SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C.  20549
                            FORM 10-K
          Annual Report Pursuant to Section 13 or 15(d)
       X   of the Securities Exchange Act of 1934.
           For the fiscal year ended June 30, 1997.

           Transition Report Pursuant to Section 13
          or 15(d) of the Securities Exchange Act of 1934.
          For the transition period from_______ to _______.

                        VACU-DRY COMPANY
     (Exact name of registrant as specified in its charter)

                  Commission File Number 01912

(State of Incorporation)                 (IRS Employer Identification Number)   
     California                                     94-1069729

(Address of principal executive offices)              (Zip Code)
7765 Healdsburg Ave., Sebastopol, California           95472

Registrant's telephone number, including area code: 707/829-4600

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act:

                        (Title of Class)
                   Common Stock, No Par Value

Indicate  by check mark whether the registrant (1) has filed  all
reports  required  to be filed by Section  13  or  15(d)  of  the
Securities  Exchange Act of 1934 during the preceding  12  months
(or  for such shorter period that the registrant was required  to
file  such  reports),  and (2) has been subject  to  such  filing
requirements for the past 90 days.    YES: X    NO:  

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

On  September 8, 1997 nonaffiliates of the Registrant held voting
stock with an aggregate market value of $8,419,130 based upon the
average of the high and low prices of such stock on such date.

As  of  September 8, 1997, there were 1,642,757 shares of  common
stock, no par value, outstanding.

                DOCUMENTS INCORPORATED BY REFERENCE
                -----------------------------------
The  Proxy  Statement for the 1997 Annual Meeting of Shareholders
is  incorporated by reference into Part III of this report.

 
                             Part I

Item 1. Business

     GENERAL DEVELOPMENT OF BUSINESS
     -------------------------------
     Vacu-dry  Company (the Company), incorporated in  California
     in  1946,  is  engaged in the business of  the  development,
     production  and marketing of fruit products.  The  Company's
     products include low moisture and evaporated fruits, bulk apple
     juice, apple juice concentrate, private label drink mixes and low
     moisture food for the food storage market.  Sales are worldwide,
     but principally to manufacturers in the United States and Canada.

     The  Company  has  been  engaged in the  production  of  low
     moisture  fruits since 1933.  Through drying processes,  the
     moisture in apples is reduced from original levels  of  85%-
     90% to as low as 2%. In addition the Company purchases other
     fruits  such as apricots, dates, peaches, prunes  and  other
     varieties  of  fruit  which have been  partially  dried  and
     further  reduces the moisture in these fruits to  levels  of
     approximately  3%. The resultant low moisture  products  are
     much lighter in weight and less bulky than their raw, canned
     or  frozen counterparts.  Because of their extreme  dryness,
     low  moisture  fruit  products require no  refrigeration  or
     other  special storage conditions. Other advantages include:
     consistent   product  quality,  economical   packaging   and
     convenience in handling and use.

     As  disclosed  in Note 1 of the Footnotes to  the  Financial
     Statements,   the  sales  from the Representation  Agreement
     with  Confoco terminated effective July 1, 1996. The Company
     has  another  representation agreement to sell  dried  fruit
     products  produced by a California company.  This  agreement
     expires on November 3, 1997.
    
     INDUSTRY SEGMENT INFORMATION
     ---------------------------- 
     The Company competes in a single industry segment within the
     food industry, all assets held are supportive of efforts  to
     compete in that segment.

     NARRATIVE DESCRIPTION OF BUSINESS
     ---------------------------------
     The  low moisture food industry in the United States is very
     small, with only a few processors engaged in the dehydration
     of fruits to low moisture levels (2% to 5% moisture).

     The  Company has one major domestic competitor  in  the  low
     moisture  and  evaporated   business.   Numerous  processors
     compete  in the business of producing bulk apple  juice  and
     concentrate.

     The Company's products are primarily sold through brokers to
     the  major  food processors, bakery, food storage  and  food
     service markets and to federal and state institutions.
                                 -1-

     In terms of volume, apples represent the major fruit handled
     by  the  Company.   The  Company's  production  facility  is
     designed  to  process fresh fruit in addition  to  partially
     (evaporated) dried fruits or vegetables.  The sources of raw
     material  supply  are  individual  apple  growers   and   in
     emergencies  by other dried apple processors.  The  majority
     of the Company's raw apple supply comes from California.  In
     some  years, due to crop conditions, the percentage of fruit
     purchased from out-of-state sources may increase.  In  those
     years,  the Company incurs increased costs due to additional
     freight.  The Company strives to reflect such cost increases
     in  selling  price  adjustments, but if  unsuccessful,  will
     absorb such costs.

     Other  important  fruits, including  peaches,  apricots  and
     prunes,  are  obtained principally from dried fruit  packing
     houses in California.  Supplies of these fruits are expected
     to be sufficient to meet the needs of our regular customers.
     For  other supplies, including cans and packaging materials,
     the  Company draws from a number of vendors and expects that
     adequate supplies will be available.

     The business of producing evaporated apples, bulk apple
     juice  and concentrate is seasonal, beginning in August  and
     usually  ending  in  March or April.  In  fiscal  1998,  the
     Company  is changing its production  plan and as  a  result,
     production  will  be  compressed into a  shorter  period  of
     months.

     Inventories  of fresh and dried apples, packaging  materials
     and  finished  goods as of June 30, 1997, were approximately
     21%  of  annual net sales. The Company experiences a  normal
     seasonal  increase  in inventories and   related  short-term
     borrowings  during  the  second and third  quarters  of  the
     fiscal year.

     The   Company's   three  largest  customers  accounted   for
     approximately  22%  of gross sales in 1997.   One  of  these
     customers  A. Sturm & Sons accounted for more  than  10%  of
     gross  sales in 1997.  The loss of any one or more of  these
     customers  could  have  a material  adverse  effect  on  the
     Company.

     The dollar amount of order and contract backlog believed  to
     be  firm  as  of September 1, 1997, September  1,  1996  and
     September  1, 1995 is $10,186,000, $8,558,000 and  $9,913,000
     respectively.  The backlog as of September 1, 1996  excludes
     the  Confoco orders.  Of the backlog for September 1,  1995,
     Confoco orders and contracts represented $1,378,000  of  the
     total.   The  backlog  of orders is expected  to  be  filled
     within  the related fiscal year. The dollar value of backlog
     varies  during the year, with the peak occurring during  the
     September through December period.
                                  -2-

     The  Company  holds  the  following  trademarks:   Vacu-dry,
     Apple Munchies, Noah's Ark, Fruit Galaxy, Perma-Pak
     and  Pantri  Reserve.   Trademark  sales,  account  for  the
     majority of the Company's total sales.  Vacu-dry and  Perma-
     Pak are the predominant trademarks listed above.

     For  information  on research and development  expenditures,
     see Note 11 to the Financial Statements.

     The  Company  has complied with all governmental regulations
     regarding  protection  of  the  environment.   No   material
     capital   expenditures  are  anticipated  for  environmental
     control facilities during the next fiscal year.

     The Company employs an average of approximately 250 persons.
     This number varies throughout each year and increases during
     periods   of   high  production.   Of  the  250   employees,
     approximately  200  are represented  by  the  General  Truck
     Drivers,  Warehousemen and Helpers Union,  Local  #624.  The
     union employees are presently covered by a signed contract.

     EXPORT SALES
     ------------ 
     The  Company's export sales can vary greatly between  years,
     depending upon foreign crop conditions and relative exchange
     rates.   The amount of the Company's export sales for  1997,
     1996  and  1995  were $2,536,000, $2,498,000 and  $1,480,000
     respectively.
                               -3- 

    
Item 2. Properties

     The   principal  administrative  offices  are   located   in
     Sebastopol, California.  Approximately 4,130 square feet  of
     office  space are leased through February 1999.  At the  end
     of  the  term, the lease reverts to month to month.

     The  Company owns 15 acres of land and approximately  95,000
     square  feet  under  roof  at  1365  Gravenstein  Hwy   So.,
     Sebastopol,  California.  This facility (formerly  described
     as  Plant #1) was used for the dehydration of fruits to  low
     moisture, prior to the consolidation of this operation  into
     the  main processing plant (formerly described as Plant #2),
     located at 2064 Gravenstein Hwy No., Sebastopol, California.
     As  of  June  30, 1997, the Company has leased approximately
     78,000  square feet of this facility. The Company has leased
     all  of  the  available space (under roof), other  than  the
     Research  &  Development  area.  The  Company  has  no  debt
     associated with this facility.

     The  Company owns 66 acres of land and approximately 298,000
     square  feet  under  roof  at  2064  Gravenstein  Hwy.  No.,
     Sebastopol, California.  As of June 30, 1997, this  facility
     is   the  Company's  only  active  processing  plant.    The
     buildings  include facilities to; process fresh apples  into
     dried  products,  bulk  apple  juice  and  concentrate,   in
     addition to dehydrating by continuous air drying and  vacuum
     drying  of  apples and other fruits, warehouse  space,  cold
     storage, and office accommodations.  The Company has  leased
     approximately  51,500 square feet of excess warehouse  space
     through  December 1997 and approximately 23,750 square  feet
     of land through May 1998.

     The  production operations functioned at approximately  118%
     of the single shift capacity.


Item 3. Legal Proceedings

     The Company has no material legal proceedings pending.

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

     No  matters  were  submitted to a vote of  security  holders
     during the last quarter of the year ended June 30, 1997.

                               -4-

                            Part II

Item  5.  Market  for the Registrant's Common Stock  and  Related
Security-Holder Matters

The  Company's  shares are traded on the Nasdaq National  Market.
The Company's Nasdaq symbol is VDRY.

The  quarterly high and low prices for the last two fiscal  years
were as follows:

               Quarter Ending      Low Bid        High Bid
               
                 9/30/95            4-5/8          5-3/4
                12/31/95            4-5/8          5-3/4
                 3/31/96            4              6-1/4
                 6/30/96            4-1/4          5-3/4
                 9/30/96            4-7/8          5-1/4                       
                12/31/96            4-7/8          5-1/2
                 3/31/97            5              5-1/2
                 6/30/97            4-3/8          5

The  above  quotations  were obtained  from  the  Nasdaq  monthly
statistical reports.

On September 8, 1997, the approximate number of holders of common
stock  was  733. On that date, the average of the  high  and  low
price  per  share of the Company's stock was $5.125.  This  price
does not include dealer mark-ups, mark-downs or commissions.

In  the  fourth  quarter of fiscal 1994 and in  the  first  three
quarters  of fiscal 1995, the Company declared a $.05  per  share
dividend.  On April 27, 1995, as a result of the decline in sales
and  earnings,  the  Board of Directors suspended  the  quarterly
dividends. The Company's loan agreement with its  bank includes a
Negative Covenant regarding the declaring or paying of a dividend
in cash, stock or any other property. This covenant would need to
be  waived  prior to the declaration of a dividend. At this  time
the Company does not intend to reinstate a cash dividend plan.

                              -5-

Item 6. Selected Financial Data

                                        YEAR ENDED

                         June 30,   June 30,   June 30,     June 30,   June 30,
                          1997        1996       1995        1994       1993

                               (In  thousands  except  per  share amounts)

Net  sales              $23,798    $26,533    $21,438     $27,773     $26,770

Earnings before
 income taxes              $749       $651       $287      $1,887      $1,791

Net  earnings              $517       $434       $195      $1,174      $1,075

Earnings per
   common share            $.31       $.25       $.11        $.70        $.65

Weighted average common
  shares and equivalents
   outstanding            1,648      1,704      1,701       1,669       1,664

Total  Assets           $14,576    $13,587    $15,335     $14,929     $13,210

Long-term debt          $ 1,808    $ 1,628    $ 2,105     $  2,585    $ 2,404

Cash dividends per
   common share         $    --    $    --    $   .15     $    .05    $   --


                             -6-

Item   7.  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations

LIQUIDITY AND CAPITAL RESOURCES

The Company's financial condition continues to be strong although
the   increase   in   inventories  and  the   increased   capital
expenditures  in  fiscal  1997 offset some of the  positive  cash
flow  from  fiscal  1996.  The Company's current  ratio  declined
slightly  from 2.6 as of  fiscal 1996 to 2.4 as of  fiscal  1997.
During  fiscal 1997, the Company borrowed $805,000  of  long-term
debt   to   finance  a  portion  of  the  $1,338,000  of  capital
expenditures.  In addition the Company repurchased 80,000  shares
of stock at a total cost of $407,000.  As a result, the Company's
debt to equity ratio increased from .56 as of fiscal 1996 to  .65
as of fiscal 1997.

Because the Company's operations are subject to seasonality,  the
Company's  liquid resources fluctuate annually in a manner  which
changes very little from year to year.  The Company experiences a
normal seasonal decrease in production in April.  Inventories and
related  short-term borrowing are usually at their peak  at  this
time.   The slowdown in production normally extends through  July
and corresponds to the availability of raw fruit on an affordable
basis.   The Company's inventory ordinarily decreases during  the
period  beginning in May and ending in October, which  creates  a
corresponding increase in liquidity.  In fiscal 1998 the  Company
is  forecasting a change in the normal production  period.   This
change  will increase inventories in the first six months of  the
fiscal  year.  The Company has arranged with its Bank to  finance
this  increase if needed with an increase in the available short-
term borrowing.

The   most  significant  internal  source  of  liquidity  is  the
Company's   net  working  capital,  which  during  fiscal   1997,
increased slightly to $4,232,000.  The Company's largest external
source  of  liquidity is a $3,500,000 revolving  line  of  credit
provided by a bank at the Bank's prime lending rate.  As of  June
30,  1997, the Company had $2,146,000 of available funds on  this
revolving  line  of  credit.  This compares  with  $2,674,000  of
available funds on the $3,500,000 revolving line of credit as  of
June  30,  1996.   As  of  June 30,  1997,  the  Company  was  in
compliance  with all covenants and restrictions  related  to  its
outstanding  debt. The Company's loan agreement  with  its   bank
includes a Negative Covenant regarding the declaring or paying of
a dividend in cash, stock or any other property without the prior
approval by the Bank.

The  Company  has  established a capital  expenditure  budget  of
approximately  $532,000 for the 1998 fiscal  year.   These  funds
will  primarily  be  used to purchase new and refurbish  existing
equipment  related to the manufacturing operations.  The  Company
anticipates  financing  these  expenditures  through   internally
generated funds.

                              -7-         


The  Company  has  been successful in leasing  all  of  the  idle
facility other than the portion  occupied by Product Development.
A major tenant, that accounted for 38 percent of rental income in
fiscal  1997, has informed the Company they will not renew  their
lease  which expires in November of 1997.  The Company is working
hard to obtain a replacement tenant without a loss of income.  If
a  tenant is not found the Company will lose $17,000 per month in
lease  income.  The Company continues to lease a portion  of  its
operating facility and is in negotiations with the primary tenant
to increase their square footage.

The  Company  anticipates  that profitable  operations  and  debt
financing will satisfy the Company's future liquidity and capital
needs.   However,  the  Company will utilize  future  private  or
public  financing  if  interest rates rise or  if  the  Company's
growth prospects require additional funds for operations.


The  Company believes its existing revolving line of credit limit
of  $3,500,000 may need to be increased as a result  of  the  new
production  schedule  and  the related  increase  in  inventories
during  the peak production activity.  The Company has  discussed
this  increase with its Bank and does not anticipate any problems
in finalizing this increase at the November 1st renewal.


RESULTS OF OPERATIONS

Net sales:  The Company's sales are dictated by the competitive
environment, customer demands and consumer preferences. Sales
volume between years can be affected by one or more of these
factors.  Net sales for fiscal 1997 decreased $2,735,000 or 10%.
This decrease was primarily a result of the loss of the Confoco
banana and pumpkin sales, which accounted for  $2,478,000 of
fiscal 1996 sales. The Confoco sales representation agreement was
terminated as of June 30, 1996 (See  Note 1 of the Footnotes to
the Financial Statements).  Net sales for fiscal 1996 increased
$5,095,000 or 24%.  This increase was primarily a result of
higher volume sales (67%) combined with an increase in the
average unit price (33%). The unit price increases were a direct
result of the increased raw material costs.  Evaporated and low
moisture fruit categories increased substantially while sales of
banana flakes and other Confoco products decreased $973,000.

Other revenue: In fiscal 1997 other revenue decreased $50,000 or
7%. This decrease was due primarily to a decrease in nonrecurring
items that were partially offset by an increase in net rental
income of $96,000.  During fiscal 1996 this category increased
$430,000 or 169%, principally as a result of the receipt of two
non-recurring items totalling $313,000.  Net rental income also
increased an additional $134,000 during fiscal 1996.   In fiscal
1995 this category was comprised mainly of net rental income of
$217,000.

                                -8-


Cost of sales:  As a percentage of net sales, cost of sales
decreased slightly in fiscal 1997 to 89% as compared to 91% in
1996 and 90% in 1995.  This decrease is a result of the increased
production volume and the resultant  increase in overhead
absorption. The increase in fiscal 1996 was a direct result of
the small worldwide apple crop and the resultant higher raw
material costs. As disclosed in Note 2 of the Footnotes  to the
Financial Statements, the liquidation of certain LIFO inventories
in fiscal 1996 resulted in a reduction of cost of sales of
$642,000.

Selling, general and administrative expenses:  Expenses in fiscal
1997 increased $27,000 or 1%.  In fiscal 1996 these expenses
increased $376,000 or 21%.  The reason for the increase in fiscal
1996 is primarily due to the lower than normal expenses in fiscal
1995 as a result of  the reduction in expenses from the receipt
of  a workers compensation dividend of $257,000 and a $96,000
credit from the reduction in the SAR liability (as a result of
the lower stock price).

Interest expense:  In fiscal 1997 interest expense declined
$26,000 or 9%.  The decline in the weighted average borrowings
and the decline in the weighted average interest rate on the line
of credit more than offset the increase in interest expense as a
result of the increase in long-term debt. The decline in fiscal
1996 interest expense  of 23% is a result of  lower total
borrowing (term debt decreased $542,000 and average borrowings
under the line of credit decreased $518,000).

Item 8. Consolidated Financial Statements and Supplementary Data

     See Index at Item 14 for information required by this item.

Item 9. Disagreements on Accounting and Financial Disclosure

     None

                              -9-

                            Part III
Item 10. Directors and Executive Officers of the Registrant

     Information with respect to this item is contained in the
     Registrant's 1997 Proxy Statement under the heading
     "Election of Directors," which information is incorporated
     herein by reference.  

     Executive Officers of the Registrant

     The following table sets forth certain information
     concerning the executive officers of the Company as of
     September 8, 1997:

     Name                    Age                 Position

     Gary L. Hess             45                 President and Chief
                                                   Executive Officer

     Esther K. Castain        59                 Secretary and
                                                  Manager of Employee Relations

     Thomas R. Eakin          43                 Vice President,Finance
                                                  

     Ralph A. Sceales         59                 Vice President,Operations

     Mr. Hess joined  the Company as of May 1, 1996 as President
     and Chief Executive Officer. Prior thereto he was a Senior
     Vice President of Dole Food Company, Inc.(fresh and
     processed fruit)(1993-1996); President of Cadence
     Enterprises, Inc.(water conservation products) and The
     Marketing Partnership (1992-1993); and Director of
     Marketing, E & J Gallo Winery (wine and distilled spirits)
     (1987-1992).

     Ms. Castain joined the Company in 1976.  She has been
     Secretary of the Company since 1990.  Prior thereto she was
     Manager of Employee Relations.

     Mr. Eakin joined the Company in 1983.  For the past ten
     years he has been Vice President, Finance, and Chief
     Financial Officer.

     Mr. Sceales joined the Company in 1975.  He has been Vice
     President, Operations, since August 1990.  For more than six
     years prior thereto he was Director of Operations of the
     Company.

Items 11, 12 and 13

The information required by items 11, 12 and 13 will be included in
the definitive Proxy Statement for Registrant's 1997 Annual
Meeting of Shareholders or in an amendment to the Form 10-K under cover
of Form 8.  The information required in this Part III will be filed with
the Securities and Exchange Commission no later than 120 days after the 
end of the fiscal year.
                            -10-

                            Part IV

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

     (a)  Documents filed as part of this Report:
 
          1.   Financial Statements:                                Page No.
           
               Report of Independent Public Accountants                12

               Statement of Earnings for the Years Ended               15 
                  June 30, 1997, June 30, 1996 and June 30, 1995

               Balance Sheets -- June 30, 1997 and June 30,1996      13-14

               Statements of Changes in Shareholders' Equity for       16
               the Years Ended June 30, 1997, June 30, 1996 and
                  June 30, 1995.

               Statements of Cash Flows for the Years Ended            17
                  June 30, 1997, June 30, 1996 and June 30, 1995.

               Notes to Financial Statements.                        18-28
     
          2.  Financial statements and schedules not included herein
              have been omitted because of the absence of conditions
              under which they are required or because the required
              information, where material, is shown in the financial
              statements or notes thereto.
     
            3.    Exhibits:
                                                                   Page No.
                 See Exhibit Index                                    30  

     (b)       No reports on Form 8-K were filed during the last quarter
               of the year ended June 30, 1997.

                              -11-

 
                        VACU-DRY COMPANY

                      FINANCIAL STATEMENTS
                  AS OF JUNE 30, 1997 AND 1996
                     TOGETHER WITH REPORT OF
                 INDEPENDENT PUBLIC ACCOUNTANTS


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                                 
To the Shareholders of
Vacu-dry Company:

We have audited the accompanying balance sheets of Vacu-dry
Company (a California corporation) as of June 30, 1997 and
1996, and the related statements of earnings, changes in
shareholders' equity and cash flows for each of the three
years in the period ended June 30, 1997.  These financial
statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial
statements based on our audits.

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

In our opinion, the financial statements referred to above
present fairly, in all material respects, the financial
position of Vacu-dry Company as of June 30, 1997 and 1996, and
the results of its operations and its cash flows for each of
the three years in the period ended June 30, 1997, in
conformity with generally accepted accounting principles.




San Francisco, California,
August 13, 1997
                              -12-



                        VACU-DRY COMPANY
              BALANCE SHEETS-JUNE 30, 1997 AND 1996


                                                1997        1996
                   ASSETS                                
                                                          
CURRENT ASSETS:                                           
Cash                                          $283,000     $214,000

Accounts receivable, less allowances for                            
uncollectible accounts of $63,000 and          
$61,000 in 1997 and 1996, respectively       1,567,000    2,684,000          

Income tax receivable                           70,000            0

Inventories, less LIFO reserves of $2,180,000                       
and $2,114,000 in 1997 and 1996,               
respectively                                 5,055,000    3,430,000

Prepaid expenses                               131,000      116,000
                                                         
Current deferred income taxes                  239,000      225,000
                                             _________    _________            
        Total current assets                 7,345,000    6,669,000
                                             _________    _________          
PROPERTY, PLANT AND EQUIPMENT:                            
Land                                           231,000      231,000
Buildings and improvements                   6,570,000    6,455,000
Machinery and equipment                     11,059,000   10,118,000
Construction in progress                        77,000      245,000
                                            __________   __________           
     Total property, plant and equipment    17,049,000   17,937,000  
                                             
Accumulated depreciation                   (10,706,000) (10,131,000)
                                            __________   __________            
        Net property, plant and equipment    7,231,000    6,918,000
                                            __________   __________          
                                                         
        Total assets                       $14,576,000  $13,587,000
                                            ==========   ==========            
                                                          
      The accompanying notes are an integral part of these statements
                               -13-

                        VACU-DRY COMPANY
               BALANCE SHEETS--JUNE 30, 1997 AND 1996

    LIABILITIES AND SHAREHOLDERS' EQUITY                 
                      
                                                          
CURRENT LIABILITIES:                                      
Borrowings under line of credit                $1,354,000   $826,000
                                              
Current maturities of long-term debt              557,000    415,000
                                                         
Accounts payable                                  490,000    678,000
                                                         
Accrued payroll and related liabilities           539,000    476,000
                                                         
Accrued expenses                                  173,000    138,000
                                                  _______    _______         
                                                         
        Total current liabilities               3,113,000  2,533,000
                                                         
                                                         
LONG-TERM DEBT, net of current maturities       1,808,000  1,628,000
                                                         
                                                         
DEFERRED INCOME TAXES                             826,000    748,000
                                                         
SHAREHOLDERS' EQUITY:                                     
Preferred stock:   2,500,000 shares                     0          0
authorized; no shares outstanding                        
Common stock:   5,000,000 shares authorized,                        
no par value; 1,642,757 and 1,713,354 shares    3,635,000  4,001,000
outstanding in 1997 and 1996, respectively               
Retained earnings                               5,194,000  4,677,000
                                                _________  _________          
                                                         
        Total shareholders' equity              8,829,000  8,678,000
                                                _________  _________           
                                                         
  Total liabilities and shareholders'equity   $14,576,000$13,587,000
                                               ========== ========== 

     The accompanying notes are an integral part of these statements.
                                -14-

                              VACU-DRY COMPANY
                           STATEMENTS OF EARNINGS
              FOR THE YEARS ENDED JUNE 30, 1997, 1996 AND 1995
                                      
                                      
                                      
                                   1997        1996        1995
                                                         
REVENUE:                                                 
Net sales                      $23,798,000  $26,533,000 $21,438,000 
Other                              635,000      685,000     255,000
                                __________   __________  __________            
        Total revenue           24,433,000   27,218,000  21,693,000
                                                        
COSTS AND EXPENSES:                                      
Cost of sales                   21,258,000   24,142,000  19,270,000
                                                       
Selling, general and             2,154,000    2,127,000   1,751,000
administrative
                                          
Interest                           272,000      298,000     385,000
                                   -------     --------     -------             
                                                        
  Total costs and expenses      23,684,000   26,567,000  21,406,000
                                ----------   ----------  ----------             
Earnings before provision          749,000      651,000     287,000
for income taxes                                                  
                                                        
PROVISION FOR INCOME TAXES         232,000      217,000      92,000
                                   -------      -------      ------             
                                                        
        Net earnings              $517,000     $434,000    $195,000
                                   =======      =======     =======             
                                                        
WEIGHTED AVERAGE COMMON SHARES                                
AND EQUIVALENTS                  1,647,723    1,703,968   1,700,912
                                                             
                                                        
EARNINGS PER COMMON SHARE           $.31        $.25        $.11


      The accompanying notes are an integral part of these statements.
                                -15-

                              VACU-DRY COMPANY
                STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED JUNE 30, 1997, 1996 AND 1995
                                      
                                      
                                   Common Stock              Total
                            Number             Retained   Shareholders'
                          of Shares   Amount   Earnings     Equity
                                                       
                                                        
BALANCE, JUNE 30, 1994   1,699,572 $3,933,000 $4,303,000   $8,236,000
                                                       
Net earnings                     0          0    195,000      195,000
                                                       
Dividends                        0          0   (255,000)    (255,000)
                                                       
Issuance of common stock    13,658     99,000          0       99,000
                                                  
Repurchase of common stock (15,200)   (96,000)         0      (96,000)
                            ------     ------    -------       ------         
BALANCE, JUNE 30, 1995   1,698,030  3,936,000  4,243,000    8,179,000
                                                       
Net earnings                     0          0    434,000      434,000
                                                       
Issuance of common stock    15,324     65,000          0       65,000
                            ------     ------     ------       ------          
BALANCE, JUNE 30, 1996   1,713,354  4,001,000  4,677,000    8,678,000
                                                       
Net earnings                     0          0    517,000      517,000
                                                       
Repurchase of common stock (80,000)  (407,000)         0     (407,000)
                                                 
Issuance of common stock     9,403     41,000          0       41,000
                             -----     ------     ------      -------          

BALANCE, JUNE 30, 1997   1,642,757 $3,635,000 $5,194,000   $8,829,000
                         =========  =========  =========    =========


      The accompanying notes are an integral part of these statements.
                              -16-

                              VACU-DRY COMPANY
                          STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED JUNE 30, 1997, 1996 AND 1995
                                         1997      1996      1995
CASH FLOWS FROM OPERATING ACTIVITIES:                      
Net earnings                          $517,000    $434,000    $195,000
  Adjustments to reconcile net earnings                      
to net cash provided by (used for)
operating activities: 

Depreciation expense                 1,025,000     947,000     884,000
Loss on sale of assets                       0      20,000       6,000
Deferred income tax provision           64,000     (86,000)    308,000
  Changes in assets and liabilities:                         
Accounts receivable, net             1,117,000  (1,005,000)     (9,000)       
Income tax receivable                  (70,000)    155,000    (117,000)
Inventories                         (1,625,000)  1,984,000    (637,000)
Prepaid expenses                       (15,000)     60,000    (110,000)
Accounts payable                      (188,000)    285,000    (767,000)
Accrued payroll and related liabilites  63,000     (50,000)    (72,000)
Accrued expenses                        35,000    (253,000)   (403,000)
                                        ------     -------     -------         
                                       406,000   2,057,000    (917,000)
                                       -------   ---------     -------         
 Net cash provided by (used for)       923,000   2,491,000    (722,000)
     operating activities              -------   ---------     -------
CASH FLOWS FROM INVESTING ACTIVITIES:                      
Capital expenditures                (1,338,000)   (470,000)   (867,000)
Proceeds from the sale of assets             0       8,000      13,000
                                       -------     -------      ------          
        Net cash used for investing (1,338,000)   (462,000)   (854,000)
          activities                 ---------     -------     -------          
CASH FLOWS FROM FINANCING ACTIVITIES:                   
Borrowings under the line of credit  8,030,000  11,002,000  11,324,000
Payments on line of credit          (7,502,000)(12,527,000) (9,253,000)
Proceeds from issuance-Long-term debt  805,000           0           0
Principal payments of long-term debt  (483,000)   (542,000)   (475,000)
Dividends paid                               0           0    (255,000)
Repurchase of common stock            (407,000)          0     (96,000)
Issuance of common stock                41,000      65,000      99,000
                                        ------      ------      ------      
        Net cash provided by (used     484,000  (2,002,000)  1,344,000
          for) financing activities    -------   ---------   ---------         
NET INCREASE (DECREASE) IN CASH         69,000      27,000    (232,000)
CASH AT BEGINNING OF YEAR              214,000     187,000     419,000
                                       -------     -------     -------         
CASH AT END OF YEAR                   $283,000    $214,000    $187,000
                                       =======     =======     =======         
SUPPLEMENTAL DATA:  Cash paid for:                         
Interest                              $264,000    $309,000    $371,000
Income taxes                           381,000     316,000     158,000
      The accompanying notes are an integral part of these statements.
                               -17-

                        VACU-DRY COMPANY
                  NOTES TO FINANCIAL STATEMENTS
                          JUNE 30, 1997
                                
  1.NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
                            POLICIES:
                                
Vacu-dry Company (the Company) is engaged in the business of the
development, production and marketing of fruit.  The Company's
products include low moisture fruits, bulk apple juice, apple
juice concentrate, private label drink mixes and low moisture
food products, which are sold to manufacturers principally in the
United States and Canada.

The Company competes in a single industry segment within the food
industry.  The low moisture food industry in the United States is
comparatively small, with only a few organizations engaged in the
dehydration of fruits to low moisture levels.  The Company has
one major direct competitor in the low moisture and evaporated
business.  Numerous processors compete in the business of bulk
apple juice and concentrate.

Effective July 1, 1996, a representation agreement with Confoco,
Inc. (Confoco) for the sale of low moisture banana and pumpkin
flakes terminated.  For the years ended June 30, 1996 and 1995,
the Company recorded gross profit on Confoco products of $368,000
and $562,000, respectively.  Under the Company=s agreement with
Confoco, for two years from the date of termination, the Company
is prohibited from distributing banana products to those
customers in the United States, Canada and Mexico that currently
purchase Confoco's products from the Company.

The Company's three largest customers accounted for approximately
22 percent of net sales in 1997.

Inventories

Inventories are stated at the lower of cost, using the last-in,
first-out (LIFO) method, or market (Note 2).

Property, Plant and Equipment

Property, plant and equipment are stated at cost less accumulated
depreciation.  Depreciation is computed by the straight-line
method based upon the estimated useful lives of the assets as
follows:

Buildings and improvements      10 to 40
                                   years
Machinery and equipment          3 to 15
                                   years

Improvements that extend the life of the asset are capitalized;
other maintenance and repairs are expensed.  The cost of
maintenance and repairs was $936,000 in 1997, $856,000 in 1996
and $982,000 in 1995.
                              -18-

Income Taxes

The Company records income taxes in accordance with Statement of
Financial Accounting Standards (SFAS) No. 109, "Accounting for
Income Taxes."  SFAS No. 109 requires the Company to compute
deferred taxes based upon the amount of taxes payable in future
years after considering changes in tax rates and other statutory
provisions that will be in effect in those years.

Deferred taxes are recorded based upon differences between the
financial statement and tax basis of assets and liabilities and
available tax credit carryforwards.

Revenue

The Company recognizes revenue upon shipment of the product.

Stock-Based Compensation

The Company accounts for its stock-based compensation under APB
Opinion No. 25, which allows an entity to account for stock-based
compensation using the intrinsic-value-based method.

Earnings per Common Share

Earnings per common share are computed by dividing net earnings
by the weighted average number of shares of common stock
outstanding during the period, including the dilutive effects of
stock options using the treasury stock method.

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 and the
reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

New Accounting Standards

In February 1997, the Financial Accounting Standards Board issued
SFAS No. 128, AEarnings Per Share,@ and SFAS No.  129,
ADisclosure of Information about Capital Structure.@  The
requirements of both SFAS No. 128 and SFAS No. 129 will become
effective for the Company during the year ending June 30, 1998.
If SFAS No. 128 had been applied by the Company during 1997, 1996
and 1995, the basic income per share and diluted income per share
would have remained unchanged as reported in the Statement of
Earnings 1at $.31, $.25 and $.11, respectively.  SFAS No. 129
will not have a material impact on the Company=s financial
statement disclosures.

                              -19-


2.INVENTORIES:
  

Inventories at June 30 consist of the following (LIFO cost):

                              1997       1996
                                      
Finished goods             $4,208,000  $2,757,000
                           
Work in process               291,000     233,000
                                      
Raw material and containers   556,000     440,000
                              -------     -------            
Total                      $5,055,000  $3,430,000
                            =========   =========    

During 1996, the Company liquidated certain LIFO inventories that
were carried at lower costs prevailing in prior years.  The
effect of this liquidation was to increase earnings before income
taxes by $642,000 (a $384,000 increase in net earnings, or an
increase of $.23 per share).
                                -20-

3.  BORROWINGS UNDER LINE OF CREDIT:
  
Borrowings under the line of credit are secured by inventory and
accounts receivable.  Interest accrues monthly at the bank's
prime lending rate.  The line of credit is renewed annually on
November 1.

                              1997        1996
                                     
Balance at June 30        $1,354,000    $826,000
                           
Maximum amount available  
            
 Under the line of credit $3,500,000  $3,500,000
                          
Average borrowings          $982,000  $1,096,000
                          
Maximum borrowings        $3,160,000  $2,351,000
                           
Interest at                  Prime     Prime
                                     
Interest rate at June 30     8.50%     8.25%
                                     
Weighted average interest    8.32%     8.52%
rate

In accordance with the covenants of the revolving line of credit
note with the Company's bank, the Company will not, without prior
written consent of the bank, declare or pay any dividend or
distribution either in cash, stock or any other property on the
Company's stock now or hereafter outstanding with the exception
of a $.05 per share quarterly dividend declared in fiscal 1994
and paid in fiscal 1994 and 1995.  No dividends were declared in
fiscal 1997 or 1996. Among the restrictions under the line of
credit are provisions that require the Company to maintain
certain financial ratios.  The Company was in compliance with
these financial restrictions.
                                 -21-


4.  LONG-TERM DEBT:
  
Long-term debt consists of the following:

                                             1997        1996
                                                     
Note payable:  five-year consolidation                         
note, interest at prime (8.5 percent at                       
June 30, 1997) plus 0.375 percent,                            
interest and principal due monthly,         $267,000    $467,000
maturing in September 1998, secured by                        
accounts receivable, inventory, equipment            
and fixtures

Note payable:  seven-year consolidation                        
note, interest at prime (8.5 percent at                       
June 30, 1997) plus 0.375 percent,                            
interest and principal due monthly,        1,361,000   1,576,000
maturing in September 2000, secured by             
accounts receivable, inventory, equipment                     
and fixtures 
                                        
Note payable:  five-year note, interest at                     
the yield of 30-day commercial paper                          
(5.63 percent at June 30, 1997) plus                          
2.1 percent, interest and principal due      737,000           0
monthly, maturing December 2001, secured                      
by equipment                                ---------   --------      

Total                                       2,365,000  2,043,000
                                                  
Less:  Current maturities                    (557,000)  (415,000)
                                              -------    -------
Long-term debt                             $1,808,000 $1,628,000
                                            =========  =========              

Maturities of long-term debt are as follows:

Year Ending   
  June 30
              
    1998       $557,000
    1999        435,000
    2000        381,000
    2001        897,000
    2002         95,000
                -------       
    Total    $2,365,000

                                -22-


5.INCOME TAXES:

The following is a summary of the Company's provision for income
taxes:

                 1997     1996     1995
                               
Current:                        
Federal       $257,000 $259,000 $(155,000)
                               
State           39,000   44,000         0
                               
Deferred       (64,000) (86,000)  247,000
               -------  -------   -------          
Provision     $232,000 $217,000   $92,000
               =======  =======    ======       

A reconciliation of the income tax provision to the expected
provision at the federal statutory income tax rate is as follows:

                        1997    %     1996    %      1995    %
                                                        
Provision at federal                                        
statutory rate        $253,000  34% $221,000  34%   $98,000  34
                                                        
State taxes, less                                           
federal tax benefit     47,000   6    41,000   6     17,000   6
                                                        
Tax credits and other  (68,000) (9)  (45,000) (7)   (23,000) (8)
                        ------  --   -------  --     ------  --                
Total provision       $232,000  31% $217,000  33%   $92,000  32%
                       =======  ==   =======  ==     ======  ==
                                -23-


Temporary differences that gave rise to deferred tax assets and
liabilities for 1997 and 1996 were as follows:

                                  1997      1996
                                          
Deferred tax assets:                       
Employee benefit accruals        $145,000   $139,000
                                          
Tax credit carryforwards           65,000    127,000
                                          
Unicap and inventory reserves     119,000    106,000
                                          
State income taxes                  1,000     15,000
                                          
Other                              25,000     11,000
                                  -------    -------  
  Total deferred tax assets       355,000    398,000
                                  -------    -------    
Deferred tax liabilities:                  
Depreciation                     (892,000)  (875,000)
                                          
Property taxes                    (50,000)   (46,000)
                                   ------     ------           
  Total deferred tax liabilities (942,000)  (921,000)
                                  -------    -------             
                                $(587,000) $(523,000)
                                  =======    =======
At June 30, 1997, the Company has state tax credit carryforwards
of $99,000 to offset future state taxable income.  These credits
expire in 2004 and 2005.

6.  STOCK APPRECIATION RIGHTS PLAN:
  
The Company has a stock appreciation rights (SAR) plan as an
incentive for key employees.  Under the SAR plan, key employees
are granted rights entitling them to market price increases in
the Company's stock.  At June 30, 1997 and 1996, 100,000 SARs
were authorized.  A summary of the outstanding SARs is as
follows:
                    Rights
                  Outstanding
                  at June 30

Price per Right   1997   1996
                        
                        
     $2.69        4,950  5,350
      3.75        1,600  1,600
      4.31        1,500  1,500
      4.63        9,900 13,400
      5.63          200    200
      8.88        4,500  4,500
      9.63        3,000  3,000
                  -----  -----            
                 25,650 29,550
                 ====== ======      
                             -24-

                 

The individual rights vest from the grant date as follows:

Year 1     0%       Year 4    60%
     2    20             5    80
     3    40             6   100

All rights are granted at fair market value at the date of grant.
Rights generally vest over a period from the second to the sixth
anniversary date of the grant.  The SAR liability and expense or
credit recorded annually is based on the market price of the
Company's stock as of the balance sheet date.  In 1997, 1996 and
1995, the Company decreased selling, general and administrative
expenses by $4,000, $1,000 and $96,000, respectively, in order to
reflect the lower SAR liability.

7.  EMPLOYEE STOCK PURCHASE PLAN:

The Employee Stock Purchase Plan enables substantially all
employees to purchase shares of the Company's common stock at
85 percent of the market value on the first or last business day
of the quarterly offering period, whichever is lower.   A maximum
of 100,000 shares are authorized for issuance over the ten-year
term of the plan that began on January 1, 1994.  The following
shares were issued under the term of the plan:

                    Average
          Shares     Price
          Issued    per Share
                     
1997      9,403      $4.26
1996     15,324       4.25
1995     13,658       7.25
              
8.EMPLOYEE STOCK OPTION PLAN:
  
During 1996, the Board of Directors (the Board) approved a stock
option plan (the Plan) for employees and nonemployee consultants
covering 90,000 shares of common stock.  The Plan includes
incentive stock options (ISOs) and nonqualified stock options
(NSOs).  Some of the terms and conditions of the Plan are
different for ISOs and NSOs.  The purchase price of each ISO
granted will not be less than the fair market value of the
Company's common shares at the date of grant.  The purchase price
of each NSO granted shall be determined by the Board in its
absolute discretion, but in no event shall such price be less
than 85 percent of the fair market value at the time of grant.
NSO and ISO options granted are exercisable for ten years from
the date of grant, and options are exercisable at the rate of at
least 25 percent per year over four years from the date the
option is granted.

At June 30, 1997 and 1996, 526 shares were available for granting
further options, and options for 89,474 shares were outstanding
at $5.00 per share. These options have a remaining life of nine
years.  At June 30, 1997 and 1996, 22,369 and 0 options were
exercisable, respectively.
                                -25-

The Company accounts for the Plan under APB Opinion No. 25, under
which no compensation cost has been recognized.  Had compensation
cost for the Plan been determined consistent with SFAS No. 123,
the Company's net income and earnings per share would have been
reduced to the following pro forma amounts:

                   1997      1996      1995
                                   
Net income:                        
As reported      $517,000  $434,000  $195,000
                       
Pro forma         472,000   389,000   N/A
                              
Earnings per                       
share:
As reported          .31     .25      .11
                                   
Pro forma            .29     .23      N/A
The fair value of each option grant is estimated on the date of
grant using the Black-Scholes option pricing model, with the
following weighted-average assumptions used for grants in 1996:
weighted average risk-free interest rate of 6.61 percent;
expected dividend yield of 0 percent; expected life of five years
for the Plan options; expected volatility of 37.44 percent.

9.  OPERATING LEASES:
  
The Company leases office space and equipment.  At June 30, 1997,
future minimum rental payments are as follows:

Year Ending   
  June 30
              
    1998      $237,000
    1999       207,000
               -------             
      Total   $444,000
              ========

Rental expense under these leases was $244,000 in 1997, $249,000
in 1996 and $235,000 in 1995.

The Company has been leasing excess warehouse space, generating
revenues of $537,000 in 1997, $441,000 in 1996 and $292,000 in
1995.  These revenues are classified as other income in the
statements of earnings.  A single lease, which accounted for 38
percent of rental income in 1997, will expire in November 1997.
The Company is in the process of seeking new tenants.  The
remaining leases have varying terms, which range from month-to-
month to expiration dates through June 2000.

                           -26-

10.  RETIREMENT PLANS:
  
The Company has a contributory retirement savings and profit-
sharing plan covering nonunion employees.  The Company
contributes one and one-half times the first 3 percent of
employee contributions to the retirement savings plan.  Profit-
sharing contributions are derived using a specific formula based
upon the Company's earnings.  Company contributions to the
retirement savings and profit-sharing plan are funded currently
and were approximately $79,000 in 1997 and 1996, and $107,000 in
1995.  The employer=s contributions for any fiscal year may not
exceed the amount lawfully deductible by the Company under the
provisions of the Internal Revenue Code.

The Company contributes to a defined contribution plan for
employees covered by collective bargaining agreements.  These
contributions, funded currently, were $335,000 in 1997, $256,000
in 1996 and $306,000 in 1995.

11.  RESEARCH AND DEVELOPMENT:
  
The Company sponsors research activities relating to the
development of new products and the improvement of existing
products.  The cost of such activities charged to expense was
$321,000 in 1997, $269,000 in 1996 and $360,000 in 1995.

12.  RELATED-PARTY TRANSACTIONS:
  
The Company entered into an agreement with a member of the Board
of Directors to provide consulting services to the Company during
the 1997 fiscal year.  The Company recorded an expense of $30,000
in fiscal 1997 related to this agreement, $18,000 of which was
recorded as a prepaid expense in the fiscal 1996 financial
statements.

13.  QUARTERLY RESULTS (Unaudited):
  
                       For the Year Ended June 30,     
                                  1997

                 First     Second     Third      Fourth       
                Quarter    Quarter   Quarter    Quarter      Total
                                                     
                                                      
Net sales     $6,043,000 $6,296,000 $5,894,000 $5,565,000  $23,798,000
                                                     
Earnings (loss)                                                 
before income     69,000    636,000     51,000     (7,000)     749,000
taxes     
                                           
Net earnings      42,000    382,000     27,000     66,000      517,000
                                                     
                                                      
Earnings per      $.03       $.23        $.02       $.03        $.31
common share

                               -27-

                        For the Year Ended June 30,      
                                   1996

                  First      Second     Third      Fourth       
                 Quarter    Quarter    Quarter    Quarter      Total
                                                       
                                                      
Net sales      $6,479,000 $6,772,000 $7,053,000 $6,229,000 $26,533,000
                                                     
Earnings (loss)                                                
before income      72,000    501,000    240,000   (162,000)    651,000
taxes                                                
Net earnings       43,000    295,000    144,000    (48,000)    434,000
(loss)                                               
                                                      
Earnings (loss)                                           
per common          $.03      $.17       $.08       $(.03)      $.25
share
                                


Form 10-K

Copies of the Company's Form 10-K on file with the Securities and
Exchange Commission may be obtained by writing to:

                   Esther K. Castain
                   Vacu-dry Company
                   P.O. Box 2418
                   Sebastopol, California  95473-2418

                               -28-

                                  SIGNATURES
       Pursuant to the requirements of Section 13 of 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.
       
                                          VACU-DRY COMPANY
                                              (Registrant)
       
       Date:  September 24, 1997              By:  /s/ Gary L. Hess
                                                 -------------------------    
                                              Gary L. Hess, President & CEO
       
       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.
       
            SIGNATURES                     TITLE                DATE
                                     President & Chief
       (a)   /s/ Gary L. Hess          Executive Officer      September 24,1997
            -----------------
              Gary L. Hess
       
       (b)  Directors:
       
            /s/Kenneth P. Gill                           September 25, 1997
            ------------------
            Kenneth P. Gill
       
            /s/ Ed Koplovsky                             September 24, 1997
            ----------------
            Ed Koplovsky
       
           /s/ Roger Mertz                               September 25, 1997
           -------------- 
           Roger Mertz
       
           /s/ Craig Stapleton                           September 26, 1997
           -------------------  
           Craig Stapleton
       
           ----------------
           Donal Sugrue
       
       (c)  Principal Financial Officer
               and Accounting Manager:
       
           /s/ Thomas R. Eakin                            September 24, 1997
           -------------------
            Thomas R. Eakin      Chief Financial Officer
       
           /s/ Susan Medeiros                              September 24, 1997
           ------------------          
            Susan Medeiros       Accounting Manager
                                -29-

                              VACU-DRY COMPANY
                        COMMISSION FILE NUMBER 01912
                                      
                                EXHIBIT INDEX
                                      
                      For the year ended June 30, 1997


          Exhibit                                                 Page No.
          Number   Document Description                        or(Annotation) 
                                                                  Reference 
           3. (a)  Articles of Incorporation                         (2)       
              (c)  By-laws of Vacu-dry Company                       (4)
         
          10. (e)  Employment Agreement, 
                     Gary L. Hess, March 14, 1996                    (5)
              (j)  Stock Appreciation Rights Plan                    (4)
              (k)  1996 Stock Option Plan                            (6) 
              (i)  1993 Employee Stock Purchase Plan                 (7) 
          
          11.      Computation of Per Share Earnings                  31
          
          23. (a)  Consent of Independent Public Accountants          33

          27. (a)   Financial Data Schedule                           32


               Incorporated by reference to the Company's:
  
              (2) Form 10-K for the year ended June 30, 1988
              (4) Form 10-K for the year ended June 30, 1992
              (5) Form 10-K for the year ended June 30, 1996
              (6) Form 10-K/A for the year ended June 30, 1996  
              (7) Form S-8 Registration Statement No. 33-70870 
  
          These exhibits are incorporated by reference to the Registrant's
          Annual Report, filed pursuant to Section 13 of the Securities and
          Exchange Act of 1934. 
                                -30-