U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

[X]    Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
       Act of 1934. For the fiscal year ended June 30, 2001

[ ]    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 0-1912

                            SONOMAWEST HOLDINGS, INC.
             (Exact name of registrant as specified in its charter)

                CALIFORNIA                                 94-1069729
      (State or other jurisdiction of                   (I.R.S. Employer
      incorporation of organization)                 Identification Number)

              2064 HIGHWAY 116 NORTH, SEBASTOPOL, CALIFORNIA 95472
                    (Address of principal executive offices)

                                 (707) 824-2001
              (Registrant's telephone number, including area code)

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

                           Common Stock, No Par Value
                                (Title of Class)

         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 4, 2001 non-affiliates of the Registrant held voting stock
with an  aggregate  market  value of  $5,451,424  computed by  reference  to the
average of the bid and asked prices of such stock on such date. For the purposes
of the foregoing  calculations,  only  directors  and executive  officers of the
Registrant are deemed to be affiliates.  This  determination of affiliate status
is not necessarily a conclusive determination for other purposes.

         As of September 4, 2001,  there were 1,023,506  shares of common stock,
no par value, outstanding which is the only class of shares publicly traded.

         Portions of the following document are incorporated by reference:

         Proxy  Statement for  Registrant's  2001 Annual Meeting of Shareholders
currently  scheduled  to be held  October  31,  2001  and to be  filed  with the
Securities  and Exchange  Commission  on or before 120 days after the end of the
2001 fiscal year is incorporated by reference into Part III of this report.




                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

         SonomaWest Holdings,  Inc. (the "Company" or "Registrant") is including
the following  cautionary statement in this Annual Report to make applicable and
take  advantage  of  the  safe  harbor  provisions  of  the  Private  Securities
Litigation Reform Act of 1995 for any forward looking  statements made by, or on
behalf of, the Company. Forward looking statements include statements concerning
plans,  objectives,   goals,  strategies,   future  events  or  performance  and
underlying assumptions,  and other statements which are other than statements of
historical  facts.  Certain  statements  contained  herein are  forward  looking
statements and,  accordingly,  involve risks and uncertainties which could cause
actual  results or outcomes to differ  materially  from those  expressed  in the
forward looking statements. The Company's expectations,  beliefs and projections
are expressed in good faith and are believed by the Company to have a reasonable
basis, although actual results may differ materially from those described in any
such forward looking  statements.  Risks inherent in  Registrant's  business and
factors that could cause or  contribute  to such  differences  include,  without
limitation,  the  considerations  set forth under  "Management's  Discussion and
Analysis  of  Financial  Condition  and  Results of  Operations  There can be no
assurance  that  management's  expectations,  beliefs  or  projections  will  be
achieved or accomplished,  and the Company expressly disclaims any obligation to
update any forward looking statements.

                                     PART I

ITEM 1.  BUSINESS

         The Company was  incorporated  in  California  on December  27, 1946 as
Vacu-dry  Company,  and until  July 30,  1999 was  engaged  in the  development,
production  and  marketing  of  fruit  products.  Thereafter,  and as  part of a
strategic  reorientation,  the Company sold a major portion of it assets related
to its  product  lines of  processed  apple  products  and  products  containing
processed apple products to Tree Top, Inc. (Tree Top) for $13.9 million. Certain
product lines used in or related to the apple product lines were not included in
the sale.  These  included  vacuum  dried apple  products,  certain  mixed fruit
products,  apple products packaged for the Company by others,  and organic apple
products.  Thereafter in August 1999, the Company  determined that these product
lines, as well as the food storage product line,  would be discontinued and held
for  sale.  In the  third  quarter  of  fiscal  2000,  the  Company  decided  to
discontinue and hold for sale the assets and operations of its organic  packaged
goods subsidiary Made In Nature Company, Inc. The intellectual property and most
dried fruit  inventories  related to the organic  packaged goods  operation were
sold in May 2000 for $1.1 million to Premier Valley Foods, Inc. Therefore, as of
June  2001,  the  Company's  remaining  line  of  business  is its  real  estate
management and rental  operations,  consisting of two industrial parks north and
south of Sebastopol, California, totaling almost 458,000 square feet of rentable
space on 82 acres of land. (See Item 2, Properties.) Sebastopol is approximately
56 miles north of San Francisco in Sonoma County. The Company has also committed
itself to a $3 million  investment  in the preferred  stock of a privately  held
telecommunications  company, MetroPCS, Inc. As of June 30, 2001, the Company had
invested $599,000 on its $3 million commitment.

INDUSTRY SEGMENT INFORMATION

         For  the  year  ended  June  30,  2001,  the  Company  operated  in one
reportable segment, real estate management and rental operations.  The Company's
primary  business  revenue is generated  from the leasing of its two  industrial
properties, located in Sebastopol,  California. The properties are leased out to
multiple  tenants  with leases  varying in length from  month-to-month  to eight
years. The Company's  business is not seasonal and does not require  significant
working  capital.  Revenue from the leasing  activities is recorded on a monthly
basis and terms of payment  are  either net the 1st or 15th of the month.  As of
June 30, 2001,  no single  tenant  accounted  for more than 10% of the Company's
revenue.


                                      -1-


         In addition, while not part of its general operations,  the Company has
made a financial commitment to a $3 million investment in the preferred stock of
MetroPCS, Inc., a privately held telecommunications  company. The Company is not
involved in the daily operations nor the management of MetroPCS, Inc.

Information regarding all other business income is included in the discussion of
discontinued operations.

ENVIRONMENTAL MATTERS

         The Company believes it has complied with all governmental  regulations
regarding  protection of the  environment.  Upon the  expiration of the existing
waste water permit (issued by the State of California), the Company was notified
that to renew its permit, the Company's current waste water system would need to
be modified to separate  domestic  waste from its  processed  waste water.  As a
result,  the  Company is in the process of making  these  changes to comply with
these regulations and will incur capital expenditures of approximately  $100,000
to $150,000 to implement  these changes during the 2002 fiscal year. In addition
to these capital expenditures, the Company could be held liable for the costs of
removal or  remediation  of any  hazardous  or toxic  substances  which might be
located on or in our  properties  in the  future.  These laws often  impose such
liability  without regard to whether the owner knew of, or was responsible  for,
the  presence  of the  hazardous  or  toxic  substances.  The  presence  of such
substances,  or the failure to remediate such substances properly, may adversely
affect the owner's  ability to sell or rent the  property or to borrow using the
property as  collateral.  Other  Federal  and state laws  require the removal of
damaged material containing asbestos in the event of remodeling or renovation.

EMPLOYEES

         The Company  currently  employs 6 employees,  each in a  management  or
staff  capacity,  and  none of whom is  covered  under a  collective  bargaining
agreement.

         Historically the Company has employed an average of  approximately  265
persons,  many of whom were  production  workers  and  covered  by a  collective
bargaining agreement.  The Company substantially reduced its workforce following
the sale to Tree Top in 1999,  after which time none of its  employees  has been
covered under a collective bargaining agreement.

INSURANCE

         The  Company  maintains  product,   property,   and  general  liability
insurance plus umbrella  liability  coverage.  While management feels the limits
and coverage are adequate  relative to the related risks,  there is no assurance
that this  insurance will be adequate to protect the Company from all unforeseen
occurrences.

CERTAIN FACTORS

In evaluating  the Company and its business,  the  following  factors  should be
given careful consideration,  in addition to the information mentioned elsewhere
in this Form 10-K.

RISKS ASSOCIATED WITH INVESTMENTS IN REAL ESTATE

         Income from the  properties  may be adversely  affected by, among other
things,  increasing  unemployment  rates,  oversupply  of competing  properties,
reduction  in demand for  properties  in the area,  inflation,  and adverse real
estate, zoning and tax laws. Certain significant expenditures associated with an

                                       2


investment in real estate (such as mortgage  payments,  real estate  taxes,  and
maintenance costs) constitute fixed costs and do not decrease when circumstances
cause a reduction in income from the investment.

SHORT OPERATING HISTORY IN THIS REAL ESTATE INDUSTRY SEGMENT AND INVESTMENT
ACTIVITIES

         While the  Company has managed  real estate and  facilities  issues for
many years,  it is only recently that it has shifted its primary  business focus
to that  business  segment  and its  investment  activities.  While the  Company
believes that it has  sufficient  experience,  resources and personnel to manage
its properties and  investments  effectively,  it does not have a long operating
history that  demonstrates  such effective  management and there is no assurance
that it will be successful.

POTENTIAL ENVIRONMENTAL LIABILITY

         The  Company  could  be  held  liable  for  the  costs  of  removal  or
remediation  of  any  hazardous  or  toxic  substances  located  on  or  in  its
properties. These laws often impose such liability without regard to whether the
owner knew of, or was  responsible  for, the presence of the  hazardous or toxic
substances.  The presence of such  substances,  or the failure to remediate such
substances  properly,  may adversely  affect the owner's ability to sell or rent
the property or to borrow using the property as  collateral.  Other  Federal and
state laws require the removal of damaged  material  containing  asbestos in the
event of remodeling or renovation.

UNINSURED LOSS

         The Company  carries  several types of insurance.  There are,  however,
certain types of extraordinary losses (such as losses from earthquakes) that may
be either  uninsurable or not economically  insurable.  Should an uninsured loss
occur, the Company could lose its investment in and anticipated profits and cash
flow  from a  property  and  would  continue  to be  obligated  on any  mortgage
indebtedness on the property.

INVESTMENT RISKS

         The Company has  committed  to a $3 million  minority  investment  in a
telecommunications  company.  As of June 30,  2001,  the  Company  had  invested
$599,000 on its $3.0 million  commitment.  Even though the Company's  management
believes  that the  investment in Metro PCS will  ultimately  provide a positive
return to the Company, there is no assurance that this will occur.

         NO DIVIDENDS ON COMMON STOCK

         The Company has not paid  dividends on its common stock within the last
15 years. Even if its future  operations  result in  profitability,  as to which
there can be no assurance,  there is no present anticipation that dividends will
be paid.  Rather,  the Company  expects that any future earnings will be applied
toward the further development of the Company's business.

ITEM 2.  PROPERTIES

         ADMINISTRATIVE   OFFICES.   As  of  August  25,   2001  the   principal
administrative  offices of the Company were relocated to 2064 Highway 116 North,
Sebastopol,  California.  The  administrative  offices occupy a small portion of
this Company-owned property.  Prior to March 2000, the principal  administrative
offices of the Company were  located in Santa Rosa,  California.  These  offices
consist  of  approximately  9,200  square  feet of office  space and are  leased
through  December  2003.  This  space  has  been  sublet  through  May  2002  at
approximately the Company's lease rate, with an option to renew

                                       3


through  December  2003.  If in  management's  opinion it is  probable  that the
sublessee will not exercise the option  through  December 2003, the Company will
actively  market this space to minimize the vacancy risk upon  expiration of the
sublease.  There  can be no  assurance  that  these  marketing  efforts  will be
successful or that a suitable sublessee will be located in a timely manner.

          REAL  PROPERTY.  The Company owns two properties  together  comprising
81.5 acres in the "West  County"  wine area of Sonoma  County  approximately  56
miles north of San Francisco.  The  properties  are four miles apart,  north and
south of the town of  Sebastopol  located in the  "Russian  River  Valley"  wine
appellation district.

         SONOMAWEST  INDUSTRIAL PARK SOUTH. This property consists of 15.2 acres
of land immediately south of Sebastopol at 1365 Gravenstein Highway South. It is
in the City of Sebastopol's  sphere of influence.  The  improvements  consist of
five connected  buildings on a parcel  approximately  five acres in size with an
aggregate of 91,300 square feet of rentable space.  The available space is quite
suitable for commercial  rental.  All buildings have fire sprinkler  protection.
Other  features  include ample  parking,  security and a location close to major
north-south and east-west traffic arteries. In addition,  there is 19,000 square
feet of paved  parking  area  that can be  leased.  The  property  is zoned  for
"limited   industrial"   use   which   means   that   permitted   uses   include
agricultural/food  processing,  light industry,  office, warehousing or storage.
Adjacent  to these  five  acres are two  additional  undeveloped  Company  owned
parcels  approximately  two  acres  and  eight  acres  in  size  zoned  "limited
industrial" and "low density  residential",  respectively.  Currently 88% of the
space  available  has been  leased  to nine  tenants.  Lease  terms  range  from
month-to-month to eight years with options to extend beyond that.

         The  following  table sets forth the schedule of the lease  expirations
for each of the ten years commencing with the fiscal year ending June 30, 2002:

                 Number of                                          Percent of
                 Tenants Whose     Total Square     Annual Rent     Gross Rent
Year ending      Leases Will       Feet Covered     Represented     Represented
June 30th        Expire            by Leases        by Leases       by Leases
--------------------------------------------------------------------------------
2002                  2               75,018         $ 304,854         84%
2003                  -               63,671           265,242         73%
2004                  -               63,671           265,242         73%
2005                  1               63,671           232,988         64%
2006                  1               32,265            89,441         25%
2007                  1                5,417             8,075          2%

         The federal tax basis of the property is $357,612. The accumulated book
depreciation   is  $844,233  and  the  book  net  carrying  value  is  $353,781.
Depreciation  expense is calculated on a  straight-line  basis for book purposes
and various methods for tax purposes.

         The real estate taxes for this  property for the fiscal year ended June
30, 2001 were $13,323.

         The Company has a $ 2.0 million  loan secured by this  property,  which
matures in December 2003.

         SONOMAWEST  INDUSTRIAL PARK NORTH. This property consists of 66.4 acres
of land approximately two miles north of Sebastopol at 2064 Gravenstein  Highway
North. The improvements  consist of twelve buildings located on approximately 27
acres with an aggregate of 366,484 square feet of leasable space. The balance of
the  property is  dedicated to  wastewater  treatment  and a large pond for fire
protection.  This property is zoned  "diversified  agriculture"  in its entirety
which means that it can be used for agricultural/food  processing, cold storage,
warehousing,  processing and office space. SonomaWest is


                                       4


currently  attempting  to broaden  the  permitted  uses of the 2064  Gravenstein
Highway North property to allow other types of  activities,  but there can be no
assurance  that such  efforts  will be  successful.  The existing use permit may
restrict  the types of tenants  that could  occupy the  property,  resulting  in
prolonged vacancy and/or lower rental rates, having a material adverse effect on
the Company's business, financial condition and results of operations.

         Currently  43% of the  space  available  has  been  leased  to  sixteen
tenants. An additional 62,778 square feet of outside space has also been leased.
Leases range from  month-to-month  to eight years with options to extend  beyond
that.



















                                       5



                 Number of                                          Percent of
                 Tenants Whose     Total Square     Annual Rent     Gross Rent
Year ending      Leases Will       Feet Covered     Represented     Represented
June 30th        Expire            by Leases        by Leases       by Leases
--------------------------------------------------------------------------------
2002                 7                104,678        $ 450,057          49%
2003                 -                 57,678          319,881          35%
2004                 1                 57,678          311,223          34%
2005                 -                 55,273          302,565          33%
2006                 1                 55,273          256,885          28%
2007                 1                  4,295           11,447           1%

         The federal tax basis of the property is $1,648,498. The accumulated
book depreciation is $3,625,117 and the book net carrying value is $1,702,490.
Depreciation expense is calculated on a straight-line basis for book purposes
and various methods for tax purposes.

         The real estate taxes for this property for the fiscal year ended June
30, 2001 were $49,998.

         The Company has no debt associated with this facility. The Company is
also evaluating whether it should seek development entitlements for this
property.The Company has engaged a major real estate brokerage firm on a
commission basis to assist in marketing all of its properties. There can be no
assurance that these marketing efforts will be successful, or that suitable
tenants will be found on a timely basis. Significant, prolonged vacancies at the
properties may have a material adverse impact on the Company's business,
financial condition and results of operations.

ITEM 3.  LEGAL PROCEEDINGS.

         The Company is not a party to any material legal proceedings.

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, 2001.

                                     PART II

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

         The  Company's  Common  Stock is traded on the Nasdaq  National  Market
System (symbol: SWHI).

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

                      QUARTER ENDING         LOW            HIGH
                      --------------         ----           ----
                         09/30/99            6.75          10.50
                         12/31/99            5.38           7.00
                         03/31/00            4.88           6.13
                         06/30/00            4.25           6.50
                         09/30/00            5.75           6.44
                         12/31/00            5.94           7.50
                         03/31/01            6.94           8.00
                         06/30/01            6.40           7.83

                                       6


         The above  quotations  were obtained from the Yahoo Finance  Historical
Quotes Online website.

         On September 4, 2001, there were  approximately 473 registered  holders
of common stock and 478  shareholders  that held stock in street  name.  On that
date, the average of the high and low price per share of the Company's stock was
$8.00. This price reflects interdealer prices, does not include dealer mark-ups,
mark-downs  or   commissions,   and  may  not   necessarily   represent   actual
transactions.

         In December 2000, the Company  repurchased and retired 112,000 warrants
for $112,000.  The warrants  represented a right to purchase  112,000  shares of
common  stock and had an  exercise  price of $8 per  share.  The  warrants  were
originally  assigned a value of  $456,000.  Common  stock was  increased  by the
difference between the repurchase price and the originally assigned value.

         In October  2000,  the  Company's  Board of  Directors  authorized  the
repurchase of up to 500,000 shares of the Company's  stock at $8.00 per share in
a tender offer.  During the fourth  quarter of fiscal 2001,  777,000 shares were
tendered  resulting in the pro rated repurchase of 64% (500,000) of the tendered
shares.

ITEM 6.  SELECTED FINANCIAL DATA.

YEAR ENDED JUNE 30 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                  2001      2000      1999      1998      1997
                                 ------    ------    ------    ------    ------

Total revenues (1)               $1,192    $1,197    $  665    $  518    $  537

Net loss from continuing
  operations                       (355)     (473)     (759)     (573)     (509)
Net earnings (loss) from
  discontinued operations           161     3,183    (2,170)    1,472     1,026
Net earnings (loss)                (194)    2,710    (2,929)      899       517
Loss per share from continuing
  operations
  Basic                           (0.27)    (0.31)    (0.50)    (0.36)    (0.31)
  Diluted                         (0.27)    (0.31)    (0.50)    (0.36)    (0.31)
Earnings (loss) per share from
  discontinued operations
  Basic                            0.12      2.09     (1.43)     0.93      0.62
  Diluted                          0.12      2.06     (1.43)     0.92      0.62
Earnings (loss) per share
  Basic                           (0.15)     1.78     (1.93)     0.57      0.31
  Diluted                         (0.15)     1.75     (1.93)     0.56      0.31
  Total Assets                    7,687    12,969    17,023    17,008    14,576
  Long Term Debt                  1,917     1,974     2,860     1,703     1,808

         (1) After the sale of the Company's  apple-based  industrial ingredient
business  and the  discontinuation  of its organic  packaged  goods  business in
fiscal 2000,  the Selected  Financial Data  presented  above was  reformatted to
reflect this discontinuation in the ongoing business of the Company.

                                       7


As a result, this chart now reflects the ongoing real estate business as
continuing operations and the financial results from the discontinuation of its
industrial ingredient and organic packaged goods business as discontinued
operations.

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

OVERVIEW

         As of fiscal 2001, the Company's  business  consists of its real estate
management and rental  operations and its investment in the preferred stock of a
private  telecommunications  company,  MetroPCS,  Inc.  Prior to the sale of its
other  business  segments,  SonomaWest  operated  in  three  business  segments:
industrial dried fruit ingredients,  organic packaged goods and real estate. The
Company  commenced  a  strategic  reorientation  upon  the  announcement  of the
proposed sale of its  apple-based  industrial  ingredients  product line in June
1999.  In August 1999 the decision was made to sell or  discontinue  all product
lines in the Company's industrial dried fruit ingredients  business.  In January
2000,  the Company  decided to sell or  discontinue  its organic  packaged goods
business.  As a result of these decisions,  both of these business  segments are
considered discontinued operations and their operating results,  results of cash
flows  and  net  assets  are  reflected  outside  of  the  Company's  continuing
operations.

         During  fiscal 2001,  the Company  committed  to a $3 million  minority
investment in a telecommunications company. As of June 30, 2001, the Company had
invested $599,000 on its $3.0 million commitment.

DISCONTINUED OPERATIONS

         In July 1999, the Company sold the bulk of its  apple-based  industrial
ingredients product line to Tree Top, Inc., of Selah,  Washington.  This product
line represented 55% and 81% of the Company's sales for the years ended June 30,
1999 and 1998, respectively.  This sale, which was recorded in the first quarter
of fiscal  2000,  is an important  element of the  Company's  strategic  plan to
increase the return on its investments and increase shareholder value by exiting
businesses  with low  returns and high  capital  requirements.  The  transaction
provided  financial  resources  to support the  Company's  real estate and other
business opportunities. Following completion of the sale, the Company determined
in  August  1999  that  the  remaining  product  lines in the  Company's  vacuum
ingredients  segment of its business  would be  discontinued  and held for sale.
These  product  lines  included  the  Company's  dried  ingredients,   Perma-Pak
long-term food storage,  and drink mix businesses.  In January 2000, the Company
decided to sell or discontinue its organic packaged goods business.  As a result
of these  decisions,  the  Company has  classified  these  business  segments as
discontinued operations.  Accordingly, the Company has segregated the net assets
of the discontinued  operations in the  consolidated  balance sheets at June 30,
2001 and 2000,  the  operating  results of the  discontinued  operations  in the
consolidated  statements of operations  for fiscal 2001,  2000, and 1999 and the
cash flows from discontinued  operations in the consolidated  statements of cash
flows for fiscal 2001, 2000, and 1999.

         For  fiscal  2001,   the  Company   recorded  an  after-tax  gain  from
discontinued  operations of $161,000.  This  compares to an after-tax  gain from
discontinued  operations of $3,151,000  for 2000. The small gain in 2001 relates
to sales of  remaining  inventories  at higher  than  anticipated  prices as the
wind-down  of the vacuum  ingredients  and organic  packaged  goods  segments is
completed.

         In  fiscal  2000,  the  Company   recorded   after-tax   earnings  from
discontinued  operations of $32,000 on sales of $9.5 million for the ingredients
business and $2.2 million for the organic packaged goods business. This compares
to an  after-tax  loss of  $2.2  million  on  sales  of  $35.2  million  for the
ingredients business and $2.7 million for the organic packaged goods business in
fiscal 1999. The decline in sales in

                                       8


the ingredients  business is due to the sale of the apple  ingredients  business
during the first quarter of fiscal 2000 and a  significant  decline in the sales
of Perma-Pak food storage products. The decline in sales in the organic packaged
goods  business  is due to the sale of the dried  fruit  business  in the fourth
quarter  of  fiscal  2000.   After  the  allocation  of  selling,   general  and
administrative  expenses  between  continuing and discontinued  operations,  the
discontinued  businesses  generated  $53,000 of operating  income in fiscal 2000
versus an operating  loss of $4.1  million in fiscal  1999.  Included in cost of
sales,  however, in fiscal 1999 is the write-down of food storage inventories by
$3.5  million to reflect  estimated  net  realizable  value.  While the  Company
experienced exceptionally strong food storage sales through the third quarter of
fiscal 1999, sales have declined  substantially  since that time. The Company is
actively   marketing  all  remaining  assets  of  its  discontinued   businesses
(primarily  food storage  inventory),  but there can be no assurances that there
will be a sale of all or any of the remaining assets.

RESULTS OF CONTINUING OPERATIONS

         The Company's continuing line of business is its real estate management
and rental operations. See Item 2, Properties, above for a further discussion of
the Company's real estate operations. Additionally, the Company has committed to
a $3 million investment in a telecommunications  company,  MetroPCS,  Inc. As of
June 30, 2001, the Company had invested $599,000 on its $3.0 million commitment.
In August 2001, an additional investment of $446,300 was paid to MetroPCS.

FISCAL 2001 COMPARED TO FISCAL 2000

         RENTAL REVENUE.  The Company leases warehouse,  production,  and office
space  as well as  outside  storage  space  at both of its  properties.  The two
properties have a combined  leaseable area of approximately  458,000 square feet
on 82 acres of land.  As of the end of fiscal  year  2001,  there were 25 leases
covering  275,941  square feet of space or 59% leased  compared to 57% leased in
fiscal  2000.   The  leases   contain   varying   original  terms  ranging  from
month-to-month  to eight years.  Fiscal 2001 rental revenue remained  relatively
constant at $ 1,192,000 decreasing $5,200 from fiscal 2000. Nonetheless,  rental
revenue does not cover all operating  costs,  yielding  deficits of $532,000 and
$789,000 in fiscal years 2001 and 2000  respectively.  While the Company and its
retained  broker are actively  marketing the properties to prospective  tenants,
there  can be no  assurance  that  tenants  will be found in the near term or at
rates  comparable with existing  leases.  As a result,  the Company's  operating
results will be negatively  impacted as long as the tenant rental revenue stream
fails to cover existing operating costs.

         OPERATING  COSTS.  Operating  costs  consist of direct costs related to
continuing  operations and all general  corporate  costs.  Only direct  selling,
general and administrative costs related to the ingredients and organic packaged
goods  businesses  were charged to discontinued  operations in the  consolidated
statements of  operations  in 2000 and 2001.  As of the end of fiscal 2001,  the
Company's  total  operating  costs  exceeded  the tenant  rental  revenue.  Cost
reduction  efforts to minimize any avoidable  spending  have been  undertaken to
minimize these negative  operating  results while the Company actively  searches
for additional tenant revenue. For fiscal 2001, operating costs decreased 11% or
$216,000 to $1,974,000 compared to $2,190,000 in the prior year. Operating costs
have begun to normalize  for the  continuing  operations,  with the reduction of
temporary labor costs contributing partially to the decrease in these costs. The
Company  continues to focus on the reduction of these costs where possible.  The
Company's  continuing  operating results will be negatively  impacted as long as
the tenant rental revenue stream fails to cover existing operating costs.

         INTEREST AND OTHER  INCOME  (EXPENSE),  NET.  Interest and other income
(expense)  consists  primarily of interest income on the Company's cash balances
and interest expense on mortgage debt. Proceeds from the sale of the ingredients
business received in July 1999 were used to pay off the Company's revolving bank
line of credit and substantially reduce long-term debt. As a result of this

                                       9


elimination  of debt,  the Company was a net investor of cash in fiscal 2001 and
2000.  In fiscal 2001 the  Company  generated  $418,000  of interest  income and
incurred $156,000 of interest  expense,  compared to $409,000 of interest income
and $218,000 of interest expense in fiscal 2000.

         INCOME TAXES.  The fiscal 2001 effective tax rate decreased to 33% from
the fiscal 2000  effective  tax rate of 40%.  The decrease is due to a valuation
allowance  placed on state net operating  losses generated in fiscal 2001 due to
the  uncertainty  of future taxable income against which the state net operating
losses could be offset. The Company has continued to benefit from federal losses
due to the  ability to carry such losses back and offset  against  2000  taxable
income.

FISCAL 2000 COMPARED TO FISCAL 1999

         RENTAL REVENUE. Rental revenue in fiscal 2000 increased 80% or $532,000
from fiscal 1999. This increase was primarily a result of leasing  activities at
the Company's former production facility.

         OPERATING  COSTS.  In fiscal 2000,  operating  costs  increased  15% or
$282,000.  This change was  primarily  due to  increased  temporary  labor costs
incurred during the first two quarters of fiscal 2000.

         INTEREST AND OTHER INCOME (EXPENSE),  NET. In fiscal 2000, the proceeds
from the sale of the Company's  ingredient  business were used to  significantly
reduce its debt. As a result,  in fiscal 2000 the Company  become a net investor
of cash,  generating  $409,000  of  interest  income and  incurring  $218,000 of
interest expense.  In the prior year it was a net borrower,  generating interest
income of $2,000 and incurring interest expense of $179,000.

         INCOME TAXES. The fiscal 2000 effective tax rate changed from a benefit
of 43% to a charge of 40%, due primarily to lower tax credits in fiscal 2000.

LIQUIDITY AND CAPITAL RESOURCES

         The  Company had cash of $ 3.9  million at June 30,  2001,  and current
maturities  of  long-term  debt of $57,000.  Although  the  Company  generated a
pre-tax loss of $532,000 from operating activities,  the cash balances decreased
$4.4  million  from $8.3  million at June 30,  2000 to $3.9  million at June 30,
2001. Cash generated from  operations was $1,011,000  after adding back non-cash
changes and the changes in other current  operating assets and liabilities.  The
decrease in the Company's  cash balance was primarily a result of the repurchase
of  500,000  shares  of the  Company's  stock at  $8.00  per  share  ($4,087,000
including  costs) (see  below),  an  investment  in Metro PCS of  $599,000  (see
below),  a shareholder  note payoff of $564,000,  the  repurchase of warrants of
$112,000 and principal payments on the remaining long-term debt.

         During  December 2000,  the Company  entered into an agreement with its
sole lender in order to modify the terms of the lending agreement.  As a result,
the  financial  based debt covenant was amended.  The new covenant  required the
Company,  at the end of each Fiscal Year,  to maintain a debt  service  coverage
ratio at least 1:15 to 1. Until such time as this ratio  reaches  1.25 to 1, the
Company was required to maintain  restricted,  unencumbered  cash or  marketable
securities of at least $600,000. Furthermore, the terms of the loan restrict the
Company from incurring any additional  indebtedness during the term of the loan.
As  of  June  30,  2001,  the  Company's  debt  service  ratio  was  .97  to  1.
Consequently,  $600,000 is  classified as  restricted  cash on the  accompanying
balance   sheet.   The  Company   received  a  waiver  from  the  Bank  of  this
non-compliance with the debt service coverage ratio as of June 30, 2001.

         As of August 15,  2001,  the  Company and the Bank agreed to a Restated
and Amended  Addendum to this  Agreement.  This addendum amends and restates the
provisions of the agreement stated

                                       10


         above. The new addendum  requires that the Company,  at the end of each
Fiscal Year,  maintain a debt service  coverage  ratio of at least 1.05 to 1. It
still requires that until such time as this ratio reaches 1.25 to 1, the Company
is required to maintain restricted,  unencumbered cash or marketable  securities
of at least  $600,000.  In  addition  to the lien on the  Real  Property  (South
Property only) it grants the bank a lien in a Money Market  account  established
by the  Company  after  the  fiscal  2001 year end,  in the  amount of  $90,000.
Management is confident that in the future it can remain in compliance with this
new debt service coverage ratio.

         The Company has a variable  rate  borrowing  tied to the LIBOR rate. To
reduce its exposure to changes in the LIBOR rate, the Company has entered into a
swap  contract.  The Company is a party to an interest  rate swap under which it
exchanges  monthly,  the difference  between fixed and floating interest amounts
calculated on an initial agreed-upon notional amount of $2,100,000. The notional
amount is amortized  monthly based on the Company's  principal  payments and was
$1,974,000 as of June 30, 2001.  The interest rate contract has a five year term
that coincides  with the term of the borrowing,  both of which began on December
1, 1998 and end on December 1, 2003.  The swap  contract  requires the Company's
counter  party to pay it a floating  rate of  interest  based on  USD-LIBOR  due
monthly.  In return,  the Company  pays its counter  party a fixed rate of 5.10%
interest due  monthly.  The Company will report all changes in fair value of its
swap  contract in  earnings.  During the year ended June 30,  2001,  the Company
recorded  a  decrease  in the  value of this  swap of  $12,262.  This  amount is
included in interest  expense.  The cumulative  effect of adopting this standard
effective July 1, 2000 was not significant.

         The  Company has  committed  itself to a $3 million  investment  in the
preferred stock of a privately held telecommunications  company,  MetroPCS, Inc.
As of June 30,  2001,  the  Company  had  invested  $599,000  of its $3  million
commitment.  The Company has accounted for the investment using the cost method.
In August, 2001 an additional investment of $446,300 was paid to MetroPCS. It is
expected that the remaining  $1,954,700  will be funded in several  installments
throughout the fiscal year ending June 30, 2002.

         In December 2000, the Company  repurchased and retired 112,000 warrants
for $112,000.  The warrants  represented a right to purchase  112,000  shares of
common  stock and had an  exercise  price of $8 per  share.  The  warrants  were
originally  assigned a valued of  $456,000.  Common  stock was  increased by the
difference between the repurchase price and the originally assigned value.

         During  fiscal  2001,  the Company  repurchased  500,000  shares of the
Company's  stock at $8.00  per share in a tender  offer.  The  tender  offer was
oversubscribed,  as 777,000  shares  were  tendered  resulting  in the pro rated
repurchase of 64% (500,000 shares) of the tendered shares.

SUBSEQUENT EVENTS

         On July 17, 2001 the Company  approved  the  granting of 25,000  common
stock options to Board  Members:  David  Bugatto - 10,000,  Roger Mertz - 5,000,
Fred Selinger - 5,000 and Craig Stapleton - 5,000,  each at a price of $7.48 per
share.

         On July 17, 2001 the Board of  Directors  entered  into an agreement in
principle,  which was thereafter executed,  with Gary L. Hess, its President and
Chief Executive  Officer,  replacing Mr. Hess's existing  employment  agreement.
Pursuant to the  separation  agreement,  Mr. Hess will continue as the President
and Chief Executive  Officer,  first on a full-time basis and then on a parttime
basis,  through October 31, 2001. Effective September 2001, the Company will pay
separation  payments to Mr. Hess in the amount of $12,500 monthly for 29 months,
replacing all payment obligations under his prior employment agreement. Mr. Hess
has also been designated as the Company's exclusive sales  representative in its
efforts to sell any and all  remaining  Perma-Pak  finished  good  inventory and
other

                                       11


Perma-Pak property. Mr. Hess also has the option of extending the period within
which he is eligible to exercise options previously granted to him.

         On July 17, 2001 the Company entered into a Consulting Agreement with
David J. Bugatto, a director. Pursuant to the agreement Mr. Bugatto will provide
consulting services to the Company in connection with its real estate business
for a monthly fee of $2,500. The agreement is retroactive to April 1, 2001.

MINIMUM LEASE PAYMENTS

The Company has been leasing warehouse space, generating revenues of $1,192,000
in 2001, $1,197,000 in 2000 and $665,000 in 1999. The leases have varying terms,
which range from month-to-month to expiration dates through 2007. As of June 30,
2001, assuming none of the existing leases is renewed or no additional space is
leased, the following will be the future minimum lease income (in thousands):

                    YEAR ENDING
                      JUNE 30
                    ----------
                        2002                     $755
                        2003                      585
                        2004                      576
                        2005                      536
                        2006                      346
                        Thereafter                 59
                                             ----------
                                 Total         $2,857
                                             ==========

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

See  Consolidated  Financial  Statements and  Consolidated  Financial  Statement
Schedule



Independent Auditor's Report ..............................................  F-1

Consolidated Balance Sheets at June 30, 2001 and 2000 .....................  F-2

Consolidated Statements of Operations for the years ended
June 30, 2001, 2000 and 1999 ..............................................  F-3

Consolidated Statements of Changes in Shareholders' Equity for
the years ended June 30, 2001, 2000 and 1999 ..............................  F-4

Consolidated Statements of Cash Flows for the years ended
June 30, 2001, 2000 and 1999 ..............................................  F-5

Notes to Consolidated Financial Statements ................................  F-6

                                       12



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Shareholders of
SonomaWest Holdings, Inc.:

We have  audited the  accompanying  consolidated  balance  sheets of  SonomaWest
Holdings, Inc. (a California corporation) and Subsidiary as of June 30, 2001 and
2000,  and  the  related  consolidated  statements  of  operations,  changes  in
shareholders'  equity,  and cash  flows for the three  years then  ended.  These
financial  statements and the schedule referred to below 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 auditing standards generally accepted
in the United States. 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 SonomaWest Holdings,  Inc. and
Subsidiary as of June 30, 2001 and 2000,  and the results of its  operations and
its cash flows for the three years then ended,  in  conformity  with  accounting
principles generally accepted in the United States.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements  taken as a whole. The Schedule listed in the index to the
financial  statements is presented for purposes of complying with the Securities
and  Exchange  Commission's  rules  and  is not a  required  part  of the  basic
financial  statements.   This  Schedule  has  been  subjected  to  the  auditing
procedures  applied in the audit of the basic  financial  statements and, in our
opinion,  fairly states in all material  respects the financial data required to
be set forth therein in relation to the basic  financial  statements  taken as a
whole.

ARTHUR ANDERSEN LLP

San Francisco, California,
August 6, 2001

                                      F-1



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                          AS OF JUNE 30, 2001 AND 2000
                             (AMOUNTS IN THOUSANDS)

ASSETS                                                         2001        2000
                                                              ------------------
CURRENT ASSETS:
  Cash                                                        $3,336     $ 8,359
  Restricted cash (see note 4)                                   600
  Accounts receivable, less allowances for
    uncollectible accounts of $10 and $47 in
    fiscal 2001 and 2000, respectively                            97         110
  Other receivables                                              124          --
  Prepaid income taxes                                           287         816
  Prepaid expenses and other assets                              129          87
  Current deferred income taxes, net                             263         621
                                                              ------------------
           Total current assets                                4,836       9,993
                                                              ------------------
RENTAL PROPERTY, net                                           2,252       2,854
                                                              ------------------
NET ASSETS OF DISCONTINUED OPERATIONS                             --         122
                                                              ------------------
INVESTMENT, at cost                                              599          --
                                                              ------------------
           Total assets                                       $7,687     $12,969
                                                              ==================

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
  Current maturities of long-term debt                        $   57     $   617
  Accounts payable                                                70          24
  Unearned rents and deposits                                    176         143
  Accrued payroll and related liabilities                         52          78
  Accrued expenses                                               241         123
  Net liabilities of discontinued operations                     281         628
                                                              ------------------
           Total current liabilities                             877       1,613
                                                              ------------------
LONG-TERM DEBT, net of current maturities                      1,917       1,974
                                                              ------------------
DEFERRED INCOME TAXES, net                                        45         147
                                                              ------------------
           Total liabilities                                   2,839       3,734
                                                              ------------------
SHAREHOLDERS' EQUITY:
  Preferred stock:  2,500 shares authorized;
    no shares outstanding                                         --          --
  Common stock: 5,000 shares authorized, no par
    value; 1,024 and 1,522 shares outstanding
    in fiscal 2001 and 2000, respectively                      2,187       2,905
  Warrants for common stock                                       --         456
  Retained earnings                                            2,661       5,874
                                                              ------------------
           Total shareholders' equity                          4,848       9,235
                                                              ------------------
           Total liabilities and shareholders' equity         $7,687     $12,969
                                                              ==================


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

                                      F-2



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE YEARS ENDED JUNE 30, 2001, 2000, AND 1999
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                                     2001      2000       1999
                                                    ---------------------------

RENTAL REVENUE                                      $1,192    $1,197    $   665
                                                    ---------------------------

OPERATING COSTS                                      1,974     2,190      1,908
                                                    ---------------------------

INTEREST AND OTHER INCOME (EXPENSE), NET               250       204       (179)
                                                    ---------------------------

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX     (532)     (789)    (1,422)

BENEFIT FOR INCOME TAXES                              (177)     (316)      (663)
                                                    ---------------------------

NET LOSS FROM CONTINUING OPERATIONS                   (355)     (473)      (759)
                                                    ---------------------------

DISCONTINUED OPERATIONS:
  Earnings (loss) from discontinued operations,
    net of income taxes                                 --        32     (2,170)
  Gain on sale of discontinued operations,
    net of income taxes                                161     3,151         --
                                                    ---------------------------

NET EARNINGS (LOSS) FROM DISCONTINUED OPERATIONS       161     3,183     (2,170)
                                                    ---------------------------

NET EARNINGS (LOSS)                                 $ (194)   $2,710    $(2,929)
                                                    ===========================

WEIGHTED AVERAGE COMMON SHARES AND EQUIVALENTS:
  Basic                                              1,291     1,520      1,514
  Diluted                                            1,319     1,548      1,549

EARNINGS (LOSS) PER COMMON SHARE:
  Continuing operations:
     Basic                                          $(0.27)   $(0.31)   $ (0.50)
     Diluted                                         (0.27)    (0.31)     (0.50)
  Discontinued operations:
     Basic                                            0.12      2.09      (1.43)
     Diluted                                          0.12      2.06      (1.43)
  Net earnings (loss):
     Basic                                           (0.15)     1.78      (1.93)
     Diluted                                         (0.15)     1.75      (1.93)


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

                                      F-3



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                FOR THE YEARS ENDED JUNE 30, 2001, 2000, AND 1999
                             (AMOUNTS IN THOUSANDS)


                                     COMMON STOCK
                                   ---------------- WARRANTS              TOTAL
                                   NUMBER              FOR               SHARE-
                                     OF              COMMON   RETAINED  HOLDERS'
                                   SHARES   AMOUNT    STOCK   EARNINGS   EQUITY
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

BALANCE, JUNE 30, 1998              1,511   $ 2,837   $ 456   $ 6,093   $ 9,386

Net loss                               --        --      --    (2,929)   (2,929)
Issuance of common stock                8        53      --        --        53
                                   --------------------------------------------

BALANCE, JUNE 30, 1999              1,519     2,890     456     3,164     6,510

Net earnings                           --        --      --     2,710     2,710
Issuance of common stock                3        15      --        --        15
                                   --------------------------------------------

BALANCE, JUNE 30, 2000              1,522     2,905     456     5,874     9,235

Net loss                               --        --      --      (194)     (194)
Repurchase of Common Stock           (500)   (1,068)     --    (3,019)   (4,087)
Repurchase and Retire Warrants                  344    (456)               (112)
Issuance of common stock                2         6      --        --         6
                                   --------------------------------------------

BALANCE, JUNE 30, 2001              1,024   $ 2,187   $  --   $ 2,661   $ 4,848
                                   ============================================


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

                                      F-4



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE YEARS ENDED JUNE 30, 2001, 2000, AND 1999
                             (AMOUNTS IN THOUSANDS)

                                                    2001       2000       1999
                                                  -----------------------------

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings (loss)                             $  (194)   $ 2,710    $(2,929)
  Adjustments to reconcile net earnings (loss)
    to net cash provided by operating activities:
      (Income) loss from discontinued
        operations, net                                --        (32)     2,170
      Gain on sale of discontinued operations, net   (161)    (3,151)        --
      Depreciation and amortization expense           419        414        468
      Changes in assets and liabilities:
        Accounts receivable, net                       13       (110)        --
        Other receivables                            (124)        --         --
        Deferred income tax provision (benefit)       256      1,884     (2,863)
        Prepaid income taxes                          529       (250)      (439)
        Prepaid expenses                              (42)        78          5
        Accounts payable and accrued expenses         164        (65)    (2,006)
        Accrued payroll and related liabilities       (26)      (199)       277
        Unearned rents and deposits                    33        140        (30)
                                                  -----------------------------
                                                    1,061     (1,291)    (2,418)
                                                  -----------------------------
               Net cash provided by (used in)
                 continuing operations                867      1,419     (5,347)
                                                  -----------------------------
               Net cash provided by discontinued
                 operations                           144     11,887      1,573
                                                  -----------------------------
               Net cash provided by (used in)
                 operating activities               1,011     13,306     (3,774)
                                                  -----------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                (25)      (179)      (379)
  Investment in Metro PCS                            (599)        --         --
  Investing activities of discontinued operations      --      2,099       (820)
                                                  -----------------------------
               Net cash provided by (used in)
                 investing activities                (624)     1,920     (1,199)
                                                  -----------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings under the line of credit                  --      3,727     26,924
  Payments on the line of credit                       --     (9,472)   (23,476)
  Principal payments of long-term debt                 53      1,414        465
  Principal payments of shareholder debt              564        271         --
  Stock repurchase                                 (4,087)        --         --
  Warrant repurchase                                 (112)        --         --
  Issuance of common stock                              6         15         53
  Financing activities of discontinued operations      --         --      2,100
                                                  -----------------------------
               Net cash provided by (used for)
                 financing activities              (4,810)    (7,415)     5,136
                                                  -----------------------------
NET INCREASE (DECREASE) IN CASH                    (4,423)     7,811        163
CASH AT BEGINNING OF YEAR                           8,359        548        385
                                                  -----------------------------
CASH AT END OF YEAR                               $ 3,936    $ 8,359    $   548
                                                  =============================


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

                                      F-5



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2001
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

1.     NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

SonomaWest  Holdings,  Inc.,  formerly  Vacu-dry  Company,  (SonomaWest  or  the
Company)  was  incorporated  in 1946 and  currently  operates  as a real  estate
management  and rental  company with an investment in Metro PCS, Inc., a private
telecommunications      company.      Its     rental     operations      include
industrial/agricultural property, some of which was formerly used by the Company
in its discontinued businesses.  This commercial property is now being rented to
third  parties.  Prior to June 30, 2000 the Company  operated in three  business
segments:  organic packaged goods,  real estate and ingredients.  As of June 30,
1999, the Company  discontinued its ingredients  business and was in the process
of  selling  the  assets  related to this  segment  (see Note 2).  The  business
included low-moisture fruits, bulk apple juice, apple juice concentrate, private
label  drink  mixes,  and  low-moisture  food  products,   which  were  sold  to
manufacturers  principally in the United States and Canada. In the third quarter
of fiscal 2000, the Company  discontinued  its organic  packaged goods business,
operated through a subsidiary,  Made In Nature Company,  Inc.  (MINCO),  and has
sold the assets related to this segment (see Note 2). This subsidiary was formed
on June 11, 1998 upon the  acquisition of certain assets and liabilities of Made
In Nature,  Inc.  (see Note 3). The business  included the  marketing of organic
packaged  foods  and  chilled   pasteurized   beverages,   which  were  sold  to
distributors and retailers principally in the United States and Canada.

BASIS OF PRESENTATION

The accompanying financial statements include the accounts of SonomaWest and its
85  percent-owned  subsidiary,  MINCO. As of June 30, 2001, all of the remaining
assets of MINCO have been sold.  The  accompanying  consolidated  statements  of
operations  reflect  the  financial  results  of MINCO  as part of  discontinued
operations.  All significant  intercompany  transactions have been eliminated in
consolidation.

DISCONTINUED OPERATIONS

In July 1999, the Company  consummated  the sale of its processed apple products
business  line to Tree Top,  Inc.  (see  Note 2).  Subsequent  to the sale,  the
Company decided to discontinue its entire ingredients segment and began pursuing
potential  buyers for other product lines within this segment.  In January 2000,
the Company  decided to discontinue  its entire organic  packaged goods business
and sold a significant  portion of MINCO's assets to Premier Valley Foods,  Inc.
(see Note 2). The  Company's  continuing  operations  consist of its real estate
management , rental  operations  and an  investment in Metro PCS. As a result of
these decisions,  SonomaWest has classified its ingredients and organic packaged
goods  operations  as  discontinued  operations  for all  years  presented  and,
accordingly,  has segregated the net assets and liabilities of the  discontinued
operations in the consolidated balance sheets as of June 30, 2001 and 2000.

As of June 30, 2001,  the Company has disposed of all  discontinued  assets with
the exception of certain  inventories  and fixed assets related to the Perma-Pak
product line, which have been fully reserved.

The  Company  has a net  liability  for  discontinued  operations  of $281 which
consists of reserves of $74 for  potential  sublease  shortfalls  related to its
lease at Stony  Point  Circle  in Santa  Rosa,  $190 for  repairs  to the  North
Property and $17 for legal expenses.

All  corporate  overhead  costs  are  presented  as a  component  of  continuing
operations.

                                      F-6



SUPPLEMENTAL STATEMENTS OF CASH FLOWS INFORMATION

                                            2001           2000           1999
                                        ----------------------------------------

Cash paid for:
   Interest                               $  159         $  326         $  528
                                        ========================================

Income taxes                              $    2         $  420         $  783
                                        ========================================

INVENTORIES

As of June 30, 2001 the Company's  remaining  inventories  of $2,234  consisting
solely of Perma-Pak food storage items, are priced using the first-in, first-out
(FIFO) method and are fully reserved.

PROPERTY, PLANT, AND EQUIPMENT

Property and equipment  acquired in connection  with the  acquisition of Made In
Nature were recorded at estimated fair value on the acquisition  date. All other
property,  plant, and equipment are stated at cost. The remaining  machinery and
equipment  of the  ingredients  segment  are  fully  reserved.  Depreciation  is
computed using the straight-line method based upon the estimated useful lives of
the assets as follows:

               Buildings and improvements            5 to 40 years
               Machinery and equipment               3 to 15 years

No  depreciation  is charged on property,  plant,  and  equipment  classified in
discontinued operations.

                                      F-7



Rental property consist of the following as of June 30:

                                                         2001            2000
                                                    ---------------------------
         Land                                         $   231         $   231
         Buildings and improvements                     6,670           7,192
         Office equipment                                 349             354
         Construction in Progress                          12              --
                                                    ---------------------------
                  Total rental property                 7,262           7,777

         Accumulated depreciation                      (5,010)         (4,923)
                                                    ---------------------------
                  Net rental property                 $ 2,252         $ 2,854
                                                    ===========================

Improvements  that  extend  the  life  of  the  asset  are  capitalized;   other
maintenance  and repairs are expensed.  The cost of maintenance  and repairs was
$139 in 2001, $113 in 2000, and $1,041 in 1999.

IMPAIRMENT OF LONG-LIVED ASSETS

The Company reviews  long-lived  assets and  identifiable  intangibles  whenever
events or circumstances indicate that the carrying amount of such assets may not
be fully  recoverable.  The Company  evaluates the  recoverability of long-lived
assets by measuring  the  carrying  amount of the assets  against the  estimated
undiscounted  cash  flows  associated  with  these  assets.  At  the  time  such
evaluations  indicate  that  the  future  undiscounted  cash  flows  of  certain
long-lived  assets are not sufficient to recover the assets' carrying value, the
assets are adjusted to their fair values (based upon discounted cash flows).

During fiscal 1998, the Company acquired certain assets and liabilities of MINCO
(Note 3). This acquisition was accounted for under the purchase method, with the
excess of cost over management's estimated fair value of the net assets acquired
of $3,103 allocated to goodwill.

During 1999, management reviewed the estimated future cash flows related to this
operation and deemed them to be insufficient to fully recover the carrying value
of the assets acquired.  Accordingly, the Company recognized a $2,935 impairment
expense  during the fourth  quarter of fiscal 1999 to write-off all  unamortized
goodwill  as of  that  date.  The  expense  is  included  in the net  loss  from
discontinued operations.

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 bases of assets  and  liabilities  and  available  tax credit
carryforwards.

REVENUE

The Company  recognizes rental income on a straight-line  basis over the term of
occupancy in accordance with the provisions of the leases.

                                      F-8



STOCK-BASED COMPENSATION

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25), and related interpretations
in accounting for its employee stock options. Under APB 25, because the exercise
price of employee stock options equals the market price of the underlying  stock
on the date of grant,  no  compensation  expense is  recorded.  The  Company has
adopted the  disclosure-only  provisions of SFAS No. 123,  "Accounting for Stock
Based Compensation."

EARNINGS PER COMMON SHARE

Basic  earnings  per common  share are  computed by dividing net earnings by the
weighted  average  number of  shares of stock  outstanding  during  the  period.
Diluted  earnings per common share include the impact of stock options using the
treasury stock method, if dilutive.

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 June 1998, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial Accounting Standards No. 133, Accounting for Derivative Instruments
and Hedging  Activities.  In June 1999, the FASB issued SFAS No. 137, Accounting
for Derivatives and Hedging  Activities - Deferral of the Effective Date of SFAS
No. 133. In June 2000,  the FASB  issued  SFAS No. 138,  Accounting  for Certain
Derivatives and Certain Hedging  Activities,  an amendment of FASB Statement No.
133. Statement 133, as amended,  establishes  accounting and reporting standards
requiring  that  every  derivative   instrument  (including  certain  derivative
instruments  embedded in other  contracts)  be recorded in the balance  sheet as
either an asset or liability  measured at its fair value. The Statement requires
that changes in the derivative  instrument's fair value be recognized  currently
in earnings unless specific hedge  accounting  criteria are met. The Company has
adopted Statement 133 effective July 1, 2000.

The Company has a variable rate  borrowing tied to the LIBOR rate. To reduce its
exposure  to changes in the LIBOR rate,  the  Company  has  entered  into a swap
contract.  The  Company  is a party to an  interest  rate  swap  under  which it
exchanges  monthly,  the difference  between fixed and floating interest amounts
calculated on an initial  agreed-upon  notional  amount of $2,100.  The notional
amount is amortized  monthly based on the Company's  principal  payments and was
$1,974 as of June 30, 2001. The interest rate contract has a five year term that
coincides  with the term of the  borrowing,  both of which  began on December 1,
1998 and end on December  1, 2003.  The swap  contract  requires  the  Company's
counter  party to pay it a floating  rate of  interest  based on  USD-LIBOR  due
monthly.  In return,  the Company  pays its counter  party a fixed rate of 5.10%
interest due  monthly.  The Company will report all changes in fair value of its
swap  contract in  earnings.  During the year ended June 30,  2001,  the Company
recorded a decrease in the value of this swap of $12. This amount is included in
interest expense. The cumulative effect of adopting this standard effective July
1, 2000 was not significant.

RECLASSIFICATIONS

Certain  reclassifications  have  been  made to the 2000  and 1999  consolidated
financial  statements  to conform to the current year  presentation  adopted for
fiscal 2001 and as required with respect to discontinued operations.

                                      F-9



2.     DISCONTINUED OPERATIONS:

In July 1999, the Company  consummated an asset purchase agreement (the Purchase
Agreement) with Tree Top, Inc. The Purchase  Agreement  governed the sale of all
intangible  assets  (primarily  trademarks,  know-how,  and customer  lists) and
certain of the equipment  relating to the  Company's  processed  apple  products
line.  Although the Purchase  Agreement  excludes other product lines within the
Company's  ingredient  segment,  the Company decided to actively seek buyers for
the remaining  product  lines of the  ingredients  segment and has  discontinued
production of all ingredients  segment products.  Consequently,  the ingredients
segment has been  presented  as a  discontinued  operation  in the  accompanying
consolidated financial statements for all periods presented.  The purchase price
for the sale of the  processed  apple  products  line of $12 million was paid in
cash at the closing  date of the sale on July 30, 1999.  In addition,  equipment
with a net book value of $1,478 was sold for $500, and apple product inventories
with a cost of $1.7 million were purchased for $1.9 million.  Tree Top, Inc. did
not assume any of the Company's  liabilities.  In  connection  with the Purchase
Agreement, the Company and certain shareholders,  directors, and management have
agreed not to compete with Tree Top, Inc. in processed apple product lines for a
period of three to ten  years.  In  addition,  as part of the  transaction,  the
Company  sold the  Vacu-dry  trademark.  Thus,  the Company  changed its name to
SonomaWest  Holdings,  Inc. in December  1999. In February  2000,  certain local
apple growers  filed suit against the Company and Tree Top,  Inc.  alleging that
this sale and related  activities created a monopoly in the dried apple business
in  violation  of federal and  California  law.  The growers are seeking  treble
damages, punitive damages,  interest, and attorney fees, all in unnamed amounts.
On August 4, 2000,  the  Company's  motion to dismiss the  complaint was granted
with leave to amend.  The Company feels the suit is without merit and intends to
continue to defend itself vigorously should an amended complaint be filed.

In the third  quarter  of fiscal  2000,  the  Company  decided to dispose of its
organic  packaged  foods  operations.  Accordingly,  the organic  packaged foods
segment is included in discontinued operations in the accompanying  consolidated
financial  statements  for all  periods  presented.  The Company  received  $1.1
million for all  intellectual  property,  consisting of the Made In Nature brand
name and all related  trademarks,  and  certain  dried  fruit  inventory  of the
organic packaged goods segment from Premier Valley Foods,  Inc. in May 2000. All
of the  remaining  assets of this segment  have been  disposed of as of June 30,
2001.

During fiscal 2001,  the Company  recorded an additional  after tax gain of $161
related to the wind-down of the ingredients  and organic  packaged foods segment
as product was sold at higher than anticipated prices.

During fiscal 2000,  the Company  recorded a net after-tax  gain of $3.2 million
from the sale of the  processed  apple  product  line  and the  disposal  of the
remaining  product  lines of the  ingredients  segment and the organic  packaged
foods  segment.  The net after-tax  gain included $16.1 million of proceeds from
the sales offset by: a) the  write-down  of assets  related to the  discontinued
segments to their estimated net realizable  value (assets which were impaired as
a direct result of the decision to discontinue the segments);  b) costs incurred
in closing the discontinued  segments (consisting  primarily of severance costs,
professional fees, relocation costs and lease buy-outs);  c) estimated operating
losses to be  incurred  during the  wind-down  period;  and d) losses on sale of
equipment.

The Company's  remaining line of business is its real estate management,  rental
operations and an investment in MetroPCS, Inc.

                                      F-10



Summarized historical information of the discontinued operations is as follows:

                                                   FISCAL YEAR ENDED JUNE 30
                                                 ------------------------------
                                                  2001       2000        1999
                                                 ------------------------------
Income statement data:
Revenues                                         $  --     $ 9,264     $ 37,879
Costs and expenses                                  --      (9,211)     (41,943)
                                                 ------------------------------

      Operating income (loss)                       --          53       (4,064)

Income tax (provision) benefit                      --         (21)       1,894
                                                 ------------------------------

      Income (loss) from discontinued
        operations, net of income taxes          $  --     $    32     $ (2,170)
                                                 ==============================

                                                 June 30,    June 30,
          BALANCE SHEET DATA:                      2001        2000
                                                 ---------------------
Accounts receivable, net of reserves
  of $0 and $57                                  $  --     $    --
Inventories, net of reserves of $2,234
  and $4,801                                        --          --
                                                 ---------------------

      Total current assets of discontinued
        operations                                  --          --
Property, plant, and equipment, net                 --         122
                                                 ---------------------

      Total assets of discontinued operations       --         122
                                                 ---------------------
Accounts payable                                    --         234
Provision for severance, transaction costs,
  wind-down costs and other liabilities
  related to the decision to discontinue
  the segments                                     281         394
                                                 ---------------------

      Total liabilities of discontinued
        operations                                 281         628
                                                 ---------------------

      Net assets (liabilities) of
        discontinued operations                  $(281)    $  (506)
                                                 =====================

                                      F-11



Summarized historical information of the discontinued  operations reserves is as
follows:

                                                   June 30,  June 30,  June 30,
                                                     2001      2000      1999
                                                  ------------------------------
Beginning Balance                                   $  394        --        --
                                                  ------------------------------

Additions to Reserve                                    48     3,551        --
                                                  ==============================

Reserves Utilized                                      161     3,157        --
                                                  ==============================

    Provision for severance, transaction costs,
    wind-down costs and other liabilities
    related to the decision to discontinue
    the segments                                    $  281    $  394    $   --
                                                  ==============================



3.     ACQUISITION OF MADE IN NATURE:

On April 22,  1998,  Made In Nature  Company,  Inc.  (MINCO)  was formed for the
purpose of acquiring  certain assets and liabilities of Made In Nature,  Inc. On
June 11, 1998, SonomaWest acquired the assets and certain liabilities of Made In
Nature,  Inc. In addition to the assumption of certain  liabilities,  SonomaWest
paid $336 in cash and issued to Made In Nature, Inc. and its primary shareholder
a total of 112  warrants  to  purchase  SonomaWest's  common  stock at $8.00 per
share,  expiring  through June 2003.  The warrant  price was equal to the market
price of the  Company's  stock on June  11,  1998.  The  value  assigned  to the
warrants at acquisition date was $456. In December 2000, the Company repurchased
and retired the 112 of warrants  for $112.  Common  stock was  increased  by the
difference  between the  repurchase  price and the  originally  assigned  value.
Subsequent  to the  purchase,  the  Company  entered  into an  agreement  with a
creditor of Made In Nature, Inc. whereby this creditor converted its debt into a
15 percent equity interest in MINCO. The acquisition was accounted for using the
purchase  method of accounting.  The excess of purchase price over the estimated
fair values of assets acquired and liabilities assumed of $3,103 was recorded as
goodwill and was being amortized on a  straight-line  basis over 20 years during
fiscal 1999.  During the fourth quarter of fiscal 1999,  the Company's  analysis
showed that cash flow  projections  did not support the recorded  value of MINCO
goodwill.  Consequently,  a charge of  $2,935  was  recorded  to  write-off  the
unamortized balance of MINCO goodwill.

4.     LONG-TERM DEBT:

Long-term debt consists of the following:

                                                          2001          2000
                                                        ------------------------

Notes payable:  unsecured five-year notes
    resulting from repurchase of stock, interest
    at 8.5 percent, interest due monthly,
    principal due in January 2003, paid in full
    in January and August 2000                                --           564

Note payable:  five-year note, interest
    synthetically fixed at 7.35 percent,
    interest and principal due monthly, maturing
    in December 2003, secured by real property             1,974         2,027
                                                        ------------------------

            Total                                          1,974         2,591

Less:  Current maturities                                    (57)         (617)
                                                        ------------------------

            Long-term debt                               $ 1,917       $ 1,974
                                                        ========================

The Company retired two shareholder  notes totaling $271 in the third quarter of
fiscal 2000 and retired the remaining  shareholder  note of $564 in August 2000.
Interest  expense  related to the real  property  note is included in continuing
operations.  Interest expense of $45 and $386, attributed to the ingredients and


                                      F-12



organic  packaged  foods  segments,  is included in earnings  from  discontinued
operations for fiscal 2000 and 1999, respectively.

The Company has a variable rate  borrowing tied to the LIBOR rate. To reduce its
exposure  to changes in the LIBOR rate,  the  Company  has  entered  into a swap
contract.  The  Company  is a party to an  interest  rate  swap  under  which it
exchanges  monthly,  the difference  between fixed and floating interest amounts
calculated on an initial  agreed-upon  notional  amount of $2,100.  The notional
amount is amortized  monthly based on the Company's  principal  payments and was
$1,974 as of June 30, 2001. The interest rate contract has a five year term that
coincides  with the term of the  borrowing,  both of which  began on December 1,
1998 and end on December  1, 2003.  The swap  contract  requires  the  Company's
counter  party to pay it a floating  rate of  interest  based on  USD-LIBOR  due
monthly.  In return,  the Company  pays its counter  party a fixed rate of 5.10%
interest due  monthly.  The Company will report all changes in fair value of its
swap  contract in  earnings.  During the year ended June 30,  2001,  the Company
recorded a decrease in the value of this swap of $12. This amount is included in
interest expense. The cumulative effect of adopting this standard effective July
1, 2000 was not significant.

During December 2000, the Company entered into an agreement with its sole lender
in order to  modify  the  terms  of the  lending  agreement.  As a  result,  the
financial  based debt  covenant  was  amended.  The new  covenant  required  the
Company,  at the end of each Fiscal Year,  to maintain a debt  service  coverage
ratio at least  1:15 to 1. Until  such time this  ratio  reaches  1.25 to 1, the
Company was required to maintain  restricted,  unencumbered  cash or  marketable
securities  of at least $600.  Furthermore,  the terms of the loan  restrict the
Company from incurring any additional  indebtedness during the term of the loan.
As  of  June  30,  2001,  the  Company's  debt  service  ratio  was  .97  to  1.
Consequently,  $600 is classified as restricted cash on the accompanying balance
sheet. The Company received a waiver from the Bank of this  non-compliance  with
the debt service  coverage ratio as of June 30, 2001. As of August 15, 2001, the
Company  and  the  Bank  agreed  to a  Restated  and  Amended  Addendum  to this
Agreement.  This  addendum  amends and restates the  provisions of the agreement
stated above.  The new addendum  requires  that the Company,  at the end of each
Fiscal Year,  maintain a debt service  coverage  ratio of at least 1.05 to 1. It
still requires that until such time as this ratio reaches 1.25 to 1, the Company
is required to maintain restricted,  unencumbered cash or marketable  securities
of at least $600. In addition to the lien on the Real Property  (South  Property
only) it grants the bank a lien in a Money  Market  account  established  by the
Company  after the fiscal  2001 year end,  in the amount of $90.  Management  is
confident  that in the  future it can  remain in  compliance  with this new debt
service coverage ratio.

Maturities of long-term debt are as follows:

                           YEAR ENDING
                             JUNE 30
                           -----------
                               2002         $     57
                               2003               61
                               2004            1,856
                                            --------
                                 Total      $  1,974
                                            ========

5.     INCOME TAXES:

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

                                      F-13



                                            2001          2000          1999
                                       ----------------------------------------
Current:
     Federal                             $  (288)    $     (60)    $     238
     State                                    --           (18)           15
Deferred:
     Federal                                 194         1,448        (2,168)
     State                                    --           436          (695)
                                       ----------------------------------------
         Provision (benefit)             $   (94)    $   1,806     $  (2,610)
                                       ========================================

The components of the provision  (benefit) related to continuing  operations and
discontinued operations are as follows:

                                            2001          2000          1999
                                       ----------------------------------------
Continuing operations                    $  (177)    $    (316)    $    (663)
Discontinued operations                       83         2,122        (1,947)
                                       ----------------------------------------
     Provision (benefit)                 $   (94)    $   1,806     $  (2,610)
                                       ========================================

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



                                                   2001        %         2000          %          1999         %
                                                ----------- --------- ----------- ------------ ----------- -----------
                                                                                             
Provision (benefit) at federal statutory rate      $ (98)       34%    $ 1,535        34%       $ (2,056)      34%
State taxes, less federal tax benefit                (--)       --         260         6            (370)       6
Tax credits and other                                  4        (1)         11        --            (184)       3
                                                ----------- --------- ----------- ------------ ----------- -----------
         Total provision (benefit)                 $ (94)       33%    $ 1,806        40%       $ (2,610)      43%
                                                =========== ========= =========== ============ =========== ===========


Temporary  differences that gave rise to deferred tax assets and liabilities for
2001 and 2000 were as follows:

                                                         2001           2000
                                                   -----------------------------
Deferred tax assets:
     Employee benefit accruals                       $      13      $      15
     Bad debt reserves                                       4             28
     Discontinued operations reserves                      246            558
     Other                                                  --             20
                                                   -----------------------------
         Total deferred tax assets                         263            621
                                                   -----------------------------
Deferred tax liabilities:
     Depreciation                                          (45)          (147)
                                                   -----------------------------
         Total deferred tax liabilities                    (45)          (147)
                                                   -----------------------------
                                                     $     218      $     474
                                                   =============================

6.     STOCK REPURCHASE:

In December 2000, the Company repurchased and retired 112 warrants for $112. The
warrants  represented  a right to purchase 112 shares of common stock and had an
exercise price of $8 per share.  The warrants were originally  assigned a  value
of $456.  Common stock was increased by the  difference  between the  repurchase
price and the originally assigned value.

                                      F-14



In October 2000, the Company's  Board of Directors  authorized the repurchase of
up to 500 shares of the Company's stock at $8.00 per share in a tender offer. In
the fourth quarter of fiscal 2001, 777 shares were tendered resulting in the pro
rated repurchase of 64% (500 shares) of the tendered shares.

There were no repurchases during fiscal 2000.

7.     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, 2001 and 2000, 100
SARs were  authorized.  The  Company has not  granted  SARs since 1995,  and all
employees  holding  SARs were  among  those  terminated  during  fiscal  2000 in
connection with the discontinuation of the ingredients segment. As a result, all
remaining SARs were canceled during fiscal 2000.

All  rights  are  granted  at fair  market  value at the date of  grant.  Rights
generally  vest ratably  over a period from the second to the sixth  anniversary
date of the grant. The SAR liability and expense or credit recorded quarterly is
based on the market price of the  Company's  stock as of the balance sheet date.
In 2001,  2000, and 1999, the Company  decreased  operating costs by $0, $0, and
$41, respectively, in order to reflect the current SAR liability.

8.     EMPLOYEE STOCK PURCHASE PLAN:

The Employee Stock Purchase Plan enables substantially all employees to purchase
a specified  number of 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 shares is authorized for issuance over the
ten-year  term of the plan that began on January 1, 1994.  At June 30, 2001,  37
shares remain  available for purchase under the plan. The following  shares were
issued under the terms of the plan during the three fiscal years ending June 30:

                           SHARES        AVERAGE PRICE PER
                           ISSUED              SHARE
                      ------------------ -------------------
        2001                  1               $ 5.58
        2000                  3                 5.19
        1999                  8                 6.34
        1998                  7                 4.98

9.     EMPLOYEE STOCK OPTION PLAN:

During  1996,  the Board of Directors  (the Board)  approved a stock option plan
(the Plan) for employees and  nonemployee  consultants  authorizing  issuance of
options  for up to 90  shares  of  common  stock.  In 1998,  the Plan  limit was
increased to 150 shares of common stock.  In 1999,  the Plan limit was increased
to 275 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 have a ten-year life from the date of grant.  Vested options can
be exercised until the earlier of: 1) their  expiration;  or 2) 90 days from the
termination of the employment or consulting relationship.  Options normally vest
in 25% annual increments from the date of hire.

                                      F-15



The number of shares  available for granting  future  options was 167 as of June
30, 2001, 128 as of June 30, 2000 and 64 as of June 30, 1999.

During May 1999,  the Company  modified its 1996 Stock Option program (the Plan)
to include all nonbargaining  employees.  The modification allowed all employees
who were employed as of April 26, 1999, to participate in the Plan, resulting in
the issuance of 123 stock options.

A summary of the status of the Company's stock option plan at June 30, 2001, and
changes during the year ended are presented in the table below:

                                                           WEIGHTED AVERAGE
                                          OPTIONS           EXERCISE PRICE

                                       ----------------------------------------
Balance, June 30, 2000                       148                 $  5.68
     Granted                                  --                      --
     Cancelled                               (40)                   7.35
     Exercised                                --                      --
                                       ----------------------------------------
Balance, June 30, 2001                       108                 $  5.06
                                       ========================================

Options  outstanding,  exercisable,  and vested by price range at June 30, 2001,
are as follows:

                                 OPTIONS         WEIGHTED          WEIGHTED
                OPTIONS        VESTED AND         AVERAGE        AVERAGE FAIR
              OUTSTANDING      EXERCISABLE       REMAINING         VALUE OF
 EXERCISE     AT JUNE 30,      AT JUNE 30,      CONTRACTUAL    OPTIONS GRANTED,
   PRICE         2001             2001          LIFE (YEARS)    AT GRANT DATE
--------------------------------------------------------------------------------
 $   5.00        104               104               5.4          $  1.94
     5.28          2                --               8.7             2.10
     8.00          2                 1               7.8             4.24
             -----------------------------------             ------------------
                 108               105                            $  1.99
             ===================================             ==================

The  Company  accounts  for the Plan under APB  Opinion  No. 25,  under which no
compensation  cost has been  recognized for employee grants of options under the
plan. 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:

                                        2001             2000            1999
                                      ------------------------------------------
Net income (loss):
     As reported                       $ (194)        $  2,710        $ (2,929)
     Pro forma                           (201)           2,550          (2,995)
Basic earnings per share:
     As reported                        (0.15)            1.78           (1.93)
     Pro forma                          (0.15)            1.68           (1.98)
Diluted earnings per share:
     As reported                        (0.15)            1.75           (1.93)
     Pro forma                          (0.15)            1.65           (1.98)

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 the 2000,  1999 and 1996  grants,  respectively:  weighted
average  risk-free  interest  rate of  6.19,  5.13 and  6.61  percent;  expected
dividend  yield of 0 percent;  expected life of four years for the Plan options;
and expected volatility of 39.54, 63.85 and 37.44 percent.

                                      F-16



10.    EARNINGS PER SHARE CALCULATION:

The  Company  computes  earnings  per share in  accordance  with  SFAS No.  128,
"Earnings per Share." In 2001, 2000 and 1999, the effect of potentially dilutive
stock  options and  warrants  has not been  computed  where the effect  would be
anti-dilutive due to a loss from continuing operations,  discontinued operations
and/or a net loss.

11.    COMMITMENT AND CONTINGENCIES:

The Company  leases office space under an operating  lease that expires in 2004.
At June 30, 2000,  future minimum rental payments for the operating lease are as
follows:

                                  OPERATING LEASE
                                -------------------
             2002                     $188
             2003                      188
             2004                       86
                                -------------------
                                      $462
                                ===================

Rental expense under operating leases was $178 in 2001, $176 in 2000 and $403 in
1999.

The Company has  committed  itself to a $3 million  investment  in the preferred
stock of a privately held telecommunications  company, MetroPCS, Inc. As of June
30,  2001,  the  Company had  invested  $599 on its $3 million  commitment.  The
Company has accounted for the investment  using the cost method.  It is expected
that the remaining $2,401 is to be funded in several installments throughout the
fiscal year ending June 30, 2002.

LITIGATION

The Company is a party to lawsuits and claims  arising out of the normal  course
of business.  Management  believes that the outcome of these claims and lawsuits
will not have a material adverse effect on the financial position and results of
the Company.

12.    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  $20 in 2001,  $58 in
2000 and $160 in 1999. 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.

As of fiscal  2001,  there are no employees  covered by a collective  bargaining
agreement.   Prior  to  fiscal  2001,  the  Company  contributed  to  a  defined
contribution  plan for  employees  covered by collective  bargaining  agreement.
These contributions,  funded currently,  were $0 in 2001, $144 in 2000, and $628
in 1999, and were included in discontinued operations.

13.    RELATED-PARTY TRANSACTIONS:

A member of the  Company's  Board is a member of the law firm that serves as the
Company's  general  counsel.  During 2001,  2000, and 1999, the Company incurred
$214,  $271 and $124  respectively,  for

                                      F-17



legal  services from this firm and from another firm of which the director was a
member prior to October 16, 1999. There were no amounts payable to this law firm
as of June 30, 2001.

A member of the  Company's  Board has  entered  into an  independent  consulting
agreement  with the  Company,  whereby the Board member will provide real estate
consulting services to the Company. During fiscal 2001, the Company incurred $8,
for real estate consulting services.  As of June 30, 2001, $8 was payable to the
Board member.

During fiscal 1999,  the Company  incurred $150 for  consulting  services from a
current shareholder of the Company.

14.    SUBSEQUENT EVENTS

On July 17, 2001 the Company approved the granting of 25 common stock options to
Board  Members:  David  Bugatto - 10  options,  Roger  Mertz - 5  options,  Fred
Selinger - 5 options and Craig  Stapleton - 5 options,  each at a price of $7.48
per share.

On July 17, 2001 the Company  entered into an agreement in principle,  which was
thereafter  executed,  with its President and Chief Executive  Officer replacing
the  executive's  existing  employment  agreement.  Pursuant  to the  separation
agreement, the executive will continue as President and Chief Executive Officer,
first on a full-time  basis and then on a part-time  basis,  through October 31,
2001.  Effective September 2001, the Company will pay separation payments to Mr.
Hess  in the  amount  of  $13  monthly  for 29  months,  replacing  all  payment
obligations  under  his  prior  employment  agreement.  Mr.  Hess has also  been
designated as the Company's  exclusive  sales  representative  in its efforts to
sell any and all remaining Perma-Pak finished good inventory and other Perma-Pak
property.  Mr. Hess also has the option of extending  the period within which he
is eligible to exercise options previously granted to him.

On July 17, 2001 the Company  entered into a Consulting  Agreement with David J.
Bugatto,  a  director.  Pursuant  to the  agreement  Mr.  Bugatto  will  provide
consulting  services to the Company in connection  with its real estate business
for a monthly fee of $3. The agreement is retroactive to April 1, 2001.

                                      F-18



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

         None.

                                    PART III

ITEMS 10, 11, 12 AND 13.

         The information required in Items 10, 11, 12 and 13 will be included in
the  definitive  Proxy  Statement  for  Registrant's   2001  Annual  Meeting  of
Shareholders  or in an amendment to the Form 10-K. 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 Company's fiscal year.

                                     PART IV

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

I.       Documents filed as part of this Report:

(a)(1)   Financial Statements

         The information  required by this Item appears in Item 8 of this Annual
Report on Form 10-K.

(a)(2)   Financial Statement Schedules

         Financial  statement  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.

         Schedule III.*    Real Estate and Accumulated Depreciation

         *Schedule included after signature page.

(a)(3)   EXHIBITS

EXHIBIT NO.                DOCUMENT DESCRIPTION
-----------                --------------------
3.1(7)                     Articles of Incorporation, as amended to date

3.2(1)                     ByLaws, as amended to date

10.1(2)                    Employment  Agreement  between  Vacu-dry  Company and
                           Gary L. Hess, dated March 14, 1996

10.2(1)                    Stock Appreciation Rights Plan

10.3(3)                    1996 Stock Option Plan, as amended

10.4(4)                    1993 Employee Stock Purchase Plan

10.5(5)                    Agreement dated June 11, 1998 between MIN Acquisition
                           Corp., Vacu-dry Company and Global Walk, Inc.




10.6(5)                    Co-Sale   Agreement   dated  June  11,  1998  between
                           Vacu-dry Company and Global Walk, Inc.

10.7(5)                    Asset Purchase  Agreement dated June 11, 1998 between
                           Vacu-dry  Company,  MIN  Acquisition  Corp.,  Made In
                           Nature, Inc. and Gerald E. Prolman

10.8(5)                    Warrant to Purchase  Common Stock dated June 11, 1998
                           issued by Vacu-dry Company to Made In Nature, Inc.

10.9(5)                    Warrant to Purchase  Common Stock dated June 11, 1998
                           issued by Vacu-dry Company to Gerald E. Prolman

10.10(6)                   Asset Purchase  Agreement dated June 21, 1999 between
                           Vacu-dry Company and Tree Top, Inc.

10.11(7)                   June  20,  1999  Amendment  to  Employment  Agreement
                           between  Vacu-dry  Company  and Gary L.  Hess,  dated
                           March 14, 1996.

10.12(7)                   Asset Purchase  Agreement  dated May 25, 2000 between
                           Premier Valley Foods,  Inc.,  Made In Nature Company,
                           Inc., and SonomaWest Holdings, Inc.


10.13                      Independent  Consultant Agreement dated July 17, 2001
                           between  SonomaWest  Holdings,   Inc.  and  David  J.
                           Bugatto.

10.14                      Severance  Agreement  dated  July  17,  2001  between
                           SonomaWest Holdings, Inc. and Gary L. Hess

10.15                      Restated  and Amended  Addendum to  Promissory  Note,
                           dated August 15, 2001 between  Sonoma West  Holdings,
                           Inc. and Wells Fargo Bank, NA.

11                         Computation of Per Share Earnings

21                         Subsidiaries of the registrant

23                         Consent of Independent Public Accountants

27                         Financial Data Schedule (EDGAR Filing Only)

----------

(1)      Incorporated  by reference to the  registrant's  Annual  Report on Form
         10-K for the fiscal year ended June 30, 1992

(2)      Incorporated  by reference to the  registrant's  Annual  Report on Form
         10-K for the fiscal year ended June 30, 1996

(3)      Incorporated by reference to the registrant's Registration Statement on
         Form S-8 (No. 333-84295) filed on August 2, 1999

(4)      Incorporated by reference to the registrant's Registration Statement on
         Form S-8 (No. 033-70870) filed on October 27, 1993

(5)      Incorporated  by reference to the  registrant's  Annual  Report on Form
         10-K for the fiscal year ended June 30, 1998

(6)      Incorporated  by  reference  to  Annex  A to the  registrant's  Consent
         Statement on Schedule 14A filed on July 14, 1999




(7)      Incorporated  by reference to the  registrant's  Annual  Report on Form
         10-K for the fiscal year ended June 30, 2000.

(b)      REPORTS ON FORM 8-K

         During the quarter  ended June 30,  2001,  the Company did not file any
reports on Form 8-K.

                                   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.

Date:  September 27, 2001                    SONOMAWEST HOLDINGS, INC.



                                             By:  /s/ GARY L. HESS
                                                  ----------------
                                                  Gary L. Hess
                                                  Chief Executive Officer
                                                  President
                                                  Chief Financial Officer

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

/s/ GARY L. HESS               Chief Executive Officer,
--------------------------     Chief Financial Officer,
Gary L. Hess                   President, and Director       September 27, 2001


/s/ ROGER S. MERTZ
--------------------------
Roger S. Mertz                 Director                      September 27, 2001


/s/ FREDRIC SELINGER
--------------------------
Fredric Selinger               Director                      September 27, 2001


/s/ DAVID J. BUGATTO
--------------------------
David J.Bugatto                Director                      September 27, 2001




                                  SCHEDULE III
                            SonomaWest Holdings, Inc.
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                  June 30, 2001
                             (DOLLARS IN THOUSANDS)



             Column A         Column B            Column C           Column D    |             Column E               |   Column F
                                                                       Costs     |           Gross Amount             |
                                                Initial Cost       Subsequently  |        at which Carried            |
                                                 to Company        Capitalized   |        at Close of Year            |
                                           ----------------------------------------------------------------------------
                                                      Buildings                  |           Buildings                |
                                                        and                      |              and           Total   | Accumulated
        Description         Encumbrances      Land  Improvements   Improvements  | Land     Improvements     (Note 1) | Depreciation
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
1365 Gravenstein Hwy. So.,                                                       |                                    |
Sebastopol, CA                     1,974        72       308            875      |   72         1,183         1,255   |      899
2064 Gravenstein Hwy. No.,                                                       |                                    |
Sebastopol, CA                        --       159     2,312          3,154      |  159         5,466         5,625   |    3,914
                            --------------------------------------------------------------------------------------------------------
                                                                                 |                                    |
                                   1,974       231     2,620          4,029      |  231         6,649         6,880   |    4,813
                            ========================================================================================================


      Column G      Column H      Column I




                               Life on which
      Year of        Year      Depreciation
   Construction    Acquired    is Computed
----------------------------------------------

                            
       N/A          1964          5-40

       N/A          1983          5-20


Note 1. The changes in the total cost of land,  buildings,  and improvements for
the three years ended June 30, are as follows:

                                    2001      2000         1999
                                    ----      ----         ----
Balance at beginning
  of period                        7,423     7,391        7,019
Additions                             12        32          372
Assets of discontinued
  operations                        (537)
Cost of disposed property            (18)
                            ------------------------------------------
Balance at end of period           6,880     7,423        7,391
                            ==========================================

Note 2. The changes in accumulated  depreciation  for the three years ended June
30, are as follows:

                                    2001      2000         1999
                                    ----      ----         ----
Balance at beginning
  of period                        4,826     4,465        4,143
Depreciation expense                 336       361          322
Assets of discontinued
  operations                        (331)
Relief of accumulated
  balances related to
  disposed property                 (18)
                            --------------------------------------------
Balance at end of period           4,813     4,826        4,465
                            ============================================