordinated debt...........................              19,496           13,858
     Maturity and redemption of subordinated debt......................             (13,273)          (6,726)
     Redemption of stock...............................................              (2,763)          (2,419)
     Cash dividends paid...............................................              (2,410)          (2,589)
     Other.............................................................                (135)            (348)
                                                                             ---------------   --------------
Net cash flows provided by (used in) financing activities..............               1,960           (3,073)
                                                                             ---------------   --------------

Net decrease in cash and equivalents...................................                   0                0
Cash and equivalents at beginning of period............................                   0                0
                                                                             ---------------   -------------

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, 1995 are not  necessarily  indicative of the results that may
     be expected for the year ended June 30, 1996 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, 1995.

     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 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 pursuant to a "no
     action letter" issued 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.

     Summarized financial  information for AFC and Consolidated  Subsidiaries is
     as follows:
<TABLE>
<CAPTION>

                                                                     Three Months Ended
                                                                        September 30,
                                                              ----------------------------------
                                                                    1995               1994
                                                              ---------------    --------------- 
     <S>                                                      <C>               <C>

     Net sales and revenues..........................         $       334,395   $       373,046
     Operating margin................................                   1,204              (611)
     Loss from continuing operations.................                  (7,701)           (7,256)
     Net margin (loss)...............................                  (7,701)           (5,450)

                                                                 September 30,        June 30,
                                                                    1995               1995
                                                              ----------------  ---------------- 
     Current assets..................................         $       601,048   $       615,336
     Properties and equipment, net...................                 230,421           231,928
     Noncurrent assets...............................                 345,953           335,568
                                                              ----------------  ----------------
     Total assets....................................         $     1,177,422   $     1.182,832
                                                              ================  ================

     Current liabilities.............................         $       321,906   $       322,492
     Long-term debt..................................                 232,497           240,107
     Subordinated debt...............................                 380,971           369,962
     Noncurrent liabilities..........................                  22,649            23,158
     Interest of others in consolidated subsidiaries                    6,217             6,217
     Shareholder's equity............................                 213,182           220,896
                                                              ----------------  ----------------
     Total liabilities and
         shareholder's equity........................         $     1,177,422   $     1,182,832
                                                              ================  ================
</TABLE>


<PAGE>

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

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


3.   BORROWING ARRANGEMENT
     ----------------------
     As of September 30, 1995,  the Company had  available  lines of credit with
     various banking  institutions  whereby lenders have agreed to provide funds
     up to $117,000 to separately financed units of the Company as follows:  AFC
     -  $65,000,  Telmark -  $24,000  and Hood - $28,000  compared  to  $65,000,
     $24,000 and $33,000,  respectively,  as of June 30, 1995. 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. Telmark has a committed term loan
     of $125,000  available to be borrowed  through  November 30, 1995, of which
     $94,000  was   outstanding   as  of  September  30,  1995.   Long-term  and
     subordinated debt outstanding amounted to:
<TABLE>
<CAPTION>
                          Agway & AFC           Telmark               Hood               Total
                       ------------------  ------------------  ------------------  ------------------
                          9/95      6/95     9/95      6/95       9/95      6/95     9/95      6/95
                       --------  --------  --------  --------  --------  --------  --------  -------- 
<S>                    <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Long-term debt         $ 18,672  $ 22,843  $239,955  $245,467  $ 42,103  $ 32,880  $300,730  $301,190
Currently payable         6,764    13,702    45,622    34,622    10,198    10,198    62,584    58,522
                       --------    ------  --------  --------  --------  --------  -------- ---------
Net long-term debt     $ 11,908  $  9,141  $194,333  $210,845  $ 31,905  $ 22,682  $238,146  $242,668
                       ========   =======  ========  ========   =======  ========  ========  ========

Subordinated debt      $394,224  $390,889  $ 11,062  $  8,174  $  7,195  $  7,195  $412,481  $406,258
Currently payable        31,047    35,833                           463       463    31,510    36,296
                       --------  --------  --------  --------  --------  --------  --------  --------
Net long-term debt     $363,177  $355,056  $ 11,062  $  8,174  $  6,732  $  6,732  $380,971  $369,962
                       ========   =======  ========  ========  ========  ========  ========  =========
</TABLE>

   The AFC short-term lines were available through October 31, 1995.  Currently,
   one  30-day  extension  through  December  1, 1995 and one  60-day  extension
   through  December 31, 1995 are in place for the  availability  of the $65,000
   line of credit and the  availability of issuing $60,000 of commercial  paper,
   respectively.  Annual renewals are in the process of negotiations.  These AFC
   short-term  lines of credit and $1,900 of AFC long-term  bank debt payable on
   October  1, 1995 are  collateralized  by certain  of the  Company's  accounts
   receivable and non-petroleum inventories ("collateral"). Amounts which can be
   drawn  under  the  AFC  short-term  agreements  are  limited  to  a  specific
   calculation  based upon the  collateral  available.  Adequate  collateral has
   existed  throughout  the fiscal year to permit AFC to borrow  amounts 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.  The Company  obtained
   waivers for specific  covenant  violations at June 30, 1995 covering July and
   August 1995 and amending these  covenants for September and October 1995. The
   Company has ongoing  discussions with its lenders and expects 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 September 30, 1995,  Telmark
   had $20,500 outstanding against these lines.

   Telmark renews its lines of credit annually  (usually in the late 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.  Annual renewals
   are  in the  process  of  negotiations.  The  Company  believes  Telmark  has
   sufficient lines of credit in place to meet interim funding needs.

   The Hood  short-term  credit  facility is used to supply letters of credit as
   well as short-term  financing.  Letters of credit of $13,200 were outstanding
   at September 30, 1995.  The  short-term  credit  facility  expires on July 1,
   1996.  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 I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

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


4.   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 $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
     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.



<PAGE>



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

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


5.   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.  The  following  schedule  details the remaining  reserves to
     complete the restructuring  project and their intended purposes, as well as
     the actual activity for the three-month period ended September 30, 1995:
<TABLE>
<CAPTION>
                                                                        Reductions
                                              Balance    Proceeds       ----------       Change   Balance
                                                at        Sale of   Divested    Costs       in       at
                                              6/30/95     Assets     Assets    Incurred  Estimate  9/30/95
                                           -----------  ---------  ---------   --------  --------  --------
<S>                                        <C>          <C>        <C>         <C>       <C>       <C>     

Restructuring Reserve:
Plant, Store & Business Divestitures
- - ------------------------------------
Proceeds on sale of assets                 (A) (1,506)       (69)                                    (1,437)
Net book value of assets to be divested    (A)    962                     23                            939
Cost of divestiture (1)                    (B)  3,099                             1,012               2,087
                                           ----------   ---------  ---------   --------  --------  --------
Loss on divestiture                             2,555        (69)         23      1,012               1,589
Incremental environmental costs            (C)  3,597                                60               3,537
                                           ----------   ---------  ---------   --------  --------  --------
TOTAL PLANT, STORE & BUSINESS                   6,152        (69)         23      1,072               5,126

TOTAL RESTRUCTURING                        $    6,152   $    (69)  $      23   $  1,072  $      0  $  5,126
                                           ==========   =========  =========   ========  ========  ========
</TABLE>

(1) Includes  demolition,  asset transfer costs,  and commissions on real estate
    transactions.


(A)  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.   The  Company  anticipates  that  the  planned
     activities will be completed in fiscal 1996.

(B)  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,  costs are expected to vary from the
     original estimates. The Company anticipates these efforts will be completed
     in fiscal 1996.

(C)  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 three years.



<PAGE>

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

       Item 2. 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 & Consumer net sales and revenues are
traditionally higher in the spring as customers acquire products to initiate the
growing season. Correspondingly,  Energy realizes significantly higher net sales
and  revenues  in the winter  months due to cold  winter  conditions,  and Dairy
realizes  higher net sales and revenues in the early summer  months and the late
fall  holiday  season.  Financial  Services  and  Corporate  are not  materially
impacted by seasonal fluctuations.

                              Results by Operating Segment
                              ----------------------------

                                                             Increase (Decrease)
                                                              Three Months Ended
                                                             -------------------
                                                             9/30/95 vs. 9/30/94
                                                             -------------------

   Net Sales and Revenues
         Agriculture & Consumer............................. $          (15,830)
         Energy.............................................             (9,812)
         Dairy..............................................            (13,749)
         Financial Services.................................              1,790
         Corporate..........................................                224
                                                             -------------------
                                                             $          (37,377)
                                                             ===================

     Margin (Loss) from Operations before Income Taxes
         Agriculture & Consumer............................. $            3,609
         Energy.............................................             (1,213)
         Dairy..............................................              2,418
         Financial Services.................................                435
         Corporate..........................................                365
                                                             -------------------
         Operating margin (loss) and other income
            (expense), net..................................              5,614
         Interest (expense) income, net.....................                 79
                                                             -------------------
                                                             $            5,693
                                                             ===================

Numbers in the  following  narrative  have been  rounded to the nearest  hundred
thousand.

Agriculture & Consumer
- - ----------------------
Agriculture  &  Consumer   consists  of  Agway   Agricultural   Products  (AAP),
Agriculture & Related  Services (ARS) and Country  Products  Group (CPG).  Total
Agriculture  & Consumer net sales and  revenues for the first  quarter of fiscal
1996 of $207,800  represent a decrease of $15,800  (7.0%) from the first quarter
of fiscal 1995.  Operating loss for the first quarter of fiscal 1996 was reduced
by $3,600 (33.9%) as compared to the same period in the prior year.

AAP operations provided 48% of the total Agriculture & Consumer net sales during
the first three months of fiscal 1996 and 1995.  First quarter AAP net sales and
revenues  totaled  $99,900  which is a decrease  of $8,400  (7.8%) from the same
period last year.  Crop and farm store sales declined  $9,100 (19.8%)  primarily
due to summer  drought  conditions  in the Northeast  which  lowered  demand for
fertilizer,  lime,  yard and garden  equipment and supplies.  Feed sales,  which
decreased  $1,100  (2.1%),  were  negatively  impacted by poor milk prices which
influenced   farmers  to  reduce   spending  on  feed  products.   Additionally,
competitive  market  conditions  continue to put  pressure on  fertilizer  (crop
sales) and grain (feed sales) prices.  First quarter decreases in sales of crop,
farm store products and feed were partially  offset by a $2,100 (13.0%) increase
in ingredient  sales over last year - a result of increased  focus from a Direct
Marketing  operation  of  ingredient  sales to  farmers  and  others  at the AAP
enterprises.  AAP's gross margin as a percentage of net sales remained  constant
at 6% for the first quarter of 1996 versus 1995.  Margin gains realized from the
Direct Marketing operations were offset by a decline of $1,200 (25.6%) in margin
on farm store product



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

Agriculture & Consumer (continued)
- - ----------------------------------

sales from heavy price competition in yard and garden and power equipment lines.
In the first quarter,  AAP's operating loss of $7,000 reflects an improvement of
$1,800 (20.7%) as compared to a loss of $8,700 in the first quarter of last year
primarily due to a $1,500 decrease in selling and distribution expenses.

ARS operations provided 26% of total Agriculture & Consumer net sales during the
first  three  months of fiscal  1996 as  compared  to 30% in the same  period in
fiscal  1995,  primarily  due to lower  volume in both its retail and  wholesale
operations. ARS net sales totaled $54,300 in the first quarter of fiscal 1996, a
decrease of $12,300 (18.5%) from the same period last year. Of the total ARS net
sales decrease,  consumer retail sales and wholesale operations decreased $7,600
(16.0%) and $4,700  (24.8%),  respectively.  These  results  were  significantly
affected by  management's  decision to change  product mix and to exit its power
equipment,  wood pellet stove and patio  furniture  lines at certain  locations.
These products were higher priced yet carried lower margins and lower  inventory
turns.  In  addition,  there was a lower  demand  for yard and  garden  products
resulting from summer drought conditions in Agway's markets and demand for power
equipment  (snowblowers)  decreased this year after a mild winter,  while in the
prior year,  anticipated  adverse  winter weather  conditions  resulted in large
sales of power  equipment  in the first  quarter of 1995.  First  quarter  gross
margin  declined $2,500 (13.2%) due to the planned exit of various product lines
at certain locations noted above as well as weather-related reductions in volume
and its negative impact on sales; however, gross margin as a percentage of sales
improved from 27% in fiscal 1995 to 29% in 1996. In the first three months,  ARS
experienced an operating loss of $200, a $600 (76.1%)  improvement over the $800
loss during the same period last year. Selling,  distribution and administrative
costs decreased $2,100 (11.3%) due to management's successful efforts to contain
expenses  through  staff  reductions,  limits on  overtime  worked  and  reduced
spending on selling and advertising costs.

CPG operations provided 26% of total Agriculture & Consumer net sales during the
first  three  months of fiscal  1996 as  compared  to 22% in the same  period in
fiscal 1995. CPG net sales totaled  $53,600 in the first quarter of fiscal 1996,
an increase of $4,900 (10%) from the same period last year.  First quarter sales
in the turf and sunflower  operations  represent $3,300 of the increase from the
first quarter of last year primarily due to volume increases realized from CPG's
efforts to expand its customer base, particularly in the foreign export of human
edible  sunflower  seeds.  CPG's gross margin as a percentage of sales  improved
from  22% in  fiscal  1995 to 26% in 1996 due  primarily  to  improved  purchase
arrangements  relative  to current  market  rates as compared to the same period
last year. As a result,  CPG's $100  operating  margin  reflects a $1,200 (115%)
improvement  over the  operating  loss of $1,100 in the first  quarter of fiscal
1995.

Energy
- - ------
Total net sales and revenues of $97,500 for the first quarter  decreased  $9,800
(9.1%)  compared  with the same period in 1994 due to unit volume  decreases  in
both the retail and commercial  operations.  Overall,  10.4 million (9.1%) fewer
gallons of product were sold in the first quarter of fiscal 1996 compared to the
first  quarter  of  fiscal  1995.  Average  per  unit  selling  prices  remained
relatively constant in the first quarter of 1996 versus 1995.

Retail operations provided 81% of total Energy sales during the first quarter as
compared  to 80% during the same  period  last year.  Total  sales in the retail
sector decreased $6,500 (7.6%),  which resulted from a 6.9 million gallon (8.0%)
decline in retail  unit  volume  from the first  quarter  of last  year.  Retail
gasoline sales  declined  $1,600 (6.7%),  which  represents 2.8 million  gallons
(40.0%) of the decline in total  retail unit  volume,  and  reflects the ongoing
efforts of the unit to close down certain company-owned  keytrol/cardtrol  sites
and bulk  customer  sites  that are  determined  not to be cost  beneficial  for
upgrade in order to comply with EPA underground  storage tank (UST) regulations.
Retail diesel net sales declined  $2,000 (11.3%)  primarily due to a unit volume
decrease of 1.8 million gallons (8.7%) from the first quarter of last year. This
volume decrease  resulted from  competitors  lowering prices and accepting lower
margins in an attempt to liquidate overstocked fuel oil inventories.  Energy did
not react to the price cuts as its just-in-time inventory control over the prior
mild winter left no overstocked  inventories.  Net sales of home heating oil for
the first three months of fiscal 1996  decreased  $2,400  (11.5%) as compared to
the same period last



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

Energy (continued)
- - ------------------

year.  The unit volume of home heating oil for the first  quarter  decreased 2.3
million gallons (8.4%) as compared to the first quarter of the prior year due to
a "summer  fill"  program  which took place later in the first quarter of fiscal
1996 than in fiscal  1995.  Also,  demand for heating oil was lower in the first
quarter as compared  to the prior year since  customers  still have  heating oil
left over in their  tanks from last year's mild  winter  season.  The  remaining
decrease is primarily due to volume  reductions in propane and packaged  product
sales and a slight decline in service revenues.

Commercial  operations  provided 19% of total net sales during the first quarter
as compared to 20% during the same period last year.  The decline  reflects  the
results of  management's  efforts to exit  specific  markets and to redirect its
business efforts from high volume/low  margin  transport  delivery sales to high
margin/low volume tankwagon sales. In the first three months of fiscal 1996, 3.5
million  (12.5%) fewer gallons of product  (primarily  diesel) were sold than in
the first  quarter of the prior year due to decreases in end-user  volumes which
resulted in a decrease of $3,300 (15.4%) in total commercial sales.

For the three months ended  September  30,  1995,  operating  loss of $5,300 was
$1,200  (30.1%)  more than the first  quarter of the prior year.  A reduction in
gross margins of $1,500 (5.2%) is due, in part,  to market  pressures  resulting
from a lower demand for heating oil in the first quarter as compared to the same
period last year. Additionally,  retail propane sales to high margin residential
users   have   declined   while   demand   for   propane   from   lower   margin
commercial/industrial users increased over last year. The gross margin reduction
was partially offset by reductions in selling,  distribution and  administrative
costs in the first three months of fiscal 1996 as compared to 1995.

Dairy
- - -----
For segment  reporting  purposes,  Dairy  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.  Net sales in the first  quarter of fiscal 1996 were $13,700  (10.8%)
less than the first quarter of fiscal 1995  primarily due to volume  reductions.
Since the first  quarter of fiscal  1995,  Hood lost some of its  private  label
business to competitors due to pricing.  Market pressures continue in this area.
The remaining  loss of volume is primarily due to the sale of Hood's  Mid-Hudson
Valley business in February 1995. Gross margin  percentage for the first quarter
remained fairly constant from last year at 22.0% versus 21.4%.

First quarter  operating margin of $2,600  represents an increase of $2,400 from
the same  period  last  year  primarily  due to  management's  effort  to reduce
selling, administrative and trade promotion spending and production efficiencies
gained by  consolidating  the Boston fluid milk  production  with the Agawam and
Portland facilities.

Financial Services
- - ------------------
For segment reporting purposes, Financial Services consists of Telmark, Inc.
("Telmark"), Agway Insurance Company ("Insurance") and Agway General
Agency, Inc. ("General Agency").

Total net sales and  revenues of $18,800 for  Financial  Services  for the first
quarter  increased  $1,800 (10.5%) as compared to the first quarter in the prior
year  primarily  due to volume  increases in the leasing  operations of Telmark.
Telmark  operations  provided $11,500 (61%) of total first quarter net sales and
revenues  compared to $9,600 (56%) in the first quarter of last year.  Fueled by
rising  interest  rates and a strong  economy,  Telmark has  experienced  volume
growth,  resulting  in an  increase  of $53,000 in average  assets over the same
period last year.  The $1,900  (20.3%)  increase in  Telmark's  net  revenues as
compared to the same  quarter  last year is  primarily  due to this higher asset
base with relatively  higher  interest  rates.  Insurance and General Agency net
revenues  for the first  quarter  of $7,200 are $200  (2.1%)  less than the same
period  last  year  due,  in part,  to  General  Agency's  decision  to exit the
third-party claims administration market in the second quarter of last year.



<PAGE>



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


Financial Services (continued)
- - ------------------------------

Operating  margins  improved in the first quarter of fiscal 1996 by $400 (21.2%)
as compared to the same period last year.  Telmark's  operating margin increased
in the first  quarter of fiscal  1996 by $600  (32.1%) as  compared  to the same
period in the prior year.  The increase  reflects  the positive  impact of owned
portfolio growth with relatively  higher interest rates.  This growth was offset
somewhat by increased interest expenses from higher debt levels. The improvement
in operating  margins was partially offset by higher claim activity in Insurance
operations in the first quarter of fiscal 1996 as compared to 1995.

Corporate
- - ---------
The  increase  in net sales and  revenues  of $200  (158.9%)  for the quarter is
primarily  due to an  increase in external  revenues  generated  from Agway Data
Services.

Operating margin for the first quarter increased $400 (33.4%) as compared to the
prior year. A $700 decrease in  re-engineering  costs in fiscal 1996 as compared
to 1995 was  offset  primarily  by costs  incurred  by the  Company in the first
quarter of fiscal 1996 to facilitate the sale of Hood ($400).





<PAGE>




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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
- - -------------------------------
Cash flows from operating  activities  for the three months ended  September 30,
1995  decreased  $17,700 to $12,600 as  compared  to the first  three  months of
fiscal 1995 due  primarily  to a smaller  increase in  accounts  receivable  and
inventory  of  $17,200  and  $5,200,  respectively,  and a smaller  decrease  in
accounts payable of $5,600. Net cash used in investing  activities for the three
months ended  September 30, 1995 was $14,500 as compared to $27,200 for the same
period last year.  The reduction in cash use was due primarily to an increase in
leases repaid of $6,400 and net proceeds  from sale of marketable  securities of
$3,100 and a decrease  in the  purchase  of  property,  plant and  equipment  of
approximately  $2,700.  The net cash flows provided by financing  activities for
the three months ended  September 30, 1995,  were $2,000 as compared to net cash
used of $3,100 for the same period in the prior year. The majority of the change
from  financing  activities  was the result of less net  repayments of long-term
debt offset by lower net short-term borrowings. Net repayments of long-term debt
declined  approximately  $10,400 while short-term  borrowings declined $4,500 as
compared to the three months ended September 30, 1994.

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 the following as of
September  30, 1995:  borrowings  from banks - $127,779  maturing  November 1995
through November 1999 with interest rates ranging from 5.4% - 11.5%;  borrowings
from insurance  companies - $145,955  maturing  September 1995 through September
2000 with interest rates ranging from 5.9% - 9.2%;  subordinated debt - $412,481
maturing  1995 through 2008 with interest  rates  ranging from 4.5% - 9.5%;  and
capital  leases and other  long-term  debt - $26,996  maturing 1995 through 2008
with interest rates ranging from 6% - 12%. In addition, Telmark has occasionally
sold blocks of its lease portfolio.

The AFC short-term lines were available through October 31, 1995. Currently, one
30-day  extension  through  December  1, 1995 and one 60-day  extension  through
December  31,  1995 are in place for the  availability  of the  $65,000  line of
credit  and  the   availability   of  issuing   $60,000  of  commercial   paper,
respectively.  Annual  renewals  are in the process of  negotiations.  These AFC
short-term  lines of credit and  $1,900 of AFC  long-term  bank debt  payable on
October  1,  1995  are  collateralized  by  certain  of the  Company's  accounts
receivable and non-petroleum  inventories  ("collateral").  Amounts which can be
drawn under the AFC short-term  agreements are limited to a specific calculation
based upon the collateral available.  Adequate collateral has existed throughout
the fiscal year to permit AFC to borrow amounts 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.  The  Company  obtained  waivers  for  specific   covenant
violations  at June 30, 1995  covering  July and August 1995 and amending  these
covenants for September  and October 1995.  The Company has ongoing  discussions
with its lenders and expects to continue the appropriate and adequate  financing
currently available under these facilities.




<PAGE>



                           PART II. OTHER INFORMATION
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                             (Thousands of Dollars)


Item 1.  Legal Proceedings
- - --------------------------
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 has prepared a
risk  assessment  scope  of work  and  submitted  it to 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.

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.  Hood  entered into a
stipulated  judgment  on July 5,  1995,  whereby  Hood  agreed to pay CDEP $325,
construct an on-site wastewater pretreatment facility and conduct a study of the
Suffield facility's level of fat, oil and grease discharge.

In August 1995, the  Environmental  Protection  Agency (EPA) notified Agway that
the EPA has reason to  believe  that Agway is a  potentially  responsible  party
(PRP) under the Comprehensive Environmental Response, Compensation and Liability
Act  (CERCLA) at the  Tri-Cities  Barrel  Site,  Port Crane,  New York.  The EPA
requested  that  Agway  and  other  PRPs  participate  in the  ongoing  Remedial
Investigation/Feasibility  Study (RI/FS) for the Tri-Cities  Barrel Site.  Agway
believes that its involvement at the Tri-Cities Barrel Site is minimal. Agway is
in contact  with other PRPs who have been  participating  in the RI/FS and is in
the preliminary stages of negotiating the terms of possible participation in the
ongoing RI/FS.


Item 6.  Exhibits and Reports on Form 8-K
- - -----------------------------------------
There were no reports on Form 8-K required to be filed during the first  quarter
ended September 30, 1995.






<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          November 7, 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


(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, 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 February 2, 1996
- - --------------------------------------         -------------------------------
Membership Common Stock, $25 par value              108,118  shares
  per share





<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 December 31, 1995 and June 30, 1995.......................  3

           Condensed Consolidated Statements of Operations and Retained Margin for the three months
           and six months ended December 31, 1995 and December 31, 1994..........................................  4

           Condensed Consolidated Cash Flow Statements for the six months ended December 31, 1995
           and December 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

<CAPTION>

PART II.   OTHER INFORMATION
- - --------   -----------------

           <S>                                                                                                     <C>

           Item 1.  Legal Proceedings............................................................................  18

           Item 4.  Submission of Matters to a Vote of Security Holders..........................................  18

           Item 6.  Exhibits and Reports on Form 8-K.............................................................  18


           SIGNATURES............................................................................................  19
</TABLE>
















<PAGE>



                         PART I. FINANCIAL INFORMATION
                   AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Thousands of Dollars)
<TABLE>
<CAPTION>
                                                                               December 31,          June 30,
                                                                                  1995                 1995  
                                                                               ------------         -----------
                                                                               (Unaudited)           (Restated)

<S>                                                                            <C>                  <C>
ASSETS
- - ------
Current Assets:
     Trade accounts receivable (including notes receivable of
      $20,889 and $33,491, respectively), less allowance for
       doubtful accounts of $10,459 and $9,716, respectively...........        $    164,891         $   209,949
     Leases receivable, less unearned income of $43,776 and
       $41,523 respectively............................................              98,378              96,165
     Uncollected insurance premiums....................................               9,609              10,261
     Advances and other receivables....................................              31,528              21,808
     Inventories
       Raw materials...................................................              23,078              20,609
       Finished goods..................................................             155,195             129,533
       Goods in transit and supplies...................................               8,464               7,516
                                                                               ------------         -----------
       Total inventories...............................................             186,737             157,658
     Prepaid expenses..................................................              50,465              71,044
                                                                               ------------         -----------
         Total current assets..........................................             541,608             566,885

Marketable securities available for sale...............................              35,904              34,752
Other security investments.............................................              38,897              37,981
Properties and equipment, net..........................................             239,743             248,753
Long-term leases receivable, less unearned income of
  $69,963 and $68,799 respectively.....................................             244,611             236,522
Other assets...........................................................              90,343              85,876
Net assets of discontinued operations..................................                                  15,734
                                                                               ------------         -----------
         Total assets..................................................        $  1,191,106         $ 1,226,503
                                                                               ============         ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
- - ------------------------------------
Current Liabilities:
     Notes payable.....................................................        $     85,876         $    70,300
     Current installments of long-term debt and subordinated debt......              70,863              84,620
     Accounts payable..................................................              91,008             118,529
     Unearned insurance premiums.......................................              16,252              17,023
     Other current liabilities.........................................             125,405             122,087
                                                                               ------------         -----------
         Total current liabilities.....................................             389,404             412,559

Long-term debt.........................................................             213,306             219,986
Subordinated debt......................................................             378,221             362,768
Other liabilities......................................................              57,486              58,825
Commitments and contingencies..........................................
Preferred stock, net...................................................              62,215              65,635
Common stock, net......................................................               2,705               2,728
Paid-in capital........................................................                                   1,470
Retained margin........................................................              87,769             102,532
                                                                               ------------         -----------
         Total liabilities and shareholders' equity....................        $  1,191,106         $ 1,226,503
                                                                               ============         ===========
</TABLE>


   See accompanying notes to condensed consolidated financial statements.



<PAGE>
<TABLE>
<CAPTION>



                                    PART I.  FINANCIAL INFORMATION (continued)
                                     AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED MARGIN
                                                    (Unaudited)
                                              (Thousands of Dollars)



                                              Three Months Ended                  Six Months Ended
                                                  December 31,                      December 31,  
                                          -----------------------------     -----------------------------
                                              1995             1994             1995             1994
                                          -------------   -------------     -------------    ------------
                                                            (Restated)                         (Restated)

<S>                                       <C>             <C>               <C>              <C> 
Net sales and revenues from:
     Product sales......................  $     344,134   $     342,771     $     647,118    $    670,730
     Leasing operations.................         11,831           9,973            23,045          19,248
     Insurance operations...............          5,973           6,677            12,859          13,361
     Service revenues...................          3,430           4,303             6,967           8,694
                                          -------------   -------------     -------------    ------------
         Total net sales and revenues...        365,368         363,724           689,989         712,033

Cost and expenses from:
     Products and plant operations......        322,217         322,851           611,986         639,047
     Leasing operations.................          5,159           4,445            10,416           8,806
     Insurance operations...............          8,020           3,915            12,811           8,373
     Selling, general and
       administrative activities........         32,859          36,074            66,694          71,555
                                          -------------   -------------     -------------    ------------
         Total costs and expenses.......        368,255         367,285           701,907         727,781

Operating loss..........................         (2,887)         (3,561)          (11,918)        (15,748)
Interest expense, net...................         (7,539)         (7,159)          (14,459)        (13,938)
Other income, net.......................          5,923           1,377             7,885           2,903
                                          -------------   -------------     -------------    ------------
Loss from continuing operations
     before income taxes ...............         (4,503)         (9,343)          (18,492)        (26,783)
Income tax expense (benefit)............            424          (2,884)           (3,103)         (9,055)
                                          -------------   -------------     -------------    ------------
Loss from continuing operations.........         (4,927)         (6,459)          (15,389)        (17,728)

Discontinued operations:

     Gain (loss) on disposal of Hood,
     net of tax expense (benefit) of
     $1,585, $(13,261), $1,624 and
     $(13,261), respectively............          2,284          (6,944)            2,017          (6,944)
     Gain on disposal of Curtice Burns,
     net of tax expense of $19,700......                          4,430                             4,430
                                          -------------   -------------     -------------    ------------
         Margin (loss) from discontinued
             operations.................          2,284          (2,514)            2,017          (2,514)
                                          -------------   -------------     -------------    ------------
Net loss................................  $      (2,643)  $      (8,973)    $     (13,372)   $    (20,242)

Retained Margin:
     Balance at beginning of period.....         91,790         112,171           102,532         123,346
     Dividends..........................         (2,172)         (2,374)           (2,172)         (2,374)
     Adjustment to unrealized gains
         (losses) on available-for-sale
         securities, net of tax.........            794             (17)              781              77
                                          -------------   -------------     -------------    ------------
Balance at end of period................  $      87,769   $     100,807     $      87,769    $    100,807
                                          =============   =============     =============    ============

</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,
                                                                             --------------------------------         
                                                                                  1995              1994       
                                                                             -------------    ---------------     
                                                                                                 (Restated)

<S>                                                                          <C>              <C>
Net cash flows (used in) provided by operating activities..............      $       (358)    $       23,569

Cash flows (used in) provided by investing activities:
     Purchases of property, plant and equipment........................            (7,518)           (16,299)
     Proceeds from disposal of businesses and property, plant and
         equipment.....................................................             1,782              4,296
     Leases originated.................................................           (74,098)           (80,115)
     Leases repaid.....................................................            60,841             45,524
     Proceeds from sale of marketable securities.......................             5,777                715
     Purchases of marketable securities................................            (6,148)            (1,618)
     Other.............................................................              (917)               147
     Proceeds from sale of discontinued operations.....................            15,900             55,786
     Net changes in net assets of discontinued operations..............                               14,511
                                                                             -------------      -------------
Net cash flows (used in) provided by investing activities..............            (4,381)            22,947
Cash flows (used in) provided by financing activities:
     Net change in short-term borrowings...............................            15,576            (23,400)
     Proceeds from long-term debt......................................            19,764             36,205
     Repayment of long-term debt.......................................           (19,585)           (38,155)
     Proceeds from sale of subordinated debt...........................            44,790             31,894
     Maturity and redemption of subordinated debt......................           (49,304)           (47,123)
     Redemption of stock...............................................            (3,448)            (2,536)
     Cash dividends paid...............................................            (2,410)            (2,589)
     Other.............................................................              (644)              (812)
                                                                             -------------      -------------
Net cash flows provided by (used in) financing activities..............             4,739            (46,516)
                                                                             -------------      -------------

Net decrease in cash and equivalents...................................                 0                  0
Cash and equivalents at beginning of period............................                 0                  0
                                                                             -------------      -------------

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, 1995 are not  necessarily
     indicative  of the results  that may be expected for the year ending June
     30,  1996  due,  among  other  reasons,  to the sale of H. P.  Hood  Inc.
     ("Hood")  and 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, 1995.

     The financial  statements of Agway Inc. and Agway  Financial  Corporation
     have been restated to reflect Hood, which was previously  consolidated in
     continuing   operations,    as   a   discontinued   operation.    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  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  pursuant to a "no action letter" issued by the Securities
     and Exchange  Commission,  AFC, as a separate company, is not required to
     file periodic reports with respect to these debt securities.  However, as
     required by the 1934 Act, the summarized financial information concerning
     AFC and Consolidated Subsidiaries is as follows:
<TABLE>
<CAPTION>
                                               Three Months Ended              Six Months Ended
                                                  December 31,                   December 31,
                                          -----------------------------    -----------------------
                                               1995            1994            1995           1994
                                          -------------   -------------    -------------   ------------
                                                            (Restated)                      (Restated)
     <S>                                  <C>             <C>              <C>             <C>
     Net sales and revenues.............  $    265,432    $    272,006     $    486,861    $   518,395
     Operating margin...................         3,307           4,888            1,933          4,127
     Loss from continuing operations....        (4,943)         (2,880)         (12,376)        (8,330)
     Net margin (loss)..................        (2,658)         (5,393)         (10,359)       (10,843)
</TABLE>
<TABLE>
<CAPTION>
                                                          December 31,        June 30,
                                                              1995              1995
                                                          -------------    -------------
                                                                            (Restated)
     <S>                                                  <C>              <C>
     Current assets....................................   $   565,990      $    546,416
     Properties and equipment, net.....................       166,884           169,368
     Noncurrent assets.................................       331,337           321,152
     Net assets of discontinued operations.............                          15,734
                                                          -------------    -------------
     Total assets......................................   $ 1,064,211      $  1,052,670
                                                          =============    =============

     Current liabilities...............................   $   257,827      $    242,726
     Long-term debt....................................       208,595           217,425
     Subordinated debt.................................       378,221           362,768
     Noncurrent liabilities............................        14,460             8,855
     Shareholder's equity..............................       205,108           220,896
                                                          -------------    -------------
     Total liabilities and
         shareholder's equity..........................   $ 1,064,211      $  1,052,670
                                                          =============    =============
</TABLE>


<PAGE>

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

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


3.   BORROWING ARRANGEMENTS
     ----------------------
     As of December 31, 1995,  the Company had available  lines of credit with
     various banking institutions whereby lenders have agreed to provide funds
     up to $89,000 to separately financed units of the Company as follows: AFC
     - $65,000 and Telmark - $24,000,  the same as June 30, 1995. 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. Telmark had a committed
     term loan of $125,000  available to be borrowed through February 1, 1996,
     of which  $109,000 was  outstanding  as of December  31, 1995.  Telmark's
     long- and short-term lines of credit were renegotiated effective February
     1, 1996 as discussed below.  Long-term and subordinated  debt outstanding
     amounted to:
<TABLE>
<CAPTION>
                                        Agway & AFC                     Telmark                      Total
                               ----------------------------   ---------------------------   -------------------------- 
                                   12/95            6/95          12/95           6/95         12/95          6/95
                               -------------   ------------   -------------   -----------   -----------   ------------
     <S>                       <C>             <C>            <C>             <C>           <C>           <C>
     Long-term debt..........  $      15,886   $     22,843   $     251,955   $   245,467   $   267,841   $    268,310
     Currently payable.......          4,913         13,702          49,622        34,622        54,535         48,324
                               -------------   ------------   -------------   -----------   -----------   ------------
     Net long-term debt......  $      10,973   $      9,141   $     202,333   $   210,845   $   213,306   $    219,986
                               =============   ============   =============   ===========   ===========   ============

     Subordinated debt.......  $     378,699   $    390,890   $      15,850   $     8,174   $   394,549   $    399,064
     Currently payable.......         16,328         36,296                                      16,328         36,296
                               -------------   ------------   -------------   -----------   -----------   ------------
     Net subordinated debt...  $     362,371   $    354,594   $      15,850   $     8,174   $   378,221   $    362,768
                               =============   ============   =============   ===========   ===========   ============
</TABLE>
     The AFC  available  $65,000  line of credit and  availability  of issuing
     $60,000 of commercial  paper were extended  through February 29, 1996. In
     order to consider the effect of the December 15, 1995 sale of Hood on the
     line of credit requirements, existing lines of credit were extended to
     February   29,  1996.   Longer-term   renewals  are  in  the  process  of
     negotiations.  These AFC short-term lines of credit are collateralized by
     certain  of  the  Company's   accounts   receivable   and   non-petroleum
     inventories  ("collateral").  Amounts  which  can be drawn  under the AFC
     short-term  agreements are limited to a specific  calculation  based upon
     the collateral available.  Adequate collateral has existed throughout the
     fiscal year to permit AFC to borrow  amounts 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.  The  Company has
     ongoing  discussions  with its  lenders  and  expects to continue to have
     appropriate and adequate financing to meet its ongoing needs.

     Telmark  borrows under its  short-term  line of credit  agreement and its
     revolving  term  agreement  from  time to time  to fund  its  operations.
     Short-term  debt serves as interim  financing  between the  issuances  of
     long-term  debt.  The  current  uncommitted  short-term  line  of  credit
     agreement  with one bank  permits  Telmark  to  borrow up to $4,000 on an
     unsecured basis with interest paid upon maturity. The line bears interest
     at money market variable  rates.  As of December 31, 1995,  there were no
     amounts  outstanding  against this line.  Effective February 1, 1996, the
     $20,000  short-term  line of credit and the $125,000 term loan commitment
     were  replaced by a $200,000  revolving  term loan facility from the same
     bank against which Telmark may draw short-term  funds bearing interest at
     money market rates or draw  long-term debt at rates  appropriate  for the
     term of the note drawn.  The amounts  outstanding as of December 31, 1995
     on the short-term line and term loan totaled $118,500 and will be applied
     against the new $200,000 revolving term loan facility.

     Telmark  renews its lines of credit  annually.  The $4,000 line of credit
     has been renewed through  December 1996. As described above, the $200,000
     revolving term agreement is available  beginning February 1, 1996 through
     February 1, 1997. The Company  believes  Telmark 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.   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  $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  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.




<PAGE>



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

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


5.   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.  The following schedule details the remaining
     reserves  to  complete  the  restructuring  project  and  their  intended
     purposes,  as well as the actual activity for the six-month  period ended
     December 31, 1995:
<TABLE>
<CAPTION>

                                           Balance   Proceeds           Reductions        Change    Balance
                                                                 ---------------------               
                                             at       Sale of    Divested      Costs       in          at
                                           6/30/95    Assets      Assets      Incurred   Estimate   12/31/95
                                          --------   --------    ---------   ---------   --------   ---------
Restructuring Reserve:
Plant, Store & Business Divestitures
- - ------------------------------------
<S>                             <C>      <C>         <C>         <C>         <C>         <C>        <C>
Proceeds on sale of assets      (A)      $  (1,506)  $  (143)                                       $ (1,363)
Net book value of assets to
   be divested                  (A)            962               $      32                               930
Cost of divestiture (1)         (B)          3,099                           $   1,251                 1,848
                                         ----------  --------    ---------   ---------   ---------  ---------
Loss on divestiture                          2,555      (143)           32       1,251                 1,415
Incremental environmental
   costs                        (C)          3,597                                  56                 3,541
                                         ----------  --------    ---------   ---------   ---------  ---------

TOTAL RESTRUCTURING                      $   6,152   $  (143)    $      32   $   1,307   $       0  $  4,956
                                         ==========  ========    =========   =========   =========  =========
</TABLE>


(1) Includes demolition,  asset transfer costs, and commissions on real estate
transactions.

(A)  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.  The  Company  anticipates  that the  planned
     activities will be completed in fiscal 1996.

(B)  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, costs are expected to
     vary from the original  estimates.  The Company anticipates these efforts
     will be completed in fiscal 1996.

(C)  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 three years.





<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
     -----------------------
     In November 1994, the sale of Hood was  anticipated to close shortly in a
     sale to a Hood  management-led  buyout group.  However,  based on changed
     business conditions and financial markets during prolonged  negotiations,
     on January 24,  1995,  Agway and the  management  buyout  group  mutually
     concluded to cease the pursuit of this sale transaction.  While Agway was
     still actively interested in the sale of Hood and while such a sale could
     have been  consummated  in the near  future,  Agway no longer was able to
     estimate with reasonable  certainty whether a sale would occur within the
     next year and,  accordingly,  reclassified Hood to continuing  operations
     for financial  reporting  purposes as of December 31, 1994. Since January
     24, 1995,  Agway has actively  pursued  alternative  buyers for Hood.  As
     previously  reported on Form 8-K on December  18 and 22,  1995,  Hood was
     sold to Catamount  Dairy  Holdings  Limited  Partnership  on December 15,
     1995.

     As a  result  of the  sale of  Hood,  Agway  has  reclassified  Hood as a
     discontinued  operation for financial  reporting  purposes as of December
     31, 1995.  Net sales and revenues  from the  discontinued  operations  of
     Hood,  sold in December 1995,  and Curtice Burns,  sold in November 1994,
     were  approximately  $749,000 and $1,323,000 for the years ended June 30,
     1995 and 1994, respectively.

     A summary of net assets of  discontinued  operations at June 30, 1995 and
     1994, previously reported as continuing operations, is as follows:
<TABLE>
<CAPTION>

                                                     1995                               1994
                                                 -------------    ------------------------------------------------
                                                     H.P.             Curtice           H. P.
                                                     Hood              Burns            Hood              Total
                                                 -------------    --------------    -------------    -------------
     <S>                                         <C>              <C>               <C>              <C>             
     Accounts receivable.......................  $     45,399     $      66,337     $     51,622     $    117,959
     Inventory.................................        20,337           155,259           19,124          174,383
     Property, plant and equipment, net........        62,560           167,516           68,991          236,507
     Other, net................................        17,262            25,352           23,841           49,193
     Accounts payable and other liabilities....       (76,815)         (128,760)         (67,090)        (195,850)
     Structured debt...........................       (53,009)         (237,280)         (60,129)        (297,409)
                                                 -------------    --------------    -------------    -------------
                                                 $     15,734     $      48,424     $     36,359     $     84,783
                                                 =============    ==============    =============    =============
</TABLE>







<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)
     -----------------------------------
     As previously discussed,  the financial statements have been reclassified
     to reflect Hood as a discontinued  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, 1995         June 30, 1994
                                                     -----------------    ------------------      ----------------
     <S>                                             <C>                   <C>                    <C>            

     Impact of reclassification  of loss from
     continuing  operations to margin
     (loss) from discontinued operations:
                         
     Interest expense..........................      $            (891)    $         (1,000)      $        (1,783)
     Transaction costs and allowance...........                (15,884)             (16,724)
     Pre-tax margin (loss) from
         segment operations....................                  2,177               (2,666)               (7,681)
                                                     -----------------     ------------------     ----------------
     Pre-tax (loss) from continuing
         operations............................                (14,598)             (20,390)               (9,464)
     Income tax benefit........................                  5,031                5,406                 3,086
                                                     -----------------     ------------------     ----------------
         Losses to discontinued operations.....                 (9,567)             (14,984)               (6,378)
     Original balance - margin (loss)
         from continuing operations............                (27,295)             (22,962)               (5,682)
                                                     -----------------     ------------------     ----------------
     Reclassified balance - margin (loss)
         from continuing operations............      $         (17,728)    $         (7,978)      $           696
                                                     =================     ==================     ================

<CAPTION>
     A  reconciliation  to loss from  discontinued  operations  as  previously
     reported follows:

                                                        Six Months
                                                     December 31, 1994         June 1995             June 1994
                                                     -----------------     ------------------     ----------------
     <S>                                             <C>                   <C>                    <C>
     Original balance:
         Gain on sale of Curtice Burns,
             net of tax of $19,700..............     $            4,430    $           4,430 
                                                     ==================    ==================
         Previous reclassification to
             reconsolidate Hood, net of tax
             benefit (expense) of $8,230, $8,230
             and $(3,086), respectively.........     $            2,623    $           2,624      $         2,378
         Current reclassification of Hood
             losses to discontinued operations..                 (9,567)             (14,984)              (6,378)
                                                     -------------------   ------------------     -----------------
         Restated balance - Gain (loss) on
             disposal of Hood, net of tax.......     $           (6,944)   $         (12,360)     $        (4,000)
                                                     ===================   ==================     ===================

</TABLE>

7.   INCOME TAXES
     ------------
     The income tax  benefit  from  continuing  operations  and the  resulting
     effective  tax rate for the three- and six-month  periods ended  December
     31, 1995 vary  significantly  from the anticipated  statutory  rates. The
     difference  between the expected tax benefit on current period losses and
     the actual amount recorded in the current year is primarily the result of
     certain patronage losses not being given current tax benefit.






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

       Item 2. 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 primarily the Northeastern
United States. Agriculture & Consumer net sales and revenues are traditionally
higher in the spring as  customers  acquire  products to initiate  the growing
season.  Energy  realizes  significantly  higher net sales and revenues in the
winter months due to cold winter conditions.  Financial Services and Corporate
are not materially impacted by seasonal fluctuations.
<TABLE>
<CAPTION>
                              Results by Operating Segment
                              ----------------------------
                                                                Increase (Decrease)
                                                  ----------------------------------------------
                                                   Three Months Ended         Six Months Ended
                                                  ---------------------    ---------------------
                                                  12/31/95 vs. 12/31/94    12/31/95 vs. 12/31/94
                                                  ---------------------    ---------------------
   <S>                                           <C>                       <C>
   Net Sales and Revenues
   ----------------------
     Agriculture & Consumer.................     $              (1,528)    $             (17,358)
     Energy.................................                     2,257                    (7,556)
     Financial Services.....................                       812                     2,602
     Corporate..............................                       103                       268
                                                 ----------------------    ---------------------
                                                 $               1,644     $             (22,044)
                                                 ======================    ======================
   Margin (Loss) from Continuing Operations
   ----------------------------------------
       before Income Taxes
       -------------------
     Agriculture & Consumer.................     $               6,238     $               9,847
     Energy.................................                       726                      (488)
     Financial Services.....................                    (3,598)                   (3,163)
     Corporate..............................                     1,854                     2,616
                                                 ----------------------    ---------------------
     Operating margin (loss) and other
       income (expense), net................                     5,220                     8,812
     Interest (expense), net................                      (380)                     (521)
                                                 ----------------------    ----------------------
                                                 $               4,840     $               8,291
                                                 ======================    =====================
</TABLE>
Numbers in the following  narrative  have been rounded to the nearest  hundred
thousand.

Consolidated Results
- - --------------------
The sales  decrease for the six months ended December 31, 1995 was in part the
planned result from (1) the sale of the Dairy Route and Installation & Service
businesses  by AAP in fiscal  1995;  (2) the change in  product  mix from high
dollar volume,  low gross margin power  equipment to lower unit value,  higher
gross  margin  consumer  products  which  affected  both AAP and ARS;  (3) the
reduction  of power  fuel  facilities  in the  Energy  segment  for  locations
determined not to be cost beneficial to upgrade; and (4) a reduction of Energy
sales to high volume,  low margin  commercial  accounts.  Sales were adversely
affected in the first quarter by the summer drought  conditions  which reduced
sales of fertilizer,  lime and yard and garden equipment and supplies, as well
as crop and farm store  supplies.  These sales  declines were offset by higher
sales prices in feed and fertilizer products due to an increase in the cost of
these  products;  by volume  increases  in CPG,  particularly  in human edible
sunflower  seeds,  birdseed and turf;  and by increases,  particularly  in the
second quarter due to the colder weather,  in sales of heating oil and propane
for Energy and of winter consumable products and birdseed for ARS.

The pre-tax loss from  continuing  operations was reduced $4,800 for the three
months and $8,300 for the six months ended December 31, 1995. This improvement
was primarily the result of reductions in selling and administration  expenses
in AAP and ARS; an increase in gross margin percent on ARS sales;  an increase
in gross margin dollars on increased CPG sales volume;  increased  margin from
Telmark due to the increase of its net  investment in leases;  a $1,400 second
quarter  gain  on the  sale of an  investment;  and  the  non-reoccurrence  of
reengineering costs incurred in the prior year. These improvements were offset
by a  significant  adverse  claim  experience  in the second  quarter  for the
Insurance operations.
<PAGE>
                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

Agriculture & Consumer
- - ----------------------
Agriculture  &  Consumer  consists  of  Agway  Agricultural   Products  (AAP),
Agriculture & Related Services (ARS) and Country  Products Group (CPG).  Total
Agriculture & Consumer net sales and revenues of $206,000 and $413,800 for the
second quarter and six months ended December 31, 1995, respectively, decreased
$1,500 (1%) and $17,400 (4%) as compared to the prior year. Total pre-tax loss
from  continuing  operations  for the second quarter of $4,600 and for the six
months  to  date  of  $11,700   decreased   $6,200  (57%)  and  $9,800  (46%),
respectively, as compared to the prior year. The change from the prior year of
net sales and revenues and pre-tax  margin (loss) from  continuing  operations
for the three-month  and six-month  periods ended December 31, 1995 within the
segment was as follows:
<TABLE>
<CAPTION>
                                                               December 31, 1995 vs 1994
                                                               -------------------------
                                                      Three Months Ended         Six Months Ended
                                                     ----------------------     -------------------
     <S>                                             <C>             <C>        <C>            <C>
     Net sales and revenues:                                $           %             $           %
                                                     -------------   ------     -------------  ----
       AAP.........................................  $      5,328       6%      $     (3,063)   (2%)
       ARS.........................................       (10,367)    (17%)          (22,671)  (18%)
       CPG.........................................         3,511       7%             8,376     9%
                                                     -------------              -------------
           Total...................................  $     (1,528)      1%      $    (17,358)    4%
                                                     =============              =============

     Pre-tax margin (loss) from continuing
       operations:
       AAP.........................................         5,011      55%             6,948    37%
       ARS.........................................         1,781      37%             2,403    37%
       CPG.........................................           585     495%             1,835   163%
       Eliminations................................        (1,139)    (40%)           (1,339)  (28%)
                                                     -------------              -------------
           Total                                     $      6,238      57%      $      9,847    46%
                                                     =============              =============
</TABLE>
Total net sales and revenues of AAP of $101,700 and $201,600 for the three and
six months ended December 31, 1995  approximate 50% of the total segment.  The
sales  levels  during the first six months  have been  reduced  because of the
decision to exit,  during the fourth  quarter of fiscal 1995,  the Dairy Route
and Installation & Service (I&S) businesses of AAP and as the result of summer
drought  conditions,  followed by early winter  conditions  in the  Northeast,
which lowered the demand for fertilizer,  lime, yard and garden  equipment and
supplies  and crop and farm store  supplies.  Increased  sales  dollars in the
second quarter were mainly the result of increased feed and fertilizer product
costs,  which  were  approximately  15%  higher  than in the prior  year,  and
improved wholesale crop sales, particularly in dry fertilizers.

Total net sales and  revenues of ARS of $51,100 and $105,400 for the three and
six months ended December 31, 1995  approximate 25% of the total segment.  ARS
has  experienced  significant  declines (18%) in net sales and revenues during
the  first  six  months of fiscal  1996.  Exiting  of the Dairy  Route and I&S
businesses in the fourth  quarter of fiscal 1995 has reduced sales compared to
the prior year. Further, to improve overall margins, the unit has made product
mix changes and has created  marketing  programs designed to de-emphasize high
dollar  value/lower  margin power  equipment  sales in favor of more  consumer
products  of  smaller  per unit  value,  but with  higher  turnover  rates and
margins.  In addition,  the summer drought  conditions have adversely impacted
the sales in yard and garden product lines,  particularly fertilizers and turf
seeds.

Total net sales and  revenues of CPG of $53,200 and $106,800 for the three and
six months ended December 31, 1995  approximate  25% of the total segment.  As
noted above,  the CPG unit has  experienced  sales growth of 9% over the prior
year six-month  period ended December 31. The increase is mainly the result of
increased sales of sunflower seeds,  both in use for human  consumption and in
the production of birdfoods, and growth in the turf and flour operations.



<PAGE>



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


Agriculture & Consumer (continued)
- - ----------------------------------
Pre-tax  loss for AAP and ARS has shown  significant  improvement  in both the
three-month  (55%  and  37%,   respectively)   and  six-month  (37%  and  37%,
respectively)  periods ending December 31, 1995 as compared to the prior year.
Substantial  improvement  has come from  management's  successful  efforts  to
reduce  selling  and  administrative  expenses  in  the  current  year.  These
improvements  are  after  considering  declines  in gross  margin  dollars  of
approximately $700 (5%) for AAP and $5,000 (14%) for ARS and are the result of
the increased product cost or volume reductions noted previously.

Pre-tax  margin  (loss)  improvement  for CPG is due primarily to gross margin
gains realized from increased  sales volume in sunflower  seeds,  turf and the
flour operation.

Energy
- - ------
Total net sales and  revenues of Energy were  $140,200  and  $237,600  for the
three and six months  ended  December  31, 1995 and  represent  an increase of
$2,200 (2%) for the  three-month  period and a decrease of $7,600 (3%) for the
six-month  period,  respectively.  The sales  reductions  occurring during the
first  six  months  were due to (1)  ongoing  efforts  to close  down  certain
company-owned retail keytrol/cardtrol sites and bulk customer sites determined
not to be cost  beneficial for upgrade to comply with storage tank  regulation
requirements; (2) a regional oversupply of fuel oil from the prior year's warm
winter in Energy's  marketplace  was sold by  competitors  as  commercial  and
retail diesel fuel at bargain prices which reduced  Energy's  volume of diesel
fuel sold;  and (3) a decision to redirect  commercial  diesel fuel sales away
from high volume/low  margin  transport  deliveries  toward higher  margin/low
volume tankwagon sales. However,  sales increases did occur in the three-month
period ended December 31, 1995,  which partially  offset the declines over the
entire  six-month  period.  The  increase  was  substantially  due  to  colder
temperatures than in the prior year which elevated residential heating oil and
propane sales.  Overall,  unit volume decreased 4% in the six-month period and
remained  constant  in the  three-month  period  ended  December  31,  1995 as
compared to the prior year.

Pre-tax margin (loss) from continuing operations for Energy shows a $700 (14%)
improvement  during the second  quarter ended December 31, 1995 as compared to
the prior year. However,  through six months, pre-tax margin has declined $500
(270%)  over the  prior  year.  The  decline  over  the  six-month  period  is
attributable to lower gross margins as a result of lower sales volumes,  lower
gross margins in power fuels due to product mix and competitive  pricing,  and
higher  administrative  costs which were partially  offset by lower amounts of
selling and  distribution  expenses.  During the second  quarter,  the pre-tax
margin improvement relates to a 2% improvement in gross margin being generated
in the  retail  propane  and fuel oil  products  and as the  result of reduced
selling and distribution expenses.




<PAGE>



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


Financial Services
- - ------------------
For segment reporting purposes, Financial Services consists of Telmark, Inc.
("Telmark"), Agway Insurance Company ("Insurance") and Agway General
Agency, Inc. ("General Agency").

Total Financial Services net sales and revenues of $18,500 and $37,300 for the
second quarter and year-to-date,  respectively, increased $800 (5%) and $2,600
(8%),  respectively,  as  compared to the  corresponding  periods in the prior
year.  Telmark  operations  provided $12,200 (66%) and $23,700 (64%) of second
quarter and  six-month net sales and revenues as compared to $10,300 (58%) and
$19,800 (57%), respectively,  in the same periods last year. Telmark continued
to experience  booked volume growth as its net investment in leases  increased
$12,700 (4%) for the six-month  period to $361,100,  but did not change during
the second quarter.  The increase in Telmark's second quarter and year-to-date
net sales and  revenues  of $1,900  (19%) and $3,800  (19%) as compared to the
same periods last year is primarily due to the higher level of net  investment
as well as having  slightly  higher revenue rates on its current  portfolio as
compared to the prior year.  Insurance and General Agency operations  provided
$6,300  (34%) and  $13,600  (36%) of total  Financial  Services  net sales and
revenues for the second quarter and the six-month  period.  This  represents a
decrease of $1,100 (15%) in the second quarter and $1,200 (8%) year-to-date as
compared to the prior year. Due to competitive  price  conditions for personal
lines  business,  Insurance  has  experienced  a  decline  in  direct  written
premiums.

Pre-tax  operating  margins (loss) for Financial  Services  deteriorated  from
$2,800 and $4,900 in the  second  quarter  and for the first six months of the
prior  year,  respectively,  to ($800)  and  $1,700,  respectively.  Telmark's
pre-tax  operating margin increased in the second quarter and in the six-month
period by $900 (44%) and $1,500 (39%), respectively. The increase reflects the
positive  impact of net  investment  growth with  relatively  higher  interest
rates,  which was offset  somewhat by an increase in interest  expense of $700
and $1,600 in the second  quarter and  year-to-date,  respectively,  resulting
from higher  interest rates on new and  replacement  debt.  Insurance  pre-tax
operating  margin was  negatively  impacted by $4,400 and $4,600 in the second
quarter and six months ended December 1995 as compared to the prior year. This
was primarily due to $3,800 of unusually  large  farmowner and auto  liability
casualty losses and loss development during the second quarter.

Corporate
- - ---------
Net sales and revenues of $600 in the second  quarter and $1,200 for the first
six months remained relatively constant as compared to last year and represent
external revenues generated from the Information  Services  Department and the
elimination of sales and revenues between operating segments.

Operating margins of $3,500 in the second quarter and $6,200 for the first six
months  reflect an increase of $1,900 (119%) and $2,600  (72%),  respectively,
from last year.  Prior year  operating  margin  included  reengineering  costs
totaling $900 and $1,600 in the second quarter and  year-to-date.  These costs
were not  incurred  in  fiscal  1996.  Additionally,  in the  second  quarter,
Corporate recorded a $1,400 gain on the sale of a security investment.



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

LIQUIDITY AND CAPITAL RESOURCES
- - -------------------------------
Cash flows from  operating  activities  for the six months ended  December 31,
1995  decreased  approximately  $23,900 as compared to the first six months of
the prior year due  primarily to less cash provided  from working  capital.  A
smaller decline in accounts  receivable,  a larger increase in inventory and a
larger decrease in accounts payable during the first six months as compared to
the prior year were the reason for the decreased cash flows.  Net cash used in
investing  activities for the six months was approximately  $4,400 as compared
to net cash provided of  approximately  $22,900 for the same period last year,
primarily due to a reduction in the cash generated  from sale of  discontinued
operations  this year  compared to last year and a reduction in the  financing
required  for growth in the lease  portfolio.  The net cash flows  provided by
financing  activities for the six months were approximately $4,700 as compared
to net cash used of  approximately  $46,500  for the same  period in the prior
year. The majority of the change from  financing  activities was the result of
less net  repayments of long-term debt offset by an increase in net short-term
borrowings  for the  first six  months as  compared  to the  prior  year.  Net
repayments of long-term debt declined  approximately  $18,000 while the change
in short-term borrowings increased $38,000 as compared to the six months ended
December 31, 1994.

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
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.  In addition,  Telmark has occasionally sold blocks
of its lease portfolio. Sources of longer-term financing include the following
as of December 31, 1995:
<TABLE>
<CAPTION>
                                                                   Agway           Telmark            Total
                                                             -------------     -------------    ------------- 
   <S>                                                        <C>               <C>              <C>
   Source of debt
   --------------
   Banks - due 2/96 - 8/99 with interest
     from 5.4% - 8.5%                                                           $     109,000    $     109,000
   Insurance companies - due 3/96 - 11/00
     with interest from 5.7% - 9.2%                                                   142,955          142,955
   Capital leases & other - due 1996-2007
     with interest from 6% - 12%                              $      15,886                             15,886
                                                              -------------     -------------    -------------
       Long-term debt                                                15,886           251,955          267,841
   Subordinated debt - due 10/96 - 10/08
     with interest from 4.5% - 9.5%                                 378,699            15,850          394,549
                                                              --------------    -------------    -------------
       Total debt                                             $     394,585     $     267,805    $     662,390
                                                              ==============    =============    =============
</TABLE>

The AFC available  $65,000 line of credit and  availability of issuing $60,000
of  commercial  paper were  extended  through  February 29, 1996.  In order to
consider  the  effect  of the  December  15,  1995 sale of Hood on the line of
credit  requirements, existing lines of credit were extended to February 29,
1996.  Longer-term  renewals  are in the  process of  negotiations.  These AFC
short-term  lines of credit are  collateralized  by  certain of the  Company's
accounts  receivable and  non-petroleum  inventories  ("collateral").  Amounts
which can be drawn  under  the AFC  short-term  agreements  are  limited  to a
specific calculation based upon the collateral available.  Adequate collateral
has existed throughout the fiscal year to permit AFC to borrow amounts 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.  The Company has ongoing
discussions  with its lenders and expects to continue to have  appropriate and
adequate financing to meet its ongoing needs.




<PAGE>



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES (continued)
- - -------------------------------------------
Telmark  borrows  under  its  short-term  line  of  credit  agreement  and its
revolving term agreement from time to time to fund its operations.  Short-term
debt serves as interim  financing between the issuances of long-term debt. The
current uncommitted  short-term line of credit agreement with one bank permits
Telmark to borrow up to $4,000 on an unsecured  basis with  interest paid upon
maturity.  The line bears  interest  at money  market  variable  rates.  As of
December  31,  1995,  there were no  amounts  outstanding  against  this line.
Effective  February  1, 1996,  the $20,000  short-term  line of credit and the
$125,000 term loan commitment were replaced by a $200,000  revolving term loan
facility from the same bank against which  Telmark may draw  short-term  funds
bearing  interest  at  money  market  rates  or draw  long-term  debt at rates
appropriate  for the term of the note  drawn.  The amounts  outstanding  as of
December 31, 1995 on the  short-term  line and term loan totaled  $118,500 and
will be applied against the new $200,000 revolving term loan facility.

Telmark  renews its lines of credit  annually.  The $4,000  line of credit has
been renewed through December 1996. As described above, the $200,000 revolving
term  agreement is available  beginning  February 1, 1996 through  February 1,
1997. The Company  believes Telmark has sufficient lines of credit in place to
meet interim funding needs.








<PAGE>



                           PART II. OTHER INFORMATION
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                             (Thousands of Dollars)


Item 1.  Legal Proceedings
- - --------------------------
In August 1995, the Environmental  Protection Agency (EPA) notified Agway that
the EPA has reason to believe that Agway is a  potentially  responsible  party
(PRP)  under  the  Comprehensive  Environmental  Response,   Compensation  and
Liability Act (CERCLA) at the Tri-Cities  Barrel Site,  Port Crane,  New York.
The EPA  requested  that  Agway  and other  PRPs  participate  in the  ongoing
Remedial  Investigation/Feasibility  Study (RI/FS) for the  Tri-Cities  Barrel
Site.  Agway believes that its  involvement  at the Tri-Cities  Barrel Site is
minimal.  Agway discussed with other PRPs who have been  participating  in the
RI/FS the terms of possible participation in the ongoing RI/FS and decided not
to participate at this time.

Item 4.  Submission of Matters to a Vote of Security Holders
- - ------------------------------------------------------------
The Company held its annual meeting of  shareholders  on November 29, 1995, at
which a quorum was present in person or by proxy. The following Directors were
elected to three-year terms through December 1998:

        Nominee                   In Favor                Opposed
 ----------------------     ----------------------    ---------------
  William W. Young                   54,246                5,553
  Andrew J. Gilbert                  54,246                5,553
  D. Gilbert Couser                  54,246                5,553
  Thomas E. Smith                    54,246                5,553
  Keith H. Carlisle                  54,246                5,553

Eligible additional votes totaling 26,834 were not received at the time of the
annual  meeting  and are not  included  as either  votes in favor or  opposed.
Additionally,  these  26,834  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
     Robert L. Marshman             - Vice Chairman of the Board and Director
     Keith H. Carlisle              - Director
     Vyron M. Chapman               - Director
     D. Gilbert Couser              - Director
     Andrew J. Gilbert              - Director
     Peter D. Hanks                 - Director
     Frederick A. Hough             - Director
     Samuel F. Minor                - Director
     Donald E. Pease                - Director
     Carl D. Smith                  - Director
     Thomas E. Smith                - Director
     Gary K. Van Slyke              - Director
     Joel L. Wenger                 - Director
     Edwin C. Whitehead             - Director
     Christian F. Wolff, Jr.        - Director
     William W. Young               - Director


Item 6.  Exhibits and Reports on Form 8-K
- - -----------------------------------------
There were two  reports  on Form 8-K  required  to be filed  during the second
quarter ended December 31, 1995.

The first report was filed on December 18, 1995, announcing the sale of H. P.
Hood Inc. to Catamount Dairy Holdings Limited Partnership.

The second report filed on December 22, 1995, included the pro forma financial
information associated with the sale of H. P. Hood Inc. to Catamount Dairy
Holdings Limited Partnership.




<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          February 5, 1996                /s/ PETER J. O'NEILL
         --------------------------   ----------------------------------------
                                                 Peter J. O'Neill
                                              Senior Vice President,
                                               Finance & Control,
                                            Treasurer and Controller
                                        (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, 1996
                               --------------
                                       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 26, 1996
- - --------------------------------------            ------------------------------
Membership Common Stock, $25 par value                     107,749 shares
  per share




<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, 1996 and June 30, 1995........................   3

           Condensed Consolidated Statements of Operations and Retained Margin for the three months
           and nine months ended March 31, 1996 and March 31, 1995.............................................   4

           Condensed Consolidated Cash Flow Statements for the nine months ended March 31, 1996
           and March 31, 1995..................................................................................   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..........................................................................   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,
                                                                                  1996                 1995
                                                                               -----------          ----------  
                                                                               (Unaudited)          (Restated)
<S>                                                                          <C>                  <C>
ASSETS
- - ------
Current Assets:
     Trade accounts receivable (including notes receivable of
      $11,906 and $33,491, respectively), less allowance for
       doubtful accounts of $10,643 and $9,716, respectively...........      $      155,867       $     209,949
     Leases receivable, less unearned income of $45,284 and
       $41,523 respectively............................................              98,599              96,165
     Uncollected insurance premiums....................................               9,898              10,261
     Advances and other receivables....................................              33,364              21,808
     Inventories
       Raw materials...................................................              19,326              20,609
       Finished goods..................................................             209,966             129,533
       Goods in transit and supplies...................................               7,672               7,516
                                                                             --------------       -------------
       Total inventories...............................................             236,964             157,658
     Prepaid expenses..................................................              46,467              69,292
                                                                             --------------       -------------
         Total current assets..........................................             581,159             565,133

Marketable securities available for sale...............................              34,051              34,752
Other security investments.............................................              42,787              37,981
Properties and equipment, net..........................................             236,191             248,753
Long-term leases receivable, less unearned income of
  $70,229 and $68,799 respectively.....................................             251,259             236,522
Other assets...........................................................              91,428              85,876
Net assets of discontinued operations..................................                                  15,734
                                                                             --------------       -------------
         Total assets..................................................      $    1,236,875       $   1,224,751
                                                                             ==============       =============

LIABILITIES AND SHAREHOLDERS' EQUITY
- - ------------------------------------
Current Liabilities:
     Notes payable.....................................................      $       81,800       $      70,300
     Current installments of long-term debt and subordinated debt......              85,118              84,620
     Accounts payable..................................................             112,031             116,777
     Unearned insurance premiums.......................................              16,691              17,023
     Other current liabilities.........................................             142,251             122,087
                                                                             --------------       -------------
         Total current liabilities.....................................             437,891             410,807

Long-term debt.........................................................             192,512             219,986
Subordinated debt......................................................             393,666             362,768
Other liabilities......................................................              57,989              58,825
Commitments and contingencies..........................................
Preferred stock, net...................................................              59,408              65,635
Common stock, net......................................................               2,699               2,728
Paid-in capital........................................................                                   1,470
Retained margin........................................................              92,710             102,532
                                                                             --------------       -------------
         Total liabilities and shareholders' equity....................      $    1,236,875       $   1,224,751
                                                                             ==============       =============

</TABLE>





    See accompanying notes to condensed consolidated financial statements.



<PAGE>
<TABLE>
<CAPTION>

                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
       CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED MARGIN
                                   (Unaudited)
                             (Thousands of Dollars)


                                                Three Months Ended                   Nine Months Ended
                                                     March 31,                            March 31,
                                          -------------------------------       -----------------------------
                                            1996                1995                 1996          1995
                                          -------------     -------------       -------------   ------------
                                                             (Restated)                          (Restated)
<S>                                       <C>               <C>               <C>             <C>
Net sales and revenues from:
Product sales ..........................  $     406,421     $     353,693     $   1,053,539   $  1,024,423
     Leasing operations.................         11,642            10,329            34,688         29,577
     Insurance operations...............          6,123             6,571            18,982         19,932
     Service revenues...................          2,941             3,958             9,907         12,652
                                          -------------     -------------     -------------   ------------
         Total net sales and revenues...        427,127           374,551         1,117,116      1,086,584

Cost and expenses from:
     Products and plant operations......        371,042           321,764           983,026        956,858
     Leasing operations.................          4,387             4,027            14,803         12,834
     Insurance operations...............          4,943             3,967            17,754         12,340
     Selling, general and...............
       administrative activities........         35,502            39,697           102,198        115,204
                                          -------------     -------------     -------------   ------------
         Total costs and expenses.......        415,874           369,455         1,117,781      1,097,236
Operating margin (loss).................         11,253             5,096              (665)       (10,652)
Interest expense, net...................         (8,454)           (8,215)          (22,913)       (22,153)
Other income, net.......................         11,491             5,510            19,376          8,412
                                          -------------     -------------     -------------   ------------
Margin (loss) from continuing operations
     before income taxes ...............         14,290             2,391            (4,202)       (24,393)
Income tax expense (benefit)............          8,264             2,131             5,161         (6,925)
                                          -------------     -------------     -------------   ------------
Margin (loss) from continuing operations          6,026               260            (9,363)       (17,468)

Discontinued operations:

     Gain (loss) on disposal of Hood,
     net of tax expense (benefit) of
     $(850), $1,624 and $(14,111),
     respectively.......................                           (1,605)            2,017         (8,549)
     Gain on disposal of Curtice Burns,
     net of tax expense of $19,700......                                                             4,430
                                          -------------     -------------     -------------   ------------
         Margin (loss) from discontinued
             operations.................                           (1,605)            2,017         (4,119)
                                          -------------     -------------     -------------   ------------
Net margin (loss).......................  $       6,026     $      (1,345)    $      (7,346)  $    (21,587)

Retained Margin:
     Balance at beginning of period.....         87,769           100,807           102,532        123,346
     Dividends..........................                                             (2,172)        (2,374)
     Adjustment to unrealized gains
         (losses) on available-for-sale
         securities, net of tax.........         (1,085)              135              (304)           212
                                          -------------     -------------     -------------   ------------
Balance at end of period................  $      92,710     $      99,597     $      92,710   $     99,597
                                          =============     =============     =============   ============
</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,
                                                                                 ---------------------------  
                                                                                    1996            1995
                                                                                 ------------   ------------ 
                                                                                                 (Restated)
<S>                                                                              <C>            <C>
Net cash flows (used in) provided by operating activities..............          $     (8,346)  $      1,622

Cash flows (used in) provided by investing activities:
     Purchases of property, plant and equipment........................               (14,683)       (24,312)
     Proceeds from disposal of businesses..............................                26,276
     Proceeds from disposal of property, plant and equipment...........                 2,594          5,305
     Leases originated.................................................              (114,399)      (119,640)
     Leases repaid.....................................................                92,484         77,741
     Proceeds from sale of marketable securities.......................                 6,505          1,023
     Purchases of marketable securities................................                (6,108)        (2,218)
     Net purchase of investments in related cooperatives...............                (4,806)        (1,832)
     Proceeds from sale of discontinued operations.....................                15,900         55,786
     Net changes in net assets of discontinued operations..............                               16,912
                                                                                 ------------   ------------

Net cash flows provided by investing activities........................                 3,763          8,765


Cash flows (used in) provided by financing activities:
     Net change in short-term borrowings...............................                11,500         11,700
     Proceeds from long-term debt......................................                23,637         44,640
     Repayment of long-term debt.......................................               (29,364)       (51,825)
     Proceeds from sale of subordinated debt...........................                72,190         60,933
     Maturity and redemption of subordinated debt......................               (61,259)       (64,819)
     Redemption of stock...............................................                (6,256)        (4,853)
     Cash dividends paid...............................................                (4,582)        (4,963)
     Other.............................................................                (1,283)        (1,200)
                                                                                 ------------   ------------

Net cash flows provided by (used in) financing activities..............                 4,583        (10,387)
                                                                                 ------------   ------------


Net decrease in cash and equivalents...................................                     0              0
Cash and equivalents at beginning of period............................                     0              0
                                                                                 ------------   ------------


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, 1996 are not necessarily indicative of the results that may be expected
     for the year ending June 30, 1996 due, among other reasons,  to the sale of
     H. P. Hood Inc.  ("Hood")  and 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, 1995.

     The financial statements of Agway Inc. and Agway Financial Corporation have
     been  restated  to  reflect  Hood,  which was  previously  consolidated  in
     continuing    operations,    as   a   discontinued    operation.    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 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 pursuant to a "no
     action  letter"  issued  by  the  staff  of  the  Securities  and  Exchange
     Commission,  AFC, as a separate  company,  is not required to file periodic
     reports with respect to these debt securities.  However, as required by the
     1934  Act,  the  summarized  financial   information   concerning  AFC  and
     Consolidated Subsidiaries is as follows:
<TABLE>
<CAPTION>
                                                Three Months Ended                  Nine Months Ended
                                                     March 31,                         March 31,
                                          -------------------------------    -------------------------------
                                               1996             1995              1996              1995
                                          -------------     -------------    -------------     -------------
                                                              (Restated)                         (Restated)
     <S>                                  <C>               <C>              <C>               <C>
     Net sales and revenues.............  $     304,684     $     272,684    $     791,545     $     791,078
     Operating margin...................         18,711            15,192           20,645            19,319
     Margin (loss) from continuing
         operations.....................          2,386               719           (9,990)           (7,611)
     Net margin (loss)..................          2,386              (886)          (7,973)          (11,729)
</TABLE>
<TABLE>
<CAPTION>
                                                               March 31,         June 30,
                                                                1996              1995
                                                            -------------    -------------
                                                                               (Restated)
     <S>                                                    <C>              <C>
     Current assets....................................     $     569,806    $     544,665
     Properties and equipment, net.....................           165,629          169,368
     Noncurrent assets.................................           338,425          321,152
     Net assets of discontinued operations.............                             15,734
                                                            -------------    -------------
     Total assets......................................     $   1,073,860    $   1,050,919
                                                            =============    =============

     Current liabilities...............................     $     271,773    $     240,975
     Long-term debt....................................           187,506          217,425
     Subordinated debt.................................           393,666          362,768
     Noncurrent liabilities............................            14,506            8,855
     Shareholder's equity..............................           206,409          220,896
                                                            --------------   -------------
     Total liabilities and
         shareholder's equity..........................     $   1,073,860    $   1,050,919
                                                            =============    =============
</TABLE>



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

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

3.   BORROWING ARRANGEMENTS
     ----------------------
     As of March 31, 1996,  the Company had certain  facilities  available  with
     various banking  institutions  whereby lenders have agreed to provide funds
     up to $254,000 to separately financed units of the Company as follows:  AFC
     - $50,000 and Telmark - $204,000. In addition,  AFC may issue up to $50,000
     of commercial  paper under the terms of a separate  agreement,  backed by a
     letter of credit.  AFC  reduced  its  short-term  debt  facilities  $25,000
     ($15,000 lines of credit and $10,000  commercial paper) since June 30, 1995
     because of reduced  needs,  primarily the result of debt paydowns from cash
     generated on lines of business sold. The  availability of credit to Telmark
     increased  $55,000  since June 30, 1995 which will assist in financing  new
     business and support incremental repayments on debt.

     The  $50,000  line of  credit  available  to AFC and its  ability  to issue
     $50,000 of commercial paper require  collateralization using certain of the
     Company's accounts receivable and non-petroleum inventories ("collateral").
     Amounts which can be drawn under the AFC short-term  agreements are limited
     to a specific  calculation  based upon the collateral  available.  Adequate
     collateral  has existed  throughout the fiscal year to permit AFC to borrow
     amounts  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
     retained  margins.  During the third quarter,  the Company extended the AFC
     short-term  facilities through December 1996. The amounts outstanding as of
     March 31, 1996 under AFC's  $50,000  line of credit and $50,000  commercial
     paper were  $25,800  and  $50,000,  respectively.  The  Company has ongoing
     discussions  with its lenders  and expects to continue to have  appropriate
     and adequate financing to meet its ongoing needs.

     Telmark  borrows  under its  short-term  line of credit  agreement  and its
     revolving  term  agreement  from  time  to time  to  fund  its  operations.
     Short-term  debt  serves as interim  financing  between  the  issuances  of
     long-term debt. The current uncommitted short-term line of credit agreement
     permits  Telmark to borrow up to $4,000 on an unsecured basis with interest
     paid upon maturity. The line bears interest at money market variable rates.
     A committed $200,000 unsecured revolving term loan facility permits Telmark
     to draw  short-term  funds  bearing  interest at money market rates or draw
     long-term  debt at rates  appropriate  for the term of the note drawn.  The
     total amount  outstanding as of March 31, 1996 under the short-term line of
     credit  and  the  revolving   term  loan  facility  was  $0  and  $112,000,
     respectively.

     Telmark renews its lines of credit annually.  The $4,000 line of credit has
     been  renewed  through  December  1996.  The $200,000  revolving  term loan
     facility  is  available  through  February 1, 1997.  The  Company  believes
     Telmark has  sufficient  lines of credit in place to meet  interim  funding
     needs.

     Annually, the Company offers subordinated debentures and subordinated money
     market  certificates  to the public with maturities and interest rates that
     vary.

     Long-term and subordinated debt outstanding amounted to:
<TABLE>
<CAPTION>
                                        Agway & AFC                    Telmark                       Total
                               ----------------------------  ---------------------------  --------------------------
                                    3/96           6/95           3/96           6/95         3/96           6/95
                               -------------   ------------  -------------   -----------  ------------  ------------
     <S>                       <C>             <C>           <C>             <C>          <C>           <C>
     Long-term debt..........  $      15,458   $     22,843  $     245,844   $   245,467  $    261,302  $    268,310
     Currently payable.......          5,168         13,702         63,622        34,622        68,790        48,324
                               -------------   ------------  -------------   -----------  ------------  ------------
     Net long-term debt......  $      10,290   $      9,141  $     182,222   $   210,845  $    192,512  $    219,986
                               =============   ============  =============   ===========  ============  ============

     Subordinated debt.......  $     390,327   $    390,890  $      19,667   $     8,174  $    409,994  $    399,064
     Currently payable.......         16,328         36,296                                     16,328        36,296
                               -------------   ------------  -------------   -----------  ------------  ------------
     Net subordinated debt...  $     373,999   $    354,594  $      19,667   $     8,174  $    393,666  $    362,768
                               =============   ============  =============   ===========  ============  ============
</TABLE>




        
<PAGE>



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

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


4.   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 $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
     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.

     Contingent Tax Adjustment
     In April 1996, the Internal  Revenue Service (IRS) indicated to the Company
     that for the years  1991-1994 the IRS contends that the Energy  Group's use
     of independently  owned and operated  contract haulers does not qualify for
     independent  contractor reporting status. There is a reasonable possibility
     that the IRS will propose a tax adjustment.  The Company disagrees with the
     examiner's interpretation and will challenge any proposed adjustment. It is
     the Company's  opinion that the contract  haulers are properly  reported as
     independent  contractors.  In the  event  that the IRS does  propose  a tax
     adjustment and the Company is unsuccessful in its challenge,  the resulting
     amount and effect of such adjustment on the financial  statements  could be
     material but cannot be estimated at this time.

     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 other matters
     may be resolved  unfavorably  to the Company.  The Company has  established
     accruals  for other  matters  for which  payment is  probable  and  amounts
     reasonably estimable. Management believes any liability that may ultimately
     result  from the  resolution  of these  other  matters in excess of amounts
     provided will not have a material adverse effect on the financial  position
     or results of operations of the Company.




<PAGE>



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

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


5.   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.
     Periodically,  management has reviewed its original  estimates and has made
     revisions due to changes in circumstances.  At June 30, 1995, $6,200 of the
     original  reserve  remained for incremental  environmental  costs ($3,600),
     which are remediation  costs  identified  during the process of asset sales
     that  primarily  relate to real estate assets  retained on energy  business
     sold,  and  other net  costs  ($2,600),  which  include  shutdown  costs in
     connection  with the closing and sale of  remaining  locations.  During the
     nine months ended March 31, 1996, the Company incurred an additional $1,500
     of net costs  against  this  reserve  and had no changes  in the  remaining
     estimated  reserve levels.  The $4,700 reserve  remaining at March 31, 1996
     includes $3,500 for environmental costs and $1,200 for other net costs. The
     Company  anticipates that the environmental costs will be incurred over the
     next three  years,  while the efforts  associated  with the other net costs
     will be completed by the end of fiscal 1996.

6.   INCOME TAXES 
     ------------
     The  income  tax  expense  from  continuing  operations  and the  resulting
     effective  tax rate for the three- and  nine-month  periods ended March 31,
     1996  vary  significantly   from  the  anticipated   statutory  rates.  The
     difference  between the  expected tax expense  (benefit) on current  period
     margins  (losses)  and the actual  amount  recorded in the current  year is
     primarily  the result of certain  patronage  losses not being given current
     tax benefit.





<PAGE>

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

       Item 2. 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 primarily  the  Northeastern
United States.  Agriculture & Consumer net sales and revenues are  traditionally
higher in the spring as  customers  acquire  products  to  initiate  the growing
season.  Energy  realizes  significantly  higher net sales and  revenues  in the
winter months due to cold winter  conditions.  Financial  Services and Corporate
are not materially impacted by seasonal fluctuations.
<TABLE>
<CAPTION>

                                                                Results by Operating Segment
                                                                ----------------------------
                                           Three Months Ended                    Nine Months Ended
                                 -------------------------------------   ---------------------------------------
                                                           $ Increase                              $ Increase
                                   3/31/96      3/31/95     (Decrease)     3/31/96      3/31/95     (Decrease)
                                 ----------   ----------   -----------   -----------   -----------  -------------
<S>                              <C>          <C>          <C>           <C>           <C>           <C>
Net Sales and Revenues
- - ----------------------
Agriculture & Consumer.......    $  216,630   $  197,817   $    18,813   $   630,493   $   629,038   $       1,455
Energy.......................       191,603      157,876        33,727       429,282       403,110          26,172
Financial Services...........        18,527       18,278           249        55,809        52,958           2,851
Corporate....................           367          580          (213)        1,532         1,478              54
                                 ----------   ----------   -----------   -----------   -----------   -------------
                                 $  427,127   $  374,551   $    52,576   $ 1,117,116   $ 1,086,584   $      30,532
                                 ==========   ==========   ===========   ===========   ===========   =============

Margin (Loss) from Continuing
- - -----------------------------
 Operations before Income Taxes
 ------------------------------
Agriculture & Consumer.......    $   (1,130)  $  (12,421)  $    11,291   $   (12,750)  $  (33,856)   $      21,106
Energy.......................        19,322       17,649         1,673        19,012       17,827            1,185
Financial Services...........         2,078        3,469        (1,391)        3,784        8,339           (4,555)
Corporate....................         2,474        1,909           565         8,665        5,450            3,215
                                 ----------   ----------   -----------   -----------   ----------    -------------
Operating margin (loss) and
  other income (expense), net        22,744       10,606        12,138        18,711       (2,240)          20,951
Interest (expense), net......        (8,454)      (8,215)         (239)      (22,913)     (22,153)            (760)
                                 ----------   ----------   -----------   -----------   ----------    -------------
                                 $   14,290   $    2,391   $    11,899   $    (4,202)  $  (24,393)   $      20,191
                                 ==========   ==========   ===========   ===========   ==========    =============
</TABLE>

Numbers in the  following  narrative  have been  rounded to the nearest  hundred
thousand.

Consolidated Results
- - --------------------
The sales  increase of $30,500  for the nine  months  ended March 31, 1996 (a 3%
increase  over the prior  nine-month  period) was the result of (1) higher sales
prices charged by AAP for feed and fertilizer products and by Energy for heating
oil and propane  products due to an increase in the cost of these products;  (2)
volume increases in CPG, particularly in human edible sunflower seeds, bird food
and flour;  in Energy  heating oil and propane due to colder weather than in the
prior year;  and in ARS,  particularly  in winter  consumable  products and bird
food.

These sales  increases were offset by planned  decreases  resulting from (1) the
sale of the Dairy  Route and  Installation  & Service  businesses  by AAP in the
fourth  quarter of fiscal  1995;  (2) the change in product mix from high dollar
volume,  low gross  margin  power  equipment  to lower unit value,  higher gross
margin  consumer  products  which  affected  both AAP and  ARS;  (3) the sale of
Pro-Lawn  Products  (professional  turf business),  Sacramento Valley Milling (a
bean seed  company) and Agway's  laboratory  animal diet  business  (selling the
PROLAB and ISOPRO  labels) by CPG in the third  quarter of fiscal 1996;  (4) the
reduction  of  power  fuel  facilities  in  the  Energy  segment  for  locations
determined not to be cost  beneficial to upgrade;  and (5) a reduction of Energy
sales to high volume, low margin commercial accounts.  Sales were also adversely
affected in the first  quarter by the summer  drought  conditions  which reduced
sales of fertilizer,  lime, and yard and garden equipment and supplies,  as well
as crop and farm store supplies.



<PAGE>

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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


Consolidated Results (continued)
- - --------------------------------
The $20,200 (83%) improvement in pre-tax loss from continuing operations for the
nine-month  period ended March 31,  1996,  as compared to the same period in the
prior year, was primarily the result of reductions in selling and administration
expenses in AAP and ARS; increased patronage refund on fertilizer  purchases and
commodity  trading  gains in feed  contracts in AAP; an increase in gross margin
percent on ARS sales; an increase in gross margin dollars on increased CPG sales
volume;  increased margin from Telmark due to the increase of its net investment
in leases;  a $1,400 second quarter gain on the sale of an investment;  a $4,000
third  quarter  gain on the sale of the  Pro-Lawn  Products,  Sacramento  Valley
Milling  and  laboratory   animal  diet  lines  of  business  of  CPG;  and  the
non-reoccurrence  of severance  and  reengineering  costs  incurred in the prior
year.  These  improvements  were partially  offset by significant  adverse claim
experience for Insurance operations in the second and third quarters.

Agriculture & Consumer
- - ----------------------
Agriculture  &  Consumer   consists  of  Agway   Agricultural   Products  (AAP),
Agriculture  & Related  Services  (ARS) and Country  Products  Group (CPG).  The
change from the prior year of net sales and revenues and pre-tax  margin  (loss)
from  continuing  operations for the  three-month  and nine-month  periods ended
March 31, 1996 within the segment was as follows:
<TABLE>
<CAPTION>
                                          Three Months Ended                         Nine Months Ended
                               --------------------------------------    ----------------------------------------  
                                                           $ Increase                                 $ Increase
                                  3/31/96        3/31/95    (Decrease)     3/31/96        3/31/95      (Decrease)
                               ------------   -----------  -----------   -----------   -----------    -----------
<S>                            <C>            <C>           <C>           <C>           <C>            <C>
Net sales and revenues:
  AAP........................  $    112,329   $    88,928   $    23,401   $   313,964   $   293,627    $    20,337
  ARS........................        44,003        46,481        (2,478)      149,403       174,551        (25,148)
  CPG........................        60,298        62,408        (2,110)      167,126       160,860          6,266
                               ------------   -----------   ------------  -----------   -----------    -----------
     Total...................  $    216,630   $   197,817   $    18,813   $   630,493   $   629,038    $     1,455
                               =============  ===========   ============  ===========   ===========    ===========


Pre-tax margin (loss) from
  continuing operations:
  AAP........................  $     (3,357)  $    (8,709)  $     5,352   $   (15,205)  $   (27,415)   $    12,210
  ARS........................        (4,624)       (7,022)        2,398        (8,687)      (13,389)         4,702
  CPG........................         6,785         1,966         4,819         7,553           843          6,710
  Eliminations...............            66         1,344        (1,278)        3,589         6,105         (2,516)
                               ------------   -----------   -----------   -----------   -----------    -----------
     Total...................  $     (1,130)  $   (12,421)  $    11,291   $   (12,750)  $   (33,856)   $    21,106
                               ============   ===========   ===========   ===========   ===========    ===========
</TABLE>
AAP sales during 1996  increased  $20,300 (7%) and $23,400  (26%) over the prior
year  nine-month  and  three-month  periods ending March 31,  respectively.  The
increases reflect the impact of increased feed and fertilizer product costs, and
improved  wholesale  crop sales,  particularly  in dry  fertilizers.  This sales
increase  has been  mitigated  by the  decision  to exit  the  Dairy  Route  and
Installation  & Service (I&S)  businesses and reduced sales caused by the summer
drought  conditions  during the first  quarter,  followed by early and prolonged
winter  conditions in the Northeast during the second quarter.  These mitigating
items  lowered  demand  for  fertilizer,  lime,  yard and garden  equipment  and
supplies and crop and farm store supplies.

ARS experienced an aggregate  decline of $25,100 (14%) in net sales and revenues
during the first  nine  months of fiscal  1996 as  compared  to the same  period
during the prior  fiscal year.  To improve  overall  margins,  the unit has made
product mix changes and has created marketing  programs designed to de-emphasize
high dollar  value/lower  margin power equipment sales in favor of more consumer
products of smaller per unit value,  but with higher turnover rates and margins.
Exiting of the Dairy Route and I&S  businesses  in the fourth  quarter of fiscal
1995 has also reduced sales compared to the prior year. In addition,  the summer
drought and early winter  conditions  have adversely  impacted sales in yard and
garden product lines, particularly fertilizers and turf seeds.



<PAGE>

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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


Agriculture & Consumer (continued)
- - ----------------------------------
The $6,300 (4%)  increase  in net sales and  revenues of CPG over the first nine
months of fiscal  1996 is mainly  the  result of  increased  sales of  sunflower
seeds,  both in use for human  consumption  and in the production of bird foods,
and growth in the flour  operations.  Third quarter sales were $2,100 (3%) lower
than the same period in the prior year due, in part,  to the impact on volume of
the sale of the Pro-Lawn Products line of business sold.

Pre-tax  loss  for AAP and ARS has  significantly  decreased  in the  nine-month
period  {$12,210 (34%) and $4,700 (61%),  respectively}  and in the  three-month
period  {$5,400 (35%) and $2,400 (45%),  respectively}  ending March 31, 1996 as
compared to the prior year.  Substantial  improvement has come from management's
successful efforts to reduce selling and administrative  expenses in the current
year. The AAP improvement is additionally  due to an increased  patronage refund
for fertilizer purchases and commodity trading gains in feed contracts.  The ARS
improvements  are  after  considering   declines  in  gross  margin  dollars  of
approximately  $4,900 (10%) over the first three quarters that are the result of
the increased product cost or volume reductions noted previously.

Pre-tax margin  improvement of $6,700 (796%) for the nine months ended March 31,
1996  compared  to the  corresponding  period in the  prior  year for CPG is due
primarily  to gross  margin  gains  realized  from  increased  sales  volume  in
sunflower  seeds and growth in the flour  operations and from the $4,000 gain on
the sale of Pro-Lawn  Products,  laboratory  animal diet and  Sacramento  Valley
Milling  lines of business.  Margin gains from Turf  operations  realized in the
first six months of fiscal 1996  declined in the third  quarter with the sale of
the Pro-Lawn Products business noted previously.

Energy
- - ------
For the nine-month period ended March 31, 1996, net sales and revenues increased
$26,200 (6%) over the same period in the prior year.  Overall,  nine-month  unit
volume  increased 2% over the prior year.  Third quarter  weather-related  sales
volume  increases and price increases (in response to a rise in cost of product)
were partially offset by the impact of (1) ongoing efforts to close down certain
company-owned retail  keytrol/cardtrol  sites and bulk customer sites determined
not to be cost  beneficial  for upgrade to comply with storage  tank  regulation
requirements;  (2) a regional  oversupply of fuel oil from the prior year's warm
winter in Energy's  marketplace which was sold in the summer and fall seasons by
competitors as commercial and retail diesel fuel at bargain prices which reduced
Energy's  volume of diesel fuel sold; and (3) a decision to redirect  commercial
diesel fuel sales away from high volume/low  margin transport  deliveries toward
higher margin/low volume tankwagon sales.

Third quarter net sales and revenues increased $33,700 (21%) over the prior year
three-month  period due to (1) colder  temperatures than in the prior year which
elevated  residential  heating  oil and  propane  sales;  and (2) an increase in
average selling prices in response to the increase in cost of product. The third
quarter  was 6% colder  than the third  quarter  of the prior year and 1% colder
than the five-year average for the three-month period. This increase resulted in
a unit volume increase of 12% over the third quarter of the prior year.

Pre-tax  margin  for  Energy  improved  $1,200  (7%)  and  $1,700  (9%)  for the
nine-month   period  and  during  the  third   quarter  ended  March  31,  1996,
respectively,  as  compared  to the prior  year  periods,  primarily  due to the
increased unit volume. Margin improvements realized,  particularly in the retail
propane  and  fuel  oil  products  and as the  result  of  reduced  selling  and
distribution expenses,  were partially offset by higher product costs during the
third  quarter as the result of a volatile  market price of fuel oil which could
not be fully recovered through  increased selling price to customers,  and lower
gross  margins in power fuels due to volatile  product  costs as well as product
mix, competitive pricing and higher administrative costs.



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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

Financial Services
- - ------------------
For segment  reporting  purposes,  Financial  Services  consists of Telmark Inc.
("Telmark"),  Agway Insurance  Company  ("Insurance")  and Agway General Agency,
Inc.  ("General  Agency").  The  change  from the  prior  year of net  sales and
revenues  and  pre-tax  margin  (loss)  from   continuing   operations  for  the
three-month  and nine-month  periods ended March 31, 1996 within the segment was
as follows:
<TABLE>
<CAPTION>
                                            Three Months Ended                    Nine Months Ended
                               -------------------------------------   -------------------------------------------
                                                          $ Increase                                   $ Increase
                                  3/31/96      3/31/95    (Decrease)      3/31/96        3/31/95       (Decrease)
                               -----------   -----------  ----------   ------------   ------------   -------------
<S>                            <C>           <C>          <C>          <C>            <C>            <C>
Net sales and revenues:
  Telmark....................  $    12,052   $    10,729  $    1,323   $     35,746   $     30,577   $       5,169
  Insurance..................        6,123         6,571        (448)        18,982         19,932            (950)
  General Agency.............          352           978        (626)         1,081          2,449          (1,368)
                               -----------   -----------  ----------   ------------   ------------   -------------
       Total.................  $    18,527   $    18,278  $      249   $     55,809   $     52,958   $       2,851
                               ===========   ===========  ==========   ============   ============   =============

Pre-tax margin (loss) from 
  continuing operations:
  Telmark....................  $     3,235   $     2,950  $      285   $      8,588   $      6,797   $       1,791
   Insurance.................       (1,176)          359      (1,535)        (4,961)         1,011          (5,972)
   General Agency and
     Eliminations............           19           160        (141)           157            531            (374)
                               -----------   -----------  ----------   ------------   ------------   -------------
       Total.................  $     2,078   $     3,469  $   (1,391)  $      3,784   $      8,339   $      (4,555)
                               ===========   ===========  ==========   ============   ============   =============
</TABLE>
Telmark continued to experience growth as its net investment in leases increased
$21,100  (6%) and $8,500  (2%)  during the  nine-month  period and for the third
quarter,  respectively,  to  $369,600  as of March 31,  1996 as  compared to the
comparable  periods  during the prior  fiscal  year.  The  increase in Telmark's
nine-month  and third  quarter  revenues of $5,200  (17%) and $1,300  (12%),  as
compared to the same periods last year,  is primarily due to the higher level of
net  investment as well as having higher  interest  rates charged on new leases.
The Insurance  Company has experienced a decline in direct written  premiums due
to competitive price conditions for personal lines business.

Pre-tax operating margin (loss) for Financial Services deteriorated $4,600 (55%)
for the first  nine  months  and  $1,400  (40%) in the third  quarter of 1996 as
compared to the prior year. Telmark's pre-tax operating margin increase reflects
the positive impact of net investment  growth in leases with  relatively  higher
interest  rates.  This  increase was offset  somewhat by an increase in interest
expense of  approximately  $2,000 and $400 for the first nine  months and in the
third quarter of 1996, respectively,  as compared to the corresponding period in
the prior year, due to higher  average levels of interest  bearing debt and from
higher interest rates on new and replacement  debt. The pre-tax operating margin
of  Insurance  for the nine  months  ended  March 31,  1996  declined  $6,000 as
compared to the prior year,  which  reflected  the negative  impact by unusually
large  farmowner  and  auto  liability  casualty  losses  and  loss  development
experienced in the second quarter of fiscal 1996 from severe weather conditions.
During the third  quarter,  Insurance  experienced a $1,535  decrease in pre-tax
margin as compared  to the  corresponding  period in the prior  year,  which was
primarily due to increased  property and casualty  loss claim  activity over the
prior year as a result of blizzard conditions in the Northeast.

Corporate
- - ---------
Net sales and revenues in the nine-month  period and for the third quarter ended
March 31, 1996 remained  relatively  constant as compared to comparable  periods
last year and represent  miscellaneous  external revenues and the elimination of
sales and revenues between operating segments.

Pre-tax operating margins in the nine-month and three-month  periods ended March
31, 1996 showed improvement of $3,200 and $600, respectively, as compared to the
same  periods  in  the  prior  year.   Prior  year  operating   margin  included
reengineering costs totaling $4,065 and $2,420 in the nine-month and three-month
periods. These costs were not incurred in the current year. Additionally, in the
second quarter of fiscal 1996,  Corporate  recorded a $1,400 gain on the sale of
an investment.



<PAGE>

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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
- - -------------------------------
Cash flows from  operating  activities  for the nine months ended March 31, 1996
decreased  approximately  $10,000 as  compared  to the first nine  months of the
prior  year  primarily  due to less cash  provided  from  working  capital.  The
Company's  inventory  levels at March 31, 1996 are below that of the prior year.
However,  low levels of inventory at June 30, 1995 and higher cost of product in
fiscal  1996  resulted  in a $30,000  greater  build-up  of dollars  invested in
inventories  in the first  nine  months of fiscal  1996 than in the prior  year.
Additionally,  receivable  balances at the beginning of the current  fiscal year
were also substantially lower than the prior year due to improved collection and
follow-up  efforts last year.  This resulted in a smaller  decline of receivable
balances through the first nine months, approximately $60,000 less, than for the
same period last year. The use of cash from inventory and receivable changes was
offset by cash provided from an approximately $50,000 change over the prior year
nine-month period of payables.  The change in payables is the result of both the
higher cost of products  acquired and agreed upon terms with  vendors.  Net cash
provided by investing activities for the nine months was approximately $3,800 as
compared to approximately $8,800 for the same period last year. This decline was
primarily  due to the cash  proceeds from the sale of Curtice Burns in the prior
year  exceeding  the proceeds in the current year on the sale of H. P. Hood plus
proceeds  on the  Country  Product  Group  businesses  sold.  The net cash flows
provided by financing  activities for the nine months were approximately  $4,600
as compared to net cash used of approximately $10,400 for the same period in the
prior year. The majority of the change from financing  activities was the result
of lower repayments of long-term debt offset by an increase in subordinated debt
for the first nine months as compared to the same period in the prior year.  Net
repayments of long-term debt declined  approximately $22,500 while the change in
subordinated debt, net of redemptions, increased $14,800 as compared to the nine
months ended March 31, 1995.

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). External sources of short-term financing for
the Company and all its other  continuing  operations  include  revolving credit
lines,  letters of credit,  and  commercial  paper  programs.  Telmark and Agway
Insurance  Company finance  themselves  through  operations or direct  borrowing
arrangements. Each is financed with a combination of short- and long-term credit
facilities.  In  addition,  Telmark  has  occasionally  sold blocks of its lease
portfolio.  Sources of longer-term  financing  include the following as of March
31, 1996:
<TABLE>
<CAPTION>

   Source of debt                                             Agway & AFC          Telmark          Total
   --------------                                             -----------       -------------    ----------
   <S>                                                        <C>               <C>              <C>
   Banks - due 5/96 - 8/99 with interest
     from 6.0% - 8.5%                                                           $     106,000    $  106,000
   Insurance companies - due 5/96 - 11/00
     with interest from 5.7% - 9.2%                                                   139,844       139,844
   Capital leases & other - due 1996-2007
     with interest from 6% - 12%                                   15,458                            15,458
                                                              -----------       -------------    ----------
       Long-term debt                                              15,458             245,844       261,302
   Subordinated debt - due 10/96 - 10/08
     with interest from 4.5% - 9.5%                               390,327              19,667       409,994
                                                              -----------       -------------    ----------
       Total debt                                             $   405,785       $     265,511    $  671,296
                                                              ===========       =============    ==========
</TABLE>

As of March 31, 1996, the Company had certain facilities  available with various
banking institutions whereby lenders have agreed to provide funds up to $254,000
to  separately  financed  units of the  Company as  follows:  AFC - $50,000  and
Telmark - $204,000. In addition, AFC may issue up to $50,000 of commercial paper
under the terms of a  separate  agreement,  backed  by a letter of  credit.  AFC
reduced its  short-term  debt  facilities  $25,000  ($15,000 lines of credit and
$10,000  commercial  paper)  since  June 30,  1995  because  of  reduced  needs,
primarily the result of debt  paydowns from cash  generated on lines of business
sold. The  availability  of credit to Telmark  increased  $55,000 since June 30,
1995 which  will  assist in  financing  new  business  and  support  incremental
repayments on debt.





<PAGE>


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

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES (continued)
- - -------------------------------------------
The $50,000 line of credit  available to AFC and its ability to issue $50,000 of
commercial  paper  require  collateralization  using  certain  of the  Company's
accounts receivable and non-petroleum inventories ("collateral").  Amounts which
can be drawn  under the AFC  short-term  agreements  are  limited  to a specific
calculation based upon the collateral available. Adequate collateral has existed
throughout  the fiscal year to permit AFC to borrow  amounts 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  retained  margins.  During the third  quarter,  the Company
extended  the AFC  short-term  facilities  through  December  1996.  The amounts
outstanding  as of March 31, 1996 under AFC's $50,000 line of credit and $50,000
commercial paper were $25,800 and $50,000, respectively. The Company has ongoing
discussions  with its lenders and  expects to continue to have  appropriate  and
adequate financing to meet its ongoing needs.

Telmark borrows under its short-term line of credit  agreement and its revolving
term agreement from time to time to fund its operations.  Short-term debt serves
as interim  financing  between the  issuances  of  long-term  debt.  The current
uncommitted  short-term line of credit agreement permits Telmark to borrow up to
$4,000 on an unsecured  basis with interest paid upon  maturity.  The line bears
interest  at  money  market  variable  rates.  A  committed  $200,000  unsecured
revolving term loan facility  permits Telmark to draw  short-term  funds bearing
interest at money market rates or draw long-term debt at rates  appropriate  for
the term of the note drawn.  The total amount  outstanding  as of March 31, 1996
under the short-term  line of credit and the revolving term loan facility was $0
and $112,000, respectively.

Telmark renews its lines of credit annually.  The $4,000 line of credit has been
renewed  through  December  1996.  The $200,000  revolving term loan facility is
available  through February 1, 1997. The Company believes Telmark has sufficient
lines of credit in place to meet interim funding needs.

Annually,  the Company offers  subordinated  debentures and  subordinated  money
market certificates to the public with maturities and interest rates that vary.







<PAGE>



                           PART II. OTHER INFORMATION
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                             (Thousands of Dollars)


Item 1.  Legal Proceedings
- - --------------------------
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 prepared a risk
assessment  scope of work  which has been  approved  by the MDEP.  The MDEP also
recently approved reclassification of the site. Agway plans to complete its risk
assessment  for the site  during  the spring  and  summer of 1996.  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  Environmental  Protection  Agency (EPA) notified Agway that
the EPA has reason to  believe  that Agway is a  potentially  responsible  party
(PRP) under the Comprehensive Environmental Response, Compensation and Liability
Act  (CERCLA) at the  Tri-Cities  Barrel  Site,  Port Crane,  New York.  The EPA
requested  that  Agway  and  other  PRPs  participate  in the  ongoing  Remedial
Investigation/Feasibility  Study (RI/FS) for the Tri-Cities  Barrel Site.  Agway
believes that its  involvement at the Tri-Cities  Barrel Site is minimal.  Agway
has had further  discussions with other PRPs who have been  participating in the
ongoing RI/FS and decided to participate at this time.

Item 6.  Exhibits and Reports on Form 8-K
- - -----------------------------------------
There were no reports on Form 8-K required to be filed during the third  quarter
ended March 31, 1996.





<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 6, 1996                         /s/ PETER J. O'NEILL
         ------------------------       ----------------------------------------
                                                   Peter J. O'Neill
                                                Senior Vice President,
                                                  Finance & Control,
                                               Treasurer and Controller
                                           (Principal Financial Officer and
                                               Chief Accounting Officer)















<PAGE>






                                   EXHIBIT 21











<PAGE>

                         SUBSIDIARIES OF THE REGISTRANT

                               As of June 30, 1996



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
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. (1).........................................Delaware



Notes:
(1)     Agway  Petroleum  Corporation  owns 67% of Texas City Refining,  Inc. In
        September  1993,  Texas City  Refining,  Inc.,  filed a  certificate  of
        dissolution in the office 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.  33-62927) and on Form S-8 (File No. 33-54083) of our reports
dated August 30, 1996, on our audits of the  consolidated  financial  statements
and financial statement schedules of Agway Inc. and Consolidated Subsidiaries as
of June 30, 1996, and 1995, and for the years ended June 30, 1996 1995 and 1994,
which reports are included in this Annual Report on Form 10-K.








COOPERS & LYBRAND L.L.P.

Syracuse, New York
September 6, 1996























<PAGE>



                       CONSENT OF INDEPENDENT ACCOUNTANTS




We  hereby  consent  to  the   incorporation  of  reference  in  the  Prospectus
constituting part of the Registration  Statement on Form S-3 (File No. 33-62927)
of Agway Inc. of our report dated August 11, 1995,  relating to the consolidated
financial statements of H. P. Hood Inc., appearing on page 27 of this Form 10-K.



PRICE WATERHOUSE LLP
Boston, Massachusetts
September 5, 1996




<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., appearing on page 27 of this Form 10-K.



PRICE WATERHOUSE LLP
Boston, Massachusetts
September 5, 1996




<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.  33-62927) and on Form S-8 (File No. 33-54083) of our report dated August 9,
1996, relating to the June 25, 1994 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 5, 1996










<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                               0
<SECURITIES>                                    34,115
<RECEIVABLES>                                  217,366
<ALLOWANCES>                                    10,062
<INVENTORY>                                    157,518
<CURRENT-ASSETS>                               564,490
<PP&E>                                         533,262
<DEPRECIATION>                                 296,247
<TOTAL-ASSETS>                               1,244,271
<CURRENT-LIABILITIES>                          408,652
<BONDS>                                        597,697
                                0
                                     59,319
<COMMON>                                         2,689
<OTHER-SE>                                     109,250
<TOTAL-LIABILITY-AND-EQUITY>                 1,244,271
<SALES>                                      1,588,544
<TOTAL-REVENUES>                             1,662,602
<CGS>                                        1,449,431
<TOTAL-COSTS>                                1,490,912
<OTHER-EXPENSES>                               138,389
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              33,085
<INCOME-PRETAX>                                 19,299
<INCOME-TAX>                                     9,214
<INCOME-CONTINUING>                             10,085
<DISCONTINUED>                                   1,515
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,600
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                               0
<SECURITIES>                                    34,752
<RECEIVABLES>                                  219,665
<ALLOWANCES>                                     9,716
<INVENTORY>                                    157,658
<CURRENT-ASSETS>                               565,133
<PP&E>                                         541,120
<DEPRECIATION>                                 292,367
<TOTAL-ASSETS>                               1,224,751
<CURRENT-LIABILITIES>                          410,807
<BONDS>                                        582,754
                                0
                                     65,635
<COMMON>                                         2,728
<OTHER-SE>                                     104,002
<TOTAL-LIABILITY-AND-EQUITY>                 1,224,751
<SALES>                                      1,520,502
<TOTAL-REVENUES>                             1,592,053
<CGS>                                        1,391,612
<TOTAL-COSTS>                                1,426,608
<OTHER-EXPENSES>                               148,929
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              30,003
<INCOME-PRETAX>                                (6,350)
<INCOME-TAX>                                     1,628
<INCOME-CONTINUING>                            (7,978)
<DISCONTINUED>                                 (7,930)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (15,908)
<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, 1996



                  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, 1996
                  ---------------------------------------------






<PAGE>



                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                             JUNE 30, 1996 AND 1995
                  ---------------------------------------------




                                      INDEX
                                      -----

Independent Auditors' Report................................................F-2


Financial Statements:

         Statements of Net Assets Available for Benefits
             as of June 30, 1996 and 1995...................................F-3

         Statements of Changes in Net Assets Available for Benefits
             for the years ended June 30, 1996 and 1995.....................F-4

         Notes to Financial Statements..............................F-5 to F-17


Supplemental Schedules (Form 5500 information):

         Item 27a.  Schedule of Assets Held for Investment Purposes
             as of June 30, 1996................................S-1.1 and S-1.2

         Item 27d.  Schedule of Reportable Transactions
             for the year ended June 30, 1996.............................S-2.1


















                                       F-1

<PAGE>








                          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,
1996 and 1995, and the related statements of changes in net assets available for
benefits for the years ended June 30, 1996 and 1995. 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, 1996 and 1995, and the changes in net assets available for benefits for
the years ended June 30, 1996 and 1995, 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.


Coopers & Lybrand L.L.P.

Syracuse, New York
August 23, 1996



                                       F-2

<PAGE>



                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                 STATEMENTS OF NET ASSETS AVAILABLE FOR BENEFITS

                             June 30, 1996 and 1995
                                   -----------

                             (Thousands of Dollars)

                  ASSETS
                                                           1996       1995
                                                         --------   --------
Stock Fund:
     Collective Common Stock Investment Fund,
         at fair value
              (cost: 1996 - $31,635; 1995 - $31,437)     $ 44,777   $ 36,689

Company Security Fund:
     Agway, Inc., Preferred Securities, at fair value
         (approximates cost)                               28,849     34,509

     Agway Financial Corp., Subordinated
         Money Market Certificates, at fair value
              (approximates cost)                          16,724     15,961

     Agway Financial Corp., Subordinated
         Debentures, at fair value (approximates cost)      2,630      3,130

Bond Fund:
     Collective Bond Investment Fund, at fair value
         (cost: 1996 - $1,974; 1995 - $  1,235)             2,111      1,333

Cash Fund:
     Collective Cash Investment Funds, at fair value
         (equals cost)                                      1,982      2,019

Loans to participants                                       1,221      1,239
                                                         --------   --------

     TOTAL INVESTMENTS                                     98,294     94,880

Accrued income                                              1,830      2,003

Contributions receivable, employer                            837          0
                                                         --------   --------

NET ASSETS AVAILABLE FOR BENEFITS                        $100,961   $ 96,883
                                                         ========   ========



     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, 1996 and 1995
                                   -----------

                             (Thousands of Dollars)


                                                               1996       1995
                                                             --------   --------

Net increase of interest in collective investment funds      $  8,526   $  6,856
Interest income                                                 1,748      1,660
Dividend income                                                 3,170      3,467
                                                             --------   --------
                                                               13,444     11,983
                                                             --------   --------

Contributions:
    Participants                                                5,554      5,901
    Agway, Inc.                                                 1,256        467
                                                             --------   --------
                                                                6,810      6,368
                                                             --------   --------

         Total additions                                       20,254     18,351
                                                             --------   --------


Deductions:
    Benefit payments to participants                           15,929     12,714
    Trustee fees, administrative and other expenses               247        287
                                                             --------   --------
                                                               16,176     13,001
                                                             --------   --------

          Net additions                                         4,078      5,350

Net assets available for benefits:
         Beginning of year                                     96,883     91,533
                                                             --------   --------

         Net assets available for benefits:
                  End of year                                $100,961   $ 96,883
                                                             ========   ========










     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 document for more
         complete information of benefits provided under the Plan.

         General
         The Plan is a defined  contribution  plan  covering  substantially  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,  as  amended
         ("ERISA").

         Contributions
         Participants may elect to contribute "regular  investments" of 2% to 6%
         of annual  compensation (as defined in the Plan). These investments can
         be made on a "pre-tax" basis or an "after-tax"  basis or a combination,
         subject to Internal Revenue Service ("IRS") limitations, 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  ("IRC") and are  contributed  to the Plan  before  being
         subject to federal  income tax and,  in most cases,  state  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 defined in the Plan) 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
         contributions 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  and 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 Stock Fund, Company Security 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.  As of June 30,  1996,  there were  4,647  employees
         participating  in  this  Plan.  The  number  of  employees  under  each
         investment fund at June 30, 1996, is as follows:

               Stock Fund              3,440   Bond Fund     570
               Company Security Fund   4,538   Cash Fund     302





                                       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)

         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  the  Sponsor's  Employee  Benefit  Plans  Investment
         Committee  ("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  "BZW
         Barclays Global  Investors,  N.A.  ("BGI") U. S. Equity Market Fund" at
         June 30, 1996 and 1995,  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.

         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 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.











                                       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 BGI  "Government/Corporate  Bond
         Index Fund" and Bankers Trust "Government Corporate Bond Index Fund" at
         June 30, 1996 and 1995,  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 BGI "Money Market Fund" and
         Bankers Trust Company's  "Discretionary Cash Fund" at June 30, 1996 and
         1995, respectively.

         Loans to Participants
         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, 1996 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,  in most  circumstances,  to  receive  either a
         lump-sum amount equal to the value of the participant's vested interest
         in his or her account,  and either monthly 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  ("collective
         investment  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 increase in interest in collective  investment funds
         which  consists of the realized gains or losses and the net increase in
         interest in 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  $204
         in 1996 and $221 in 1995 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)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Use of Estimates
         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions   that  affect  the  reported  amount  of  assets  and
         liabilities and disclosures of contingent assets and liabilities at the
         date of the financial  statements and the reported  amounts of revenues
         and expenses during the reporting  period.  Actual results could differ
         from those estimates.

         Risks and Uncertainties
         The Plan provides for various  investment options in any combination of
         three  collective  investment  funds  (stock,  bond or money market) or
         company securities. Investment securities are exposed to various risks,
         such as interest rate and market.  Due to the level of risk  associated
         with certain investment securities and the level of uncertainty related
         to  changes  in the  value  of  investment  securities,  it is at least
         reasonably  possible  that  changes  in risks in the  near  term  would
         materially  affect  participants'  account  balances  and  the  amounts
         reported in the statement of net assets available for plan benefits and
         the statement of changes in net assets available for plan benefits.





                                      F-10

<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
                                                               1996      1995
                                                             -------   -------
         Stock Fund:
              BGI U. S. Equity Market Fund                   $44,777   $36,689
         Company Security Fund:
              Agway, Inc., Preferred Securities:
                  6% cumulative preferred stock - Series A               4,595
                  8% cumulative preferred stock - Series B    18,442    18,442
                  7% cumulative preferred stock - Series C    10,407    11,472
                                                             -------   -------
                                                              28,849    34,509
              Agway Financial Corp., Subordinated
                  Money Market Certificates                   16,724    15,961
              Agway Financial Corp., Subordinated
                  Debentures                                   2,630     3,130
         Bond Fund:
              BGI Government/Corporate Index Fund              2,111     1,333
         Cash Fund                                             1,982     2,019
         Loans to participants                                 1,221     1,239
                                                             -------   -------

         TOTAL INVESTMENTS AT FAIR VALUE                     $98,294   $94,880
                                                             =======   =======



                                      F-11

<PAGE>


                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                          NOTES TO FINANCIAL STATEMENTS
                                   -----------

                             (Thousands of Dollars)

3.       INVESTMENTS (CONTINUED)

         During  1996 and 1995,  the Plan's  interest in  collective  investment
         funds  (including  gains and losses on investments  bought and sold, as
         well as held during the year)  increased  in value for the fiscal years
         ended June 30 as follows:

              NET INCREASE IN INTEREST IN        1996     1995
              COLLECTIVE INVESTMENT FUNDS:      ------   ------

                 BGI U. S. Equity Market Fund   $8,454   $6,724

                 BGI Government/Corporate
                     Bond Index Fund                72      132
                                                ------   ------

                 Total                          $8,526   $6,856
                                                ======   ======

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,   BZW  Barclays   Global   Investors,   N.A.,  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.



                                      F-12

<PAGE>


                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                          NOTES TO FINANCIAL STATEMENTS
                                   -----------

                             (Thousands of Dollars)

6.       FEDERAL INCOME TAX STATUS
         A favorable  determination letter dated December 5, 1995, was issued by
         the IRS on  behalf of the Plan  which  stated  that the  Plan,  as then
         designed,  was in compliance  with the applicable  requirements  of the
         IRC.  Accordingly,  no provision  for income taxes has been included in
         the Plan's financial statements.


                                      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

                                  June 30, 1996
                                  -------------
<TABLE>
<CAPTION>

                                                                                                                 Non-
                                                                                                              Participant
                                                                  Participant-Directed                         Directed
                                              --------------------------------------------------------------   --------
                                                            Company                                             Company
                                                Stock      Security       Bond         Cash       Loans to     Security
   ASSETS                                       Fund         Fund         Fund         Fund     Participants     Fund         Total
   ------                                     --------     --------     --------     --------     --------     --------     --------
<S>                                           <C>          <C>          <C>           <C>         <C>          <C>          <C>
Collective Common
   Stock Investment
     Fund                                     $ 44,777                                                                      $ 44,777

Company Security
    Fund                                                   $ 34,463                                            $ 13,740       48,203


Collective Bond
   Investment Fund                                                      $  2,111                                               2,111

Collective Cash
   Investment Funds                                318          313            1     $  1,349     $      1                     1,982

Loans to participants                                                                                1,221                     1,221

Accrued income                                       2        1,316                                                 512        1,830

Contributions receivable,
     employer                                                                                                       837          837
                                              --------     --------     --------     --------     --------     --------     --------

NET ASSETS
AVAILABLE
FOR BENEFITS                                  $ 45,097     $ 36,092     $  2,112     $  1,349     $  1,222     $ 15,089     $100,961
                                              ========     ========     ========     ========     ========     ========     ========
</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)

                                  June 30, 1995
                                  -------------
<TABLE>
<CAPTION>

                                                                                                                Non-
                                                                                                             Participant
                                                            Participant-Directed                              Directed
                                         -----------------------------------------------------------------    ---------
                                                       Company                                                 Company
                                          Stock       Security        Bond          Cash        Loans to      Security
   ASSETS                                 Fund          Fund          Fund          Fund      Participants      Fund          Total
   ------                                -------       -------       -------       -------       -------       -------       -------

<S>                                      <C>           <C>           <C>           <C>           <C>           <C>           <C>
Collective Common
   Stock Investment                      $36,689                                                                             $36,689
     Fund

Company Security
    Fund                                               $38,898                                                 $14,702        53,600

Collective Bond
    Investment Fund                                                  $ 1,333                                                   1,333

Collective Cash
    Investment Funds                         292           313            10       $ 1,404                                     2,019

Loans to participants                                                                            $ 1,239                       1,239

Accrued income                                 2         1,440                           1                         560         2,003
                                         -------       -------       -------       -------       -------       -------       -------

NET ASSETS
AVAILABLE
FOR BENEFITS                             $36,983       $40,651       $ 1,343       $ 1,405       $ 1,239       $15,262       $96,883
                                         =======       =======       =======       =======       =======       =======       =======
</TABLE>















                                      F-15

<PAGE>


                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                          NOTES TO FINANCIAL STATEMENTS
                                   -----------

                             (Thousands of Dollars)

8.  ALLOCATION OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS 
    TO INVESTMENT PROGRAMS

                                  June 30, 1996
                                  -------------
<TABLE>
<CAPTION>

                                                                                                                  Non-
                                                                                                               Participant
                                                                       Participant-Directed                     Directed
                                                      --------------------------------------------------------  --------
                                                                  Company                                        Company
                                                        Stock    Security      Bond       Cash      Loans to    Security
                                                        Fund       Fund        Fund       Fund    Participants    Fund         Total
                                                      --------   --------    --------   --------    --------    --------    --------
<S>                                                   <C>        <C>         <C>        <C>         <C>         <C>         <C>
Net increase of interest
   in collective
     investment funds                                 $  8,454               $     72                                       $  8,526
Interest income                                             24   $  1,126               $     79    $     86    $    433       1,748
Dividend income                                            883      1,651                                            636       3,170
                                                      --------   --------    --------   --------    --------    --------    --------
                                                         9,361      2,777          72         79          86       1,069      13,444
                                                      --------   --------    --------   --------    --------    --------    --------
Contributions:
   Participants                                          2,834      2,272         305        143                               5,554
   Agway, Inc.                                                                                                     1,256       1,256
                                                      --------   --------    --------   --------    --------    --------    --------
                                                         2,834      2,272         305        143                   1,256       6,810
                                                      --------   --------    --------   --------    --------    --------    --------

     Total additions                                    12,195      5,049         377        222          86       2,325      20,254
                                                      --------   --------    --------   --------    --------    --------    --------

Deductions
   Benefit payments
     to participants                                     6,631      6,085         191        423         138       2,461      15,929
   Administrative
     expenses                                              105         96           5          4                      37         247
                                                      --------   --------    --------   --------    --------    --------    --------

     Total deductions                                    6,736      6,181         196        427         138       2,498      16,176
                                                      --------   --------    --------   --------    --------    --------    --------

Net increase (decrease)
   before interfund
     transfers                                           5,459     (1,132)        181       (205)        (52)       (173)      4,078

Transfers (from) to
   other funds                                           2,655     (3,427)        588        149          35                       0

Net assets available
   for benefits,
     beginning of year                                  36,983     40,651       1,343      1,405       1,239      15,262      96,883
                                                      --------   --------    --------   --------    --------    --------    --------

     Net assets available
       for benefits,
         end of year                                  $ 45,097   $ 36,092    $  2,112   $  1,349    $  1,222    $ 15,089    $100,961
                                                      ========   ========    ========   ========    ========    ========    ========
</TABLE>



                                      F-16

<PAGE>


                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN

                          NOTES TO FINANCIAL STATEMENTS
                                   -----------

                             (Thousands of Dollars)

8.  ALLOCATION OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS
    TO INVESTMENT PROGRAMS (CONTINUED)

                                  June 30, 1995
                                  -------------
<TABLE>
<CAPTION>
                                                                                                                Non-
                                                                                                             Participant
                                                                Participant-Directed                          Directed
                                           ----------------------------------------------------------------   --------
                                                         Company                                               Company
                                             Stock      Security        Bond         Cash        Loans to     Security
                                             Fund         Fund          Fund         Fund      Participants     Fund          Total
                                           --------     --------      --------     --------      --------     --------      --------
<S>                                        <C>          <C>           <C>          <C>           <C>          <C>           <C>
Net increase of interest
   in collective
     investment funds                      $  6,724                   $    132                                              $  6,856
Interest income                                  21     $  1,093             1     $     61      $     63     $    421         1,660
Dividend income                                 827        1,906                                                   734         3,467
                                           --------     --------      --------     --------      --------     --------      --------
                                              7,572        2,999           133           61            63        1,155        11,983
                                           --------     --------      --------     --------      --------     --------      --------
Contributions:
   Participants                               2,793        2,719           265          124             0                      5,901
   Agway, Inc.                                                                                                     467           467
                                           --------     --------      --------     --------      --------     --------      --------
                                              2,793        2,719           265          124             0          467         6,368
                                           --------     --------      --------     --------      --------     --------      --------

     Total additions                         10,365        5,718           398          185            63        1,622        18,351
                                           --------     --------      --------     --------      --------     --------      --------

Deductions
   Benefit payments
     to participants                          4,675        5,551            81          270                      2,137        12,714
   Administrative
     expenses                                   103          129             3            2                         50           287
                                           --------     --------      --------     --------      --------     --------      --------

     Total deductions                         4,778        5,680            84          272                      2,187        13,001
                                           --------     --------      --------     --------      --------     --------      --------

Net increase (decrease)
   before interfund
     transfers                                5,587           38           314          (87)           63         (565)        5,350

Transfers (from) to
   other funds                                  871       (2,427)           67        1,109           380                          0

Net assets available
   for benefits,
     beginning of year                       30,525       43,040           962          383           796       15,827        91,533
                                           --------     --------      --------     --------      --------     --------      --------

     Net assets available
       for benefits,
         end of year                       $ 36,983     $ 40,651      $  1,343     $  1,405      $  1,239     $ 15,262      $ 96,883
                                           ========     ========      ========     ========      ========     ========      ========
</TABLE>



                                      F-17

<PAGE>



                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN
     ITEM 27a of Form 5500 - SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES
                               as of June 30, 1996
                             (Thousands of Dollars)


<TABLE>
<CAPTION>

               Col. A                               Col. B              Col. C             Col. D
               ------                               ------              ------             ------
                                                Balance Held at
                                                Close of Period
                                               (Number of Shares                       Market Value
           Name of Issuer                     or Principal Amount      Cost of        of Each Item at
         and Title of Issue                   of Bonds and Notes)     Each Item       Close of Period  
- - -----------------------------------          --------------------     ---------       ---------------
<S>                                               <C>                <C>                <C>
Stock Fund:
    BGI U. S. Equity Market Fund                  1,466,099             31,635             44,777
    BGI Money Market Fund                                19               --                 --
    Collective Cash Investment Fund                 317,923                318                318
                                                                     ---------          ---------
          Total Stock Fund                                              31,953             45,095
Company Security Fund:
    AGWAY, INC.:
       8% cumulative preferred
         stock - Series B                           184,420             18,442             18,442
        7% cumulative preferred
         stock - Series C                           104,070             10,407             10,407
    AGWAY FINANCIAL CORP.:
       5-1/2% subordinated money
         market certificates,
         due October 31, 1996                     2,684,267              2,684              2,684
       7-3/4% subordinated money
         market certificates,
         due October 31, 1997                     1,808,369              1,808              1,808
        8-1/2% subordinated money
         market certificates,
         due October 31, 1998                       710,220                710                710
        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                     1,193,881              1,194              1,194
        9% subordinated money
         market certificates,
         due October 31, 2000                     2,483,205              2,483              2,483
        8% subordinated money
         market certificates,
         due October 31, 1998                     3,646,667              3,647              3,647
        8-1/2% subordinated money
         market certificates,
         due October 31, 2001                     2,832,383              2,833              2,833
       7-1/2% subordinated debentures,
         due July 1, 2003                         1,500,000              1,500              1,500
        8% subordinated money
         market certificates,
         due October 31, 2005                     1,364,956              1,365              1,365
                                                                     ---------          ---------
                Total Company securities                                48,203             48,203
    Collective Cash Investment Fund                 312,850                313                313
                                                                     ---------          ---------
         Total Company Security Fund                                    48,516             48,516
</TABLE>


                                                       S-1.1

<PAGE>



                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN
               ITEM 27a of Form 5500 - SCHEDULE OF ASSETS HELD FOR
                         INVESTMENT PURPOSES, Continued
                               as of June 30, 1996
                             (Thousands of Dollars)
<TABLE>
<CAPTION>

               Col. A                          Col. B              Col. C              Col. D
               ------                          ------              ------              ------

                                           Balance Held at
                                           Close of Period
                                          (Number of Shares                          Market Value
           Name of Issuer                or Principal Amount      Cost of          of Each Item at
         and Title of Issue              of Bonds and Notes)     Each Item         Close of Period
- - --------------------------------         -------------------     ---------         ---------------

<S>                                           <C>                <C>                 <C>
Bond Fund:
    BGI Government/Corporate
        Bond Index Fund                         172,977               1,974               2,111
    BGI Money Market Fund                         1,017                   1                   1
                                                                 ----------          ----------
       Total Bond Fund                                                1,975               2,112

Cash Fund:
   BGI Money Market Fund                      1,348,987               1,349               1,349
                                                                 ----------          ----------
       Total Cash Fund                                                1,349               1,349

Loans to Participants:
    Participant Notes                         1,221,385               1,221               1,221
    Collective Cash Investment Fund               1,368                   1                   1
                                                                 ----------          ----------
       Total Loan Fund                                                1,222               1,222

       TOTAL INVESTMENTS                                         $   85,015          $   98,294
                                                                 ==========          ==========
</TABLE>







                                      S-1.2

<PAGE>


                  AGWAY, INC. EMPLOYEES' THRIFT INVESTMENT PLAN
           ITEM 27d of Form 5500 - SCHEDULE OF REPORTABLE TRANSACTIONS
                        for the year ended June 30, 1996
                             (Thousands of Dollars)
<TABLE>
<CAPTION>


                                                                Current Value
                                                                of Investment
                                         Purchase     Selling  on Transaction     Net
                                          Price        Price        Date        Gain(Loss)
                                        ---------   ----------   ----------     ----------
<S>                                      <C>          <C>          <C>          <C>
SINGLE SECURITY TRANSACTIONS IN
    EXCESS OF 5% OF MARKET VALUE                        None

SERIES OF SECURITY TRANSACTIONS
    IN EXCESS OF 5% OF MARKET VALUE

BGI Bank Money Market Fund               $ 3,445                   $ 3,445      $     0
The Boston Company Inc. Pooled
     Employee Fund                        21,925                    21,925            0
Boston Safe Deposit Trust - Late
     Money Deposit Account II
     ERISA Custodian                       4,650                     4,650            0


BGI Bank Money Market Fund                            $ 3,488        3,488            0
The Boston Company Inc. Pooled
     Employee Fund                                     21,914       21,914            0
Boston Safe Deposit Trust - Late
     Money Deposit Account ERISA
     Custodian                                          4,650        4,650            0

</TABLE>









                                      S-2.1







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