================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   -----------
                                    FORM 10-Q
                                   -----------

   (Mark One)

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                FOR THE QUARTERLY PERIOD ENDED DECEMBER 23, 2006

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

              For the transition period from ________ to _________

                         Commission File Number 0-20539

                            PRO-FAC COOPERATIVE, INC.
             (Exact Name of Registrant as Specified in its Charter)

         New York                                        16-6036816
(State or other jurisdiction of                         (IRS Employer
incorporation or organization)                       Identification Number)

       590 Willow Brook Office Park, Fairport, NY             14450
      (Address of Principal Executive Offices)              (Zip Code)

        Registrant's Telephone Number, Including Area Code (585) 218-4210

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  twelve  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 whether the registrant is a large  accelerated  filer, an
accelerated filer, or a non-accelerated filer.

Large accelerated filer [_]    Accelerated filer [_]   Non-accelerated filer [X]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date. As of January 31, 2007.

                            Common Stock - 1,769,543

================================================================================

                                       1



                                    FORM 10-Q
                FOR THE QUARTERLY PERIOD ENDED DECEMBER 23, 2006
                            PRO-FAC COOPERATIVE, INC.
                                TABLE OF CONTENTS





                                                                                                                     PAGE

                          PART I. FINANCIAL INFORMATION

                                                                                                                
ITEM 1.       Financial Statements.................................................................................    3

ITEM 2.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations............................................................................   16

ITEM 3.       Quantitative and Qualitative Disclosures About Market Risk...........................................   22

ITEM 4.       Controls and Procedures..............................................................................   22


                           PART II. OTHER INFORMATION

ITEM 1.       Legal Proceedings....................................................................................   22

ITEM 1A.      Risk Factors.........................................................................................   22

ITEM 5.       Other Information....................................................................................   22

ITEM 6.       Exhibits.............................................................................................   23




                                       2




                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

Unaudited condensed financial statements of Pro-Fac Cooperative, Inc. ("Pro-Fac"
or "the  Cooperative")  as of December  23, 2006 and for the three month and six
month periods ended December 23, 2006 and December 24, 2005 are presented on the
following pages. The financial  statements have been prepared in accordance with
the Cooperative's  usual accounting  policies,  are based, in part, on estimates
and reflect all normal and  recurring  adjustments  which are, in the opinion of
management,  necessary  for a fair  presentation  of the  results of the interim
periods.  The June  24,  2006  condensed  balance  sheet  was  derived  from the
Cooperative's audited balance sheet at June 24, 2006.

This  Part  I  also  includes  management's   discussion  and  analysis  of  the
Cooperative's  financial  condition  as of December  23, 2006 and its results of
operations for the three month and six month periods ended December 23, 2006.

PRO-FAC COOPERATIVE, INC.
CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(UNAUDITED)

(DOLLARS IN THOUSANDS)



                                                             Three Months Ended                        Six Months Ended
                                                    ----------------------------------          ----------------------------------
                                                     December 23,          December 24,          December 23,         December 24,
                                                        2006                  2005                  2006                 2005
                                                    ------------          ------------          ------------          ------------

                                                                                                          
Net sales                                           $      2,072          $          0          $      2,880          $          0
Cost of sales                                              1,943                     0                 2,776                     0
                                                    ------------          ------------          ------------          ------------
Gross profit                                                 129                     0                   104                     0
Equity in income/(loss) of Birds Eye
  Holdings LLC                                                 0                 2,614                     0                (1,672)
Gain from transaction with Birds Eye Foods, Inc.
  and related agreements                                   1,200                 1,190                 3,600                 3,570
Margin on delivered product                                   54                   247                   112                   299
Selling, administrative and general expense                 (329)                 (279)                 (671)                 (547)
Other income                                                   2                     1                     2                    16
                                                    ------------          ------------          ------------          ------------
Operating income                                           1,056                 3,773                 3,147                 1,666
Interest income                                               61                    27                   118                    60
Interest expense                                             (25)                  (10)                  (37)                  (26)
                                                    ------------          ------------          ------------          ------------
Income before income taxes                                 1,092                 3,790                 3,228                 1,700
Income taxes                                                (292)                    0                  (828)                    0
                                                    ------------          ------------          ------------          ------------
Net income                                          $        800          $      3,790          $      2,400          $      1,700
                                                    ============          ============          ============          ============



Net income                                          $        800          $      3,790          $      2,400          $      1,700
Other comprehensive income/(loss):
   Unrealized gain/(loss) on hedging activity of
   equity investee                                             0                    46                     0                   (26)
   Minimum pension liability of investee                       0                     0                     0                   (71)
                                                    ------------          ------------          ------------          ------------
Comprehensive income                                $        800          $      3,836          $      2,400          $      1,603
                                                    ============          ============          ============          ============





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



                                       3



PRO-FAC COOPERATIVE, INC.
CONDENSED BALANCE SHEETS
(UNAUDITED)

(DOLLARS IN THOUSANDS)



                                                            ASSETS
                                                                                          December 23,          June 24,
                                                                                              2006                2006
                                                                                       -----------------   -----------------
                                                                                                     
Current assets:
   Cash and cash equivalents                                                           $           6,550   $           2,391
   Accounts receivable, trade                                                                      5,636               1,733
   Accounts receivable from Birds Eye Foods, Inc.                                                 15,597               7,668
   Inventory                                                                                         392                 228
   Prepaid expenses and other current assets                                                         139                  27
                                                                                       -----------------   -----------------
         Total current assets                                                                     28,314              12,047

Fixed assets, net                                                                                     14                  16
Investment in Birds Eye Holdings LLC                                                               5,124               1,942
                                                                                       -----------------   -----------------
         Total assets                                                                  $          33,452   $          14,005
                                                                                       =================   =================

                                      LIABILITIES AND SHAREHOLDERS' AND MEMBERS' DEFICIT

Current liabilities:
   Accounts payable                                                                    $             127   $             112
   Other accrued expenses                                                                            270                   6
   Accrued income taxes                                                                              993                 330
   Amounts due members                                                                            25,251              12,571
                                                                                       -----------------   -----------------
         Total current liabilities                                                                26,641              13,019

Long-term debt                                                                                     1,037                   0
                                                                                       -----------------   -----------------
         Total liabilities                                                                        27,678              13,019
                                                                                       -----------------   -----------------

Commitments and contingencies (Note 5)

Common stock, par value $5, authorized - 5,000,000 shares; issued
  and outstanding 1,769,543                                                                        8,848               8,848
                                                                                       -----------------   -----------------


Shareholders' and members' deficit:
   Retained earnings allocated to members                                                          6,771               6,771
   Non-cumulative preferred stock, par value $25, authorized
     5,000,000 shares; issued and outstanding 26,312                                                 658                 658
   Class A cumulative preferred stock, liquidation preference
     $25 per share, authorized 10,000,000 shares; issued and
     outstanding 4,929,272                                                                       123,233             123,233
   Special membership interests                                                                   21,733              21,733
   Accumulated deficit                                                                          (155,469)           (154,675)
Accumulated other comprehensive (loss)/income:
   Unrealized gain on hedging activity of equity investee                                              0                 179
   Minimum pension liability adjustment of equity investee                                             0              (5,761)
                                                                                       -----------------   -----------------
         Total shareholders' and members' deficit                                                 (3,074)             (7,862)
                                                                                       -----------------   -----------------
         Total liabilities and shareholders' and members' deficit                      $          33,452   $          14,005
                                                                                       =================   =================



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


                                       4



PRO-FAC COOPERATIVE, INC.
CONDENSED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)
(UNAUDITED)


                                                                                                   Six Months Ended
                                                                                         ---------------------------------------

                                                                                            December 23,         December 24,
                                                                                                2006                 2005
                                                                                         -----------------    ------------------
                                                                                                        
Cash Flows from Operating Activities:
   Net income                                                                            $           2,400    $            1,700
   Adjustments to reconcile net income to net cash provided by operating activities:
     Depreciation                                                                                        2                     1
     Gain from transaction with Birds Eye Foods, Inc. and related agreements                        (3,600)               (3,570)
     Equity in loss of Birds Eye Holdings LLC                                                            0                 1,672
     Change in assets and liabilities:
       Accounts receivable                                                                         (11,832)              (10,104)
       Accounts payable and other accrued expenses                                                     316                   (75)
       Accrued income taxes                                                                            663                     0
       Amounts due members                                                                          12,680                11,372
       Other assets and liabilities, net                                                              (276)                 (517)
                                                                                         -----------------    ------------------
Net cash provided by operating activities                                                              353                   479
                                                                                         -----------------    ------------------


Cash Flows from Investing Activities:
   Proceeds from Termination Agreement with Birds Eye Foods, Inc.                                    6,000                 6,000
                                                                                         -----------------    ------------------
Cash provided by investing activities                                                                6,000                 6,000
                                                                                         -----------------    ------------------

Cash Flows from Financing Activities:
   Borrowings on long-term debt                                                                      1,000                     0
   Cash dividends paid                                                                              (3,194)               (4,161)
                                                                                         -----------------    ------------------
Net cash used in financing activities                                                               (2,194)               (4,161)
                                                                                         -----------------    ------------------

Net change in cash and cash equivalents                                                              4,159                 2,318
Cash and cash equivalents at beginning of period                                                     2,391                 1,103
                                                                                         -----------------    ------------------
Cash and cash equivalents at end of period                                               $           6,550    $            3,421
                                                                                         =================    ==================

Non-Cash Investing Activities:

Increase in investment in Holdings LLC and equity                                        $           5,582    $                0
                                                                                         =================    ==================



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


                                       5



                            PRO-FAC COOPERATIVE, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS

NOTE 1.  DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION  OF  BUSINESS:   Pro-Fac   Cooperative,   Inc.   ("Pro-Fac"  or  the
"Cooperative") is a New York agricultural  cooperative  corporation operating in
one segment, the marketing of crops grown by its members.

THE TRANSACTION:  On August 19, 2002 (the "Closing Date"), pursuant to the terms
of the Unit  Purchase  Agreement  dated as of June 20, 2002 (the "Unit  Purchase
Agreement"),  by and among Pro-Fac, Birds Eye Foods, Inc. ("Birds Eye Foods") at
the time a New York  corporation and a wholly-owned  subsidiary of Pro-Fac,  and
Vestar/Agrilink Holdings LLC, a Delaware limited liability company,  consummated
the  following   transactions  (which  are  referred  to  collectively  as  "the
Transaction"):

     (i)   Pro-Fac  contributed  to  the  capital  of  Birds  Eye  Holdings  LLC
           ("Holdings,  LLC"), a Delaware limited liability company,  all of the
           shares of Birds Eye Foods common stock owned by Pro-Fac, constituting
           100 percent of the issued and  outstanding  shares of Birds Eye Foods
           capital stock, in consideration  for Class B common units of Holdings
           LLC.

     (ii)  Vestar/Agrilink Holdings, LLC and certain co-investors (collectively,
           "Vestar")  contributed cash in the aggregate amount of $175.0 million
           to the capital of Holdings LLC, in consideration  for preferred units
           and  Class  A  common  units  and  warrants,   which   warrants  were
           immediately exercised to acquire additional Class A common units. The
           co-investors  were either under common  control with, or delivered an
           unconditional  voting  proxy to,  Vestar.  The  Class A common  units
           entitle  Vestar to two votes for each Class A common  unit held.  All
           other Holdings LLC common units entitle the holder(s)  thereof to one
           vote for each common unit held.  Vestar has a voting  majority of all
           common units.

     (iii) Immediately  following Pro-Fac's  contribution of its shares of Birds
           Eye Foods common  stock to Holdings  LLC,  Holdings  LLC  contributed
           those shares to Birds Eye Holdings Inc. ("Holdings Inc."), a Delaware
           corporation and a direct, wholly-owned subsidiary of Holdings LLC. As
           a result, Birds Eye Foods became an indirect, wholly-owned subsidiary
           of Holdings LLC.

As outlined above, Pro-Fac owns Class B common units of Holdings LLC. Until June
24, 2006,  Pro-Fac accounted for its investment in Holdings LLC using the equity
method  of  accounting.  As  explained  below  under  "Investment  in Birds  Eye
Holdings,  LLC," effective June 25, 2006, Pro-Fac began using the cost method to
account for this investment.

For  additional  information  about  the  transactions  consummated,   including
resulting agreements, see  "NOTE 2. Agreements with Birds Eye Foods" under these
"Notes to Condensed Financial Statements".

BASIS OF PRESENTATION: The accompanying unaudited condensed financial statements
have been prepared in accordance with accounting  principles  generally accepted
in the United States of America ("GAAP") for interim  financial  information and
with  the   instructions  to  Form  10-Q  and  Article  10  of  Regulation  S-X.
Accordingly,  they do not  include all of the  information  required by GAAP for
complete annual financial statement presentation.

In the  opinion  of  management,  all  adjustments  (consisting  only of  normal
recurring  adjustments)  necessary  for a fair  presentation  of the  results of
operations have been included in the accompanying  unaudited condensed financial
statements. Operating results for the interim period ended December 23, 2006 are
not  necessarily  indicative  of the  results to be expected  for other  interim
periods  or the  full  year.  These  financial  statements  should  be  read  in
conjunction with the consolidated  financial  statements and accompanying  notes
contained in the Pro-Fac  Cooperative,  Inc. Form 10-K for the fiscal year ended
June 24, 2006.

NEW  ACCOUNTING  PRONOUNCEMENTS:  In September  2006,  the Financial  Accounting
Standards  Board ("FASB")  issued  Statement No. 157, "Fair Value  Measurements"
("FAS 157"),  which addresses how companies  should measure fair value when they
are required to use a fair value measure for recognition or disclosure  purposes
under generally accepted accounting principles ("GAAP"). As a result of FAS 157,
there is now a common definition of fair value to be used throughout GAAP, which
is  expected  to  make  the  measurement  of  fair  value  more  consistent  and
comparable.  The Cooperative  must adopt FAS 157 in fiscal 2009, but has not yet
begun to evaluate the effects, if any, of adoption on its financial statements.

In July 2006,  the FASB released FASB  Interpretation  No. 48,  "Accounting  for
Uncertainty in Income Taxes, an  interpretation of FASB Statement No. 109" ("FIN
48").  FIN 48  prescribes  a  comprehensive  model for the  financial  statement
recognition,   measurement,   presentation   and   disclosure   of  income   tax
uncertainties  with respect to positions taken or expected to be taken in income
tax returns.  The  Cooperative  must adopt FIN 48 in the first quarter of fiscal
2008,  and  management  currently  is  evaluating  the effect of adoption on the
Cooperative's financial statements.


                                       6


INVESTMENT IN BIRDS EYE HOLDINGS,  LLC: Until June 24, 2006,  Pro-Fac  accounted
for its  investment in Holdings LLC under the equity method of  accounting.  The
Cooperative  included its share,  based on ownership,  of the change in Holdings
LLC's minimum  pension  liabilities  and unrealized  holding gains and losses on
hedging transactions in the Cooperative's other comprehensive loss.

In the first quarter of fiscal 2007, the Cooperative  concluded that it could no
longer exert significant  influence over the operating and financial policies of
Holdings  LLC  and its  indirect,  wholly-owned  subsidiary,  Birds  Eye  Foods.
Therefore,  the Cooperative  began accounting for this investment using the cost
method effective June 25, 2006. This conclusion was reached based on a number of
factors,  including Birds Eye Foods decision,  announced in the first quarter of
fiscal 2007, to sell or close production facilities to which Pro-Fac supplied 34
percent of the total commercial  market value ("CMV") of raw product sold to all
Pro-Fac  customers  and 44 percent of the total CMV supplied to Birds Eye Foods.
Further, in conjunction with Birds Eye Foods announcement in October 2006 of its
intent to  repurchase  its  outstanding  $50.0  million  11 7/8  percent  senior
subordinated  notes,  which Birds Eye Foods did on November 20,  2006,  Holdings
LLC's  management  notified  Pro-Fac that,  effective June 25, 2006, it would no
longer provide  Pro-Fac with financial  information  about Holdings LLC or Birds
Eye Foods beyond that required under the Limited  Liability Company Agreement of
Holdings LLC (See Note 2). That  agreement  requires  that  Holdings LLC provide
Pro-Fac with annual  financial  statements of Holdings LLC within 120 days after
the close of a fiscal year and, to the extent received,  financial statements of
Birds Eye Foods.  Any  financial  information  received  pursuant to the Limited
Liability  Company  Agreement  is subject  to  confidentiality  provisions  that
preclude public disclosure.

As a result of  beginning  to use the cost  method  during the first  quarter of
fiscal 2007, the Cooperative's  proportionate  share of the other  comprehensive
income  and  loss  items  of  Holdings  LLC  previously  recorded  (net  loss of
approximately  $5.6 million at June 24,  2006) was removed with a  corresponding
increase in the  investment of  approximately  $5.6 million in  accordance  with
Financial  Accounting Standards Board Staff Position APB18-1 - "Accounting by an
Investor for its Proportionate Share of Accumulated Other  Comprehensive  Income
of an Investee  Accounted  for under the Equity  Method in  Accordance  with APB
Opinion No. 18 upon a Loss of Significant  Influence."  The previously  recorded
proportional  share of earnings and losses of Holdings LLC remain as a component
of the carrying amount of the investment.

For the year ended June 24, 2006,  Pro-Fac recorded equity method losses of $7.2
million.  Cumulative  equity  method  losses were $4.6 million  through June 24,
2006.

Under the cost  method,  the  Cooperative's  share of  earnings or losses is not
included in the  Cooperative's  balance sheet or statement of operations and the
Cooperative does not record its proportionate  share of the other  comprehensive
income and loss items of Holdings LLC.  Also,  dividends  received from Holdings
LLC, if any, will be recorded as income when received.  Impairment  charges,  if
any, will be recognized in the statement of operations.

The  aggregate  cost of the  Cooperative's  investment  in Holdings LLC was $5.1
million at  December  23,  2006.  Due to the Birds Eye Foods  actions  described
above,  Pro-Fac  evaluated its  investment in Holdings LLC for  impairment as of
September 23, 2006. As a result of that evaluation  Pro-Fac  determined that the
investment was not impaired.

The following schedule sets forth summarized  financial  information of Holdings
LLC for the three and six month  periods  ended  December  24, 2005  (dollars in
thousands):

                                                 Three Months      Six Months
                                                 ------------     ------------
Net sales                                        $   280,190      $   476,846
Gross profit                                          62,783           98,120
Income from continuing operations                     14,495           11,791
Net income                                            14,495           11,510



                                       7


Pro-Fac's  share  of the  loss of  Holdings  LLC  under  the  equity  method  of
accounting  was  determined  for the three and six month  periods  months  ended
December 24, 2005 as follows:

                                                   Three Months    Six Months
                                                  --------------  ------------
                                                  (In Millions)

Net income of Holdings LLC                          $   14.4       $   11.5
Less:
       Preferred return on Holdings
         LLC's preferred units                          (8.2)         (16.1)
       Accretion of preferred units                     (0.1)          (0.2)
Plus:
       Interest on termination payments
         recorded by Holdings LLC                        0.4            0.8
                                                      ------         ------
Income/(loss) for common interests                       6.5           (4.0)
Pro-Fac's share of common interests                    40.00%         41.20%
                                                      ------         ------
Equity income/(loss) from Holdings LLC                $  2.6         $ (1.7)
                                                      ======         ======

At June 24, 2006,  Holdings LLC had $244.7 million of preferred units issued and
outstanding  which accrue a preferred return at the rate of 15 percent per annum
compounded  quarterly,  based on a 360 day year. At June 24, 2006, the preferred
units had accrued  payment-in-kind  dividends  since  issuance of  approximately
$105.9  million,   which  amount  is  included  in  the  total  preferred  units
outstanding.  Based on Holdings LLC's  outstanding  preferred  units at June 24,
2006, and assuming that the preferred return is not paid and the preferred units
are  not  redeemed,  the  preferred  units  would  have  an  approximate  future
redemption  value,  including the compounded  preferred return, as of the end of
fiscal years as follows:

                                    (In Millions)

                               2007              $ 283.5
                               2008                328.5
                               2009                380.6
                               2010                441.0

The  preferred  units are  subject  to  redemption  at the  option of at least a
majority  of the  preferred  unitholders  upon an  initial  public  offering  of
Holdings  LLC or any  subsidiary,  upon the sale of Holdings LLC or after August
19, 2010. The preferred units may also be redeemed at the option of Holdings LLC
at anytime,  at a premium.  At the time of issuance of the preferred units, $3.9
million in fees were charged  against the proceeds  received  from  Holdings LLC
from the sale of the preferred  units.  Through June 24, 2006,  Holdings LLC was
accreting the preferred  units up to their  redemption  value through  transfers
from  retained  earnings  using  the  effective  interest  method to the date of
earliest redemption.

GAIN FROM  TRANSACTION  WITH BIRDS EYE FOODS AND RELATED  TRANSACTION:  Payments
under  the  Termination   Agreement  (See  Note  2)  are  considered  additional
consideration  related  to the  Transaction.  Accordingly,  the  portion  of the
payments   received  under  the  Termination   Agreement  related  to  Pro-Fac's
continuing  ownership  percentage  are  recorded  as a  reduction  to  Pro-Fac's
investment  in Holdings  LLC.  The  remaining  portion of  payments  received is
recognized as  additional  gain on the  Transaction  with Birds Eye Foods in the
period it is  received.  Accordingly,  in each of the first six months of fiscal
2007 and the first six months of fiscal 2006, Pro-Fac  recognized  approximately
$3.6 million as additional gain from the receipt of termination payments.

INCOME  TAXES:  The  Cooperative  qualifies  for tax exempt status as a farmers'
cooperative under Section 521 of the Internal Revenue Code. Exempt  cooperatives
are permitted to reduce or eliminate  taxable  income through the use of special
deductions  such as  dividends  paid  on its  common  and  preferred  stock  and
distributions of patronage income.

The Cooperative  uses these special  deductions and  distributions  of patronage
income to reduce the  Cooperative's  taxable income for periods after August 19,
2002. At its March 2006 meeting,  the Pro-Fac Board of Directors determined that
there would be no payment or allocation of patronage  income for the fiscal year
ended June 24,  2006.  The Board has decided to  continue  this policy in fiscal
year 2007. As a result, the Cooperative recorded a tax provision of $0.3 million
and $0.8 million for the three and six month  periods  ended  December 23, 2006,
respectively.

A  deferred  income tax asset has not been  recognized  on the excess of the tax
basis over the recorded  investment  in Holdings  LLC.  This asset would only be
realized upon the sale of the investment based on the proceeds received.



                                       8



NOTE 2.  AGREEMENTS WITH BIRDS EYE FOODS

In connection  with the  Transaction,  Birds Eye Foods and Pro-Fac  entered into
several agreements effective as of the Closing Date, including the following:

TERMINATION  AGREEMENT:  Pro-Fac and Birds Eye Foods  entered into a termination
agreement  (the  "Termination  Agreement")  as of the Closing Date,  pursuant to
which,  among other things,  the marketing and  facilitation  agreement  between
Pro-Fac and Birds Eye Foods (the  "Marketing and  Facilitation  Agreement")  was
terminated and, in consideration of such termination,  Birds Eye Foods agreed to
pay Pro-Fac a termination fee of $10.0 million per year for five years, provided
that certain ongoing conditions are met, including maintaining grower membership
levels  sufficient to generate certain minimum crop supply. In January 2007, the
Cooperative received a $2.0 million  installment.  The final installment of $2.0
million is scheduled to be paid on April 1, 2007.

Payments under the Termination Agreement are considered additional consideration
related to the Transaction.  Accordingly,  the portion of the payments  received
under the  Termination  Agreement  related  to  Pro-Fac's  continuing  ownership
percentage  is recorded as a reduction of Pro-Fac's  investment in Holdings LLC.
The remaining  portion of the payments is  recognized as additional  gain on the
transaction with Birds Eye Foods in the period it is received.  Accordingly,  in
each of the first six months of fiscal 2007 and fiscal 2006,  Pro-Fac recognized
approximately  $3.6 million as gain from transaction with Birds Eye Foods,  Inc.
and $2.4  million was  recognized  as a reduction  in  Pro-Fac's  investment  in
Holdings LLC.

LIMITED  LIABILITY  COMPANY  AGREEMENT OF HOLDINGS  LLC:  Pro-Fac and Vestar are
parties to a limited  liability  company  agreement  dated  August 19,  2002 (as
amended from time to time, the "Limited  Liability  Company  Agreement").  While
Birds Eye Foods is not a party to the Limited  Liability Company  Agreement,  it
contains terms and conditions relating to the management of Holdings LLC and its
subsidiaries (including Birds Eye Foods), the distribution of profits and losses
and the rights and limitations of members of Holdings LLC. The Limited Liability
Company   Agreement   provides,   among  other  things,   that  Holdings   LLC's
distributable assets, which include cash receipts from operations, investing and
financing,  net of expenses,  will be  distributed  to Holdings LLC's members as
determined  by  Holdings  LLC's  management  committee.   Further,  the  Limited
Liability Company Agreement provides that, subject to restrictions  contained in
any financing arrangements of Holdings LLC or its subsidiaries  (including Birds
Eye  Foods),  after  August  19,  2007 and prior to a sale (or  dissolution)  of
Holdings LLC,  Holdings LLC will use  commercially  reasonable  efforts to cause
Birds Eye Foods to  distribute  annually to Holdings LLC up to $24.8  million of
cash flow from the  operations of Birds Eye Foods,  which Holdings LLC will then
distribute to the holders of its common units.

AMENDED AND RESTATED MARKETING AND FACILITATION AGREEMENT. Pro-Fac and Birds Eye
Foods  are  parties  to an  amended  and  restated  marketing  and  facilitation
agreement dated as of the Closing Date (the "Amended and Restated  Marketing and
Facilitation  Agreement").  Pursuant to the Amended and Restated  Marketing  and
Facilitation  Agreement,  Birds Eye  Foods  buys  crops  from  Pro-Fac  grown by
Pro-Fac's members. Birds Eye Foods pays Pro-Fac the CMV of the crops supplied in
installments  corresponding  to the  dates  payment  is made by  Pro-Fac  to its
members for the delivered crops. Birds Eye Foods makes estimated CMV payments to
Pro-Fac for a particular crop year, subject to adjustments to reflect the actual
CMV  following the end of such year.  Commodity  committees of Pro-Fac meet with
Birds Eye Foods  management to establish CMV or  receivable  guidelines,  review
calculations,  and  report to a joint CMV  committee  of  Pro-Fac  and Birds Eye
Foods.  The Amended and  Restated  Marketing  and  Facilitation  Agreement  also
provides  that  Birds  Eye Foods  will  provide  Pro-Fac  services  relating  to
planning,  consulting,  sourcing and harvesting  crops from Pro-Fac members in a
manner consistent with past practices. In addition, until August 19, 2007, Birds
Eye Foods will provide  Pro-Fac with  services  related to the  expansion of the
market for the  agricultural  products of Pro-Fac members (at no cost to Pro-Fac
other than  reimbursement  of Birds Eye  Foods'  incremental  and  out-of-pocket
expenses  related to providing  such  services as agreed to by Pro-Fac and Birds
Eye Foods).

Under the Amended and Restated Marketing and Facilitation  Agreement,  Birds Eye
Foods determines the amount of crops which it will acquire from Pro-Fac for each
crop year.  If the amount to be purchased by Birds Eye Foods during a particular
crop year  does not meet (i) a defined  crop  amount  and (ii) a defined  target
percentage  of Birds Eye Foods'  needs for each  particular  crop,  then certain
shortfall payments will be made by Birds Eye Foods to Pro-Fac.  The defined crop
amounts  and  targeted  percentages  were set based  upon the needs of Birds Eye
Foods in the 2002 crop year (fiscal 2003). The shortfall  payment  provisions of
the agreement  include a maximum  shortfall  payment,  determined for each crop,
that  can be paid  over the  term of the  Amended  and  Restated  Marketing  and
Facilitation  Agreement.  The aggregate  shortfall payment amounts for all crops
covered  under the  agreement  cannot  exceed $10.0 million over the term of the
agreement.  Also,  Birds Eye Foods can sell  portions  of its  business  and the
volumes of crop  purchases by Birds Eye Foods with  respect to such  transferred
business will be disregarded for purposes of determining shortfall payments.

Unless terminated  earlier,  the Amended and Restated Marketing and Facilitation
Agreement  will  continue in effect until  August 19, 2012.  Birds Eye Foods may
terminate the Amended and Restated Marketing and Facilitation Agreement prior to
August 19, 2012, in connection  with a change in control  transaction  affecting
Birds Eye Foods or Holdings Inc.


                                       9



On December 21, 2006,  Birds Eye Foods sold  substantially  all of the operating
assets of its non-branded frozen vegetable business to Allens,  Inc.,  including
its processing  facilities  located in Oakfield and Bergen, New York. As part of
the  transaction,  Birds Eye Foods  assigned to Allens,  Inc. the portion of the
Amended and Restated Marketing and Facilitation Agreement related to those crops
processed  in the New  York  facilities.  As a  result  of the  assignment,  the
transaction  did not  trigger  any  shortfall  payments  to Pro-Fac by Birds Eye
Foods.


NOTE 3.  DEBT

CREDIT  AGREEMENT:  Birds Eye Foods and Pro-Fac entered into a credit agreement,
dated  August 19,  2002 (the  "Credit  Agreement"),  pursuant to which Birds Eye
Foods agreed to make available to Pro-Fac loans in an aggregate principal amount
of up to $5.0 million (the "Credit  Facility ").  Pro-Fac is permitted to borrow
up to $1.0 million per year under the Credit Facility, unless Birds Eye Foods is
prohibited  from making  such  advances  under the terms of certain  third party
indebtedness of Birds Eye Foods. Pro-Fac did not elect to borrow under the terms
of this facility during the three years ended August 19, 2005.

At December 23, 2006,  Pro-Fac had borrowed  $1.0 million under the terms of the
Credit Agreement.  Pro-Fac may borrow an additional $1.0 million under the terms
of the  Credit  Agreement  at any time  through  August  19,  2007.  Any  amount
available  under  the  terms  of the  Credit  Facility  will  be  reduced,  on a
dollar-for-dollar basis, to the extent of certain distributions made by Holdings
LLC to Pro-Fac in respect of its ownership in Holdings LLC.  Pro-Fac has pledged
all of its Class B common units in Holdings  LLC as security for advances  under
the  Credit  Facility.  Advances  outstanding  under the Credit  Agreement  bear
interest at 10 percent per annum.  Amounts  borrowed  and accrued  interest  are
required to be paid only upon a sale of Pro-Fac's ownership interest in Holdings
LLC or receipt of a distribution  from Holdings LLC in connection  with the sale
or liquidation of all or substantially  all of the assets of Holdings LLC or one
of more of its subsidiaries.  Pro-Fac may voluntarily repay amounts borrowed and
interest at any time. As of December 23, 2006,  $1.037  million was  outstanding
under the Credit Facility,  including accrued interest.  As of June 24, 2006, no
amount was outstanding under the Credit Facility.

LINE OF CREDIT: The Cooperative may borrow up to $2.0 million under the terms of
an  annually   renewable  line  of  credit  (the  "M&T  Line  of  Credit")  from
Manufacturers  and Traders Trust  Company  ("M&T Bank").  The M&T Line of Credit
expires on  September  30, 2007.  At December 23, 2006 and June 24, 2006,  there
were no borrowings  outstanding under the M&T Line of Credit.  Principal amounts
borrowed  bear interest at 75 basis points above the prime rate in effect on the
day  proceeds  are  disbursed,  as  announced  by M&T Bank as its prime  rate of
interest.  Interest is payable  monthly.  Amounts extended under the M&T Line of
Credit  are  required  to be repaid in full  during  each year by July 15,  with
further  borrowings  prohibited for a minimum of 60 consecutive  days after such
repayment.  The  Cooperative's  obligations  under  the M&T Line of  Credit  are
secured by a security  interest granted to M&T Bank in substantially  all of the
assets of the Cooperative,  excluding its Class B common units owned in Holdings
LLC. The collateral does include any distributions  made in respect of the Class
B common units and cash payments made by Birds Eye Foods to the Cooperative.

CONTRACTUAL OBLIGATIONS  GUARANTEED:  Pro-Fac guarantees Subordinated Promissory
Notes of Birds Eye Foods due November  2008 which  totaled $39.7 million at June
24, 2006.



                                       10




NOTE 4.  COMMON STOCK AND CAPITALIZATION

The following table illustrates the Cooperative's shares authorized, issued, and
outstanding at December 23, 2006 and June 24, 2006.



                                                                                                 Shares Issued and Outstanding
                                                                  Par             Shares      ----------------------------------
                                                                 Value          Authorized      December 23,        June 24,
                                                                 -----          ----------          2006              2006
                                                                                                    ----              ----
                                                                                                          
Common Stock                                                    $    5.00          5,000,000         1,769,543        1,769,543
Non-Cumulative Preferred Stock                                  $   25.00          5,000,000            26,312           26,312
Class A Cumulative Preferred Stock                              $    1.00         10,000,000         4,929,272        4,929,272
Class B Cumulative Preferred Stock                              $    1.00          9,500,000                 0                0
Class C Cumulative Preferred Stock                              $    1.00         10,000,000                 0                0
Class D Cumulative Preferred Stock                              $    1.00         10,000,000                 0                0
Class E Cumulative Preferred Stock                              $    1.00         10,000,000                 0                0
Class B, Series I 10% Cumulative Redeemable
         Preferred Stock                                        $    1.00            500,000                 0                0


In the event of liquidation,  the relative  preference of Pro-Fac's  outstanding
securities  is as  follows:  first  retains,  then  cumulated  dividends  on the
Cooperative's Class A cumulative  preferred stock, then all classes of preferred
stock, pari passu, then common stock and, finally, special membership interests.

While the Cooperative  presently has no plans to liquidate,  if liquidation were
to occur,  the order of redemption and the amount  required to fully redeem each
class outstanding, at December 23, 2006, is as follows:

                                                        Amount Required
(DOLLARS IN THOUSANDS)                                  to Fully Redeem
                                                        ---------------

Retains                                                  $         6,771
Cumulated dividends                                                1,084  (1)
                AND
Non-Cumulative Preferred Stock                                       658  (1)
                AND
Class A Cumulative Preferred Stock                               123,233  (1)
Common Stock                                                       8,848
Special Membership Interests                                      21,733
                                                        ----------------

                                                         $       162,327
                                                        ================
(1) Pari passu

RETAINED EARNINGS ALLOCATED TO MEMBERS ("RETAINS"): Retains arise from patronage
income and are  allocated to the accounts of members  within 8 1/2 months of the
end of each fiscal year.  For the six month periods ended  December 23, 2006 and
December  24, 2005,  no patronage  income was  retained.  Qualified  retains are
taxable  income to the member in the year the  allocation  is made. At its March
2006 meeting,  the Pro-Fac Board of Directors  determined that there would be no
payment or allocation  of patronage  proceeds for the fiscal year ended June 24,
2006. The Board has decided to continue this policy in fiscal year 2007.

When and if determined by the Board of Directors, retains convert into shares of
Class A  cumulative  preferred  stock.  The  Board of  Directors,  however,  has
tentatively  decided that  conversion of matured retains into Class A cumulative
preferred  stock will not be  considered  by the Board of Directors  for retains
issued for fiscal year 2002 and thereafter.

PREFERRED  STOCK:  All  preferred  stock  outstanding  originated,  directly  or
indirectly,  from the  conversion  at par value of retains at the  discretion of
Pro-Fac's Board of Directors.  Preferred stock is generally  non-voting,  except
that the  holders  of  preferred  stock are  entitled  to vote on those  matters
specifically required by law.

Pro-Fac's Class A cumulative preferred stock is listed under the symbol PFACP on
the Nasdaq Capital Market.

The dividend rates for the preferred stock outstanding are as follows:

     NON-CUMULATIVE PREFERRED STOCK          $1.50 per share payable annually at
                                             the discretion of the Board.

     CLASS A CUMULATIVE PREFERRED STOCK      $1.72 per share  annually,  payable
                                             in four quarterly  installments  of
                                             $.43 per share; cumulative,  if not
                                             paid.

During the  quarters  ended  September  23,  2006 and  December  23,  2006,  the
Cooperative paid cash dividends of $.43 and $.21 per share totaling $2.2 million
and $1.0  million,  respectively  on the  Class A  cumulative  preferred  stock.
Dividends  of $.22 per share  totaling  $1.1  million  cumulated at December 23,
2006.

On January 31, 2007, the  Cooperative  paid a cash dividend of $.21 per share on
the Class A cumulative preferred stock totalling  approximately $1.0 million. As
a result,  cumulated unpaid  dividends  increased to $2.2 million at January 31,
2007.


                                       11



The  Cooperative's  ability to pay  dividends  is  dependent  upon,  among other
factors,  its  available  cash,  capital  surplus and its future  earnings.  The
Cooperative's  principal use of available cash has been the payment of dividends
on its  Class A  cumulative  preferred  stock and its  non-cumulative  preferred
stock.  The $10.0 million annual receipts under the  Termination  Agreement have
been  the  principal  source  of cash for  payment  of  dividends  with the last
installment  of $2.0  million  payable on April 1, 2007.  The Limited  Liability
Company  Agreement  of  Holdings  LLC  provides  that,  subject to  restrictions
contained in any  financing  arrangements  of Holdings  LLC or its  subsidiaries
(including  Birds Eye  Foods),  after  August  19,  2007 and prior to a sale (or
dissolution)  of Holdings  LLC,  Holdings LLC will use  commercially  reasonable
efforts to cause Birds Eye Foods to make annual  distributions  to Holdings LLC,
which can in turn be used by Holdings  LLC to fund  distributions  to its common
unit  holders,  including  Pro-Fac.  Many  factors  could  affect  whether  such
distributions  are made in the future  including any financing  arrangements  of
Birds Eye Foods which may preclude or otherwise restrict such distributions.

Holdings  LLC has  advised  Pro-Fac  that it will not  speculate  as to  whether
distributions  will be made  under  the  Limited  Liability  Company  Agreement.
Because  Pro-Fac  has  no  control  over  the   determination  of  whether  such
distributions  will be  made,  Pro-Fac's  Board of  Directors  has  developed  a
business  plan that  assumes  distributions  will not be made under the  Limited
Liability  Company  Agreement to replace the $10.0 million annual source of cash
under the Termination Agreement ending on April 1, 2007.

On May 5,  2006,  the  Board  determined,  subject  to  all  of  the  facts  and
circumstances  at the  relevant  times,  that  it  expected  to  declare  a full
quarterly  dividend of $.43 per share of Class A cumulative  preferred stock for
payment in July 2006 and $.21 per share of Class A  cumulative  preferred  stock
for payment in October 2006 and January 2007.  These dividends were paid in July
and October 2006 and January  2007;  the Board  expects to declare  dividends of
$.21 per share of Class A cumulative  stock for quarterly  payment to be made in
April 2007. Beginning with the quarter ending in June 2007, the Board expects to
suspend  in full  the  declaration  and  payment  of  dividends  on its  Class A
cumulative preferred stock.  Dividends on the Class A cumulative preferred stock
cumulate whether or not declared, and are payable in preference to any dividends
on Pro-Fac common stock and the special membership interests.

In June 2006, the Board  declared the annual  dividend of $1.50 per share on the
Cooperative's  non-cumulative preferred stock (a total of approximately $40,000)
which  was  paid  in  July  2006,  and  in  accordance  with  the  Cooperative's
certificate of incorporation expects to set aside the proportionate share of the
annual  non-cumulative  preferred stock dividend  (expected to be  approximately
$15,000) for payment in July 2007, if, as expected,  reduced quarterly  dividend
declarations are made in fiscal 2007 on the Class A cumulative  preferred stock.
Beginning  with the quarter ending in June 2007, the Board expects to suspend in
full the  declaration and payment of dividends on its  non-cumulative  preferred
stock.  To the extent  any  dividends  are  declared  on the Class A  cumulative
preferred  stock,  a pro rata  dividend  will be declared on the  non-cumulative
preferred stock in accordance with Pro-Fac's certificate of incorporation.

The Board  believes,  taking  into  consideration  the  reduction  and  ultimate
suspension  of  dividend  payments  on the  Cooperative's  preferred  stock  and
borrowing  capacity under Pro-Fac's Credit Agreement with Birds Eye Foods,  that
Pro-Fac will have  sufficient  sources of cash to fund its  operations  at least
through the end of fiscal 2010,  which the Board  believes  will provide time to
monitor  Pro-Fac's  investment  in  Holdings  LLC and explore  other  methods of
raising cash. The  declaration of any future  dividends,  including the expected
declaration  outlined  above,  are  subject  to Board  action in advance of such
declaration based upon all of the facts and circumstances at each such time.

While the Cooperative prepares its financial statements using generally accepted
accounting  principles,  which  are  based  primarily  on  historical  cost,  it
determines its capital surplus under  applicable  state law. Under New York Law,
capital  surplus  is the  amount  by which the fair  value of the  Cooperative's
assets  exceed  the total of its  liabilities  and the par value of its  capital
stock. For the fiscal quarter ended December 23, 2006, the  Cooperative's  Board
of Directors  determined  that capital surplus was available based upon evidence
of the fair market value of the Cooperative's  assets,  including its investment
in Holdings  LLC.  There can,  however,  be no  assurance  that the value of the
Cooperative's  assets,  including  its  investment  in  Holdings  LLC,  will  be
sufficient to support a determination  of capital surplus in the future.  Absent
sufficient  capital  surplus,  the  Cooperative  will be prohibited  from paying
dividends. Factors that may influence the fair market value of the Cooperative's
investment  in  Holdings  LLC  include the  financial  condition  and results of
operations of Birds Eye Foods.

COMMON STOCK: The Cooperative's common stock is owned by its members. The number
of shares of common  stock  owned by a Pro-Fac  member-grower  is based upon the
quantity and type of crops to be marketed through Pro-Fac by the  member-grower.
If a  member-grower  ceases to be a producer of  agricultural  products that are
marketed through the Cooperative, then the member-grower must sell its shares of
Pro-Fac  common stock to another  grower that is acceptable to the  Cooperative.
Additionally,  member-growers  desiring to adjust  quantities of crops  marketed
through  Pro-Fac may either offer to sell or purchase  shares of Pro-Fac  common
stock.

If the selling  member-grower  is unable to find a qualified  grower to purchase
its shares of Pro-Fac common stock, the  member-grower  must, upon  notification
from the  Cooperative,  sell its shares of common stock to the  Cooperative  for
cash at par value,  plus any  dividends  thereon  which have been  declared  but
remain unpaid.


                                       12




Since  the  Board  of  Directors  meeting  in  January  2006,  Pro-Fac  has  not
repurchased shares of common stock from member-growers, except on a case-by-case
basis as approved by the Board of Directors.

At its January 2003  meeting,  the Board of Directors of Pro-Fac  determined  to
suspend the payment of annual dividends on the Cooperative's common stock for an
indefinite period of time.

SPECIAL  MEMBERSHIP  INTERESTS:  In conjunction  with the  Transaction,  special
membership  interests  were  allocated to the then current and former members of
Pro-Fac who had made patronage  deliveries to or on behalf of Pro-Fac in the six
fiscal years ended June 29, 2002, in proportion to the patronage deliveries made
by those members during that six fiscal year period.

ACCUMULATED  DEFICIT:  Accumulated  deficit  consists of accumulated  income and
losses after distribution of earnings allocated to members and dividends.


NOTE 5.  OTHER MATTERS

LEGAL MATTERS:  The Cooperative is party to various legal  proceedings from time
to time in the normal course of its business. In the opinion of management,  any
liability that might be incurred upon the resolution of these  proceedings  will
not,  in the  aggregate,  have a material  adverse  effect on the  Cooperative's
business,  financial  condition,  or results  of  operations.  Further,  no such
proceedings are known to be contemplated by any  governmental  authorities.  The
Cooperative  maintains general liability insurance coverage in amounts deemed to
be adequate by its Board of Directors.

GUARANTEES AND INDEMNIFICATIONS: As partial consideration for the acquisition in
fiscal 1999 of the frozen and canned  vegetable  business of Dean Foods Company,
Birds Eye Foods  issued to Dean  Foods a  subordinated  promissory  note for $30
million due November 22, 2008.  The  subordinated  promissory  note is currently
owned by GLK, LLC, a New York limited liability company, whose members are Birds
Eye Foods and GLK Holdings,  Inc.,  which is a wholly owned  subsidiary of Birds
Eye Foods.  Interest on the  subordinated  promissory note accrued  quarterly in
arrears,  at a rate per annum of 5 percent  until  November 22, 2003,  with such
interest  payable in kind through the issuance by Birds Eye Foods of  additional
subordinated  promissory  notes  identical to the  subordinated  promissory note
(collectively, the "Subordinated Promissory Notes"). Interest after November 22,
2003  accrues  at the  rate per  annum of 10  percent  and is  payable  in cash.
Pro-Fac,  jointly and severally,  guarantees the  obligations of Birds Eye Foods
under the  Subordinated  Promissory  Notes. As of June 24, 2006, the outstanding
amount subject to the Cooperative's  guarantee included principal of $30 million
and accrued interest of $9.7 million.

Pro-Fac was a guarantor, under an Indenture dated November 18, 1998, as amended,
among Birds Eye Foods, the Guarantors named therein and The Bank of New York, as
trustee,  of the  obligations of Birds Eye Foods under its 11 7/8 percent Senior
Subordinated  Notes  issued in fiscal 1999 in the original  aggregate  principal
amount of $200.0  million.  As of June 24,  2006,  the  outstanding  loan amount
subject to the Cooperative's  guarantee  included principal of $50.0 million and
accrued interest of $0.9 million. On November 20, 2006, Birds Eye Foods redeemed
the  remaining  $50.0  million of its  outstanding  Senior  Subordinated  Notes,
extinguishing Pro-Fac's guarantee.

Historically,  when  Pro-Fac  has  sold  assets,  it may have  retained  certain
liabilities  for known  exposures and provided  indemnification  to the buyer(s)
with  respect to future  claims for certain  unknown  liabilities  existing,  or
arising from events occurring, prior to the sale date, including liabilities for
taxes, legal matters,  environmental  exposures,  labor  contingencies,  product
liability, and other obligations. Pro-Fac may enter into similar arrangements in
the  future.  Agreements  to  provide  indemnifications  may  vary in  duration,
generally  for two  years for  certain  types of  indemnities,  to terms for tax
indemnifications  that  are  generally  aligned  to the  applicable  statute  of
limitations for the  jurisdiction in which the tax is imposed,  and to terms for
certain  liabilities (i.e.,  warranties of title and environmental  liabilities)
that typically do not expire.  The maximum  potential  future  payments that the
Cooperative  could be required to make under agreements of  indemnification  are
(or may be) either contractually limited to a specified amount or unlimited. The
maximum potential future payments that the Cooperative could be required to make
under  agreements of  indemnification  are not determinable at this time, as any
future payments would be dependent on the type and extent of the related claims,
and all relevant defenses, which are not estimable. Historically, costs incurred
to  resolve  claims  related  to  agreements  of  indemnification  have not been
material to the Cooperative's financial position,  results of operations or cash
flows.

RELATED PARTY TRANSACTIONS:  Substantially all purchases are from member-growers
of the Cooperative.  For fiscal year 2006, approximately 77 percent of all crops
purchased by Pro-Fac from its members were sold to its indirect equity investee,
Birds Eye Foods.


                                       13




From time to time, in the ordinary course of its business,  Pro-Fac has, or may,
enter into  agreements  with its  customers,  suppliers,  service  providers and
business  partners which contain  indemnification  provisions.  Generally,  such
indemnification  provisions  require  the  Cooperative  to  indemnify  and  hold
harmless the indemnified  party(ies) and to reimburse the indemnified party(ies)
for claims,  actions,  liabilities,  losses and expenses in connection  with any
personal injuries or property damage resulting from any Pro-Fac products sold or
services provided.  Additionally, the Cooperative may from time to time agree to
indemnify  and hold  harmless its  providers of services  from claims,  actions,
liabilities,  losses and expenses relating to their services to Pro-Fac,  except
to the extent finally determined to have resulted from the fault of the provider
of services relating to such services.  The level of conduct  constituting fault
of the service  provider  will vary from  agreement to agreement and may include
conduct  which is  defined in terms of  negligence,  gross  negligence,  willful
misconduct,   omissions  or  other   culpable   behavior.   The  term  of  these
indemnification  provisions  are  generally not limited.  The maximum  potential
future  payments  that the  Cooperative  could be  required  to make under these
indemnification  provisions are unlimited and are not determinable at this time,
as any future  payments would be dependent on the type and extent of the related
claims,  and all  relevant  defenses  to the  claims,  which are not  estimable.
Historically,  costs incurred to resolve claims related to these indemnification
provisions  have not been  material  to the  Cooperative's  financial  position,
results of operations or cash flows.

The Cooperative has by-laws, policies, and agreements under which it indemnifies
its  directors and officers from  liability  for certain  events or  occurrences
while the  directors or officers are, or were,  serving at Pro-Fac's  request in
such capacities.  Pro-Fac  indemnifies its officers and directors to the fullest
extent allowed by law. The maximum  potential amount of future payments that the
Cooperative could be required to make under these indemnification  provisions is
unlimited, but would be affected by all relevant defenses to the claims.

As part of the  Transaction,  Pro-Fac  agreed to  indemnify  Birds Eye Foods for
certain environmental liabilities, provided any single claim for indemnification
must exceed  $200,000.  This  obligation,  however,  is only  triggered once the
aggregate of all liabilities subject to indemnification  under the Unit Purchase
Agreement  (including  those  unrelated to  environmental  matters)  exceeds $10
million.

As of the date of this Report, Pro-Fac does not expect to be required to perform
under the guarantees and indemnifications described above.


                                       14




       CAUTIONARY STATEMENT ON FORWARD-LOOKING STATEMENTS AND RISK FACTORS

From time to time,  Pro-Fac or persons acting on behalf of Pro-Fac may make oral
and written  statements  that may  constitute  "forward-looking  statements"  as
defined in the Private Securities Litigation Reform Act of 1995 (the "PSLRA") or
by the Securities and Exchange Commission ("SEC") in its rules, regulations, and
releases.  The  Cooperative  desires  to take  advantage  of the  "safe  harbor"
provisions in the PSLRA for  forward-looking  statements made from time to time,
including, but not limited to, the forward-looking  information contained in the
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  section of this Report and other statements made in this Report and
in other filings with the SEC.

The Cooperative cautions readers that any such  forward-looking  statements made
by  or  on  behalf  of  the  Cooperative  are  based  on  management's   current
expectations  and beliefs,  all of which could be affected by the  uncertainties
and risk factors described below. The Cooperative's  actual results could differ
materially  from those expressed or implied in the  forward-looking  statements.
The risk factors that could impact the Cooperative include:

     o    the  Cooperative's  ability to pay dividends is dependent upon,  among
          other factors available cash, capital surplus and its future earnings.
          The Cooperative's principal use of available cash has been the payment
          of  dividends  on its  Class  A  cumulative  preferred  stock  and its
          non-cumulative  preferred  stock.  The $10.0 million  annual  receipts
          under the Termination Agreement have been the principal source of cash
          for payment of  dividends  with the last  installment  of $2.0 million
          payable on April 1, 2007. The Limited  Liability  Company Agreement of
          Holdings LLC contains  terms and  conditions  relating to, among other
          things,  the  distribution  of  profits  and losses and the rights and
          limitations of members of Holdings LLC; and provides that,  subject to
          restrictions  contained in any financing  arrangements of Holdings LLC
          or its subsidiaries (including Birds Eye Foods), after August 19, 2007
          and prior to a sale (or  dissolution)  of Holdings  LLC,  Holdings LLC
          will use commercially  reasonable  efforts to cause Birds Eye Foods to
          make annual  distributions  to Holdings LLC, which can in turn be used
          by Holdings  LLC to fund  distributions  to its common  unit  holders.
          Pro-Fac owns Class B common units in and is a member of Holdings  LLC.
          Many factors could affect whether such  distributions  are made in the
          future  including any financing  arrangements of Birds Eye Foods which
          may preclude or otherwise restrict such distributions.

          Holdings  LLC has advised  Pro-Fac  that it will not  speculate  as to
          whether distributions will be made under the Limited Liability Company
          Agreement. As a minority owner of Holdings LLC, Pro-Fac has no control
          over the  determination  of whether such  distributions  will be made.
          Pro-Fac's  Board of  Directors  has  developed  a  business  plan that
          assumes  distributions  will not be made under the  Limited  Liability
          Company  Agreement to replace the $10.0 million  annual source of cash
          under the Termination Agreement ending on April 1, 2007.

          Beginning  with the quarter  ending in June 2007, the Board expects to
          suspend in full the  declaration and payment of dividends on Pro-Fac's
          Class A cumulative preferred stock and on its non-cumulative preferred
          stock.  Dividends on the Class A cumulative  preferred  stock cumulate
          whether  or  not  declared,  and  are  payable  in  preference  to any
          dividends  on  Pro-Fac   common  stock  and  the  special   membership
          interests.  To the extent any  dividends  are  declared on the Class A
          cumulative  preferred  stock,  a pro rata dividend will be declared on
          the  non-cumulative  preferred  stock  in  accordance  with  Pro-Fac's
          certificate of incorporation.

          The Board  believes,  taking  into  consideration  the  reduction  and
          ultimate   suspension  of  dividend   payments  on  the  Cooperative's
          preferred  stock  and  borrowing   capacity  under  Pro-Fac's   Credit
          Agreement  with Birds Eye Foods,  that  Pro-Fac  will have  sufficient
          sources of cash to fund its  operations  at least  through  the end of
          fiscal  2010,  which the Board  believes  will provide time to monitor
          Pro-Fac's  investment  in Holdings  LLC and explore  other  sources of
          cash. The declaration of any future dividends,  including the expected
          declaration  outlined above, are subject to Board action in advance of
          such declaration based upon all of the facts and circumstances at each
          such time.



                                       15




          While  the  Cooperative   prepares  its  financial   statements  using
          generally accepted accounting principles, which are based primarily on
          historical  cost, it determines its capital  surplus under  applicable
          state law. Under New York Law,  capital surplus is the amount by which
          the fair  value of the  Cooperative's  assets  exceed the total of its
          liabilities  and the par value of its  capital  stock.  For the fiscal
          quarter ended December 23, 2006, the Cooperative's  Board of Directors
          determined  that capital  surplus was available based upon evidence of
          the fair  market  value of the  Cooperative's  assets,  including  its
          investment in Holdings LLC. There can,  however,  be no assurance that
          the value of the  Cooperative's  assets,  including its  investment in
          Holdings LLC, will be sufficient to support a determination of capital
          surplus  in  the  future.   Absent  sufficient  capital  surplus,  the
          Cooperative will be prohibited from paying dividends. Factors that may
          influence  the fair market value of the  Cooperative's  investment  in
          Holdings LLC include the financial condition and results of operations
          of Birds Eye Foods.

     o    The value of the  Cooperative's  investment  in  Holdings  LLC is also
          impacted by the rights and  preferences  of Holdings  LLC's  preferred
          units.  The holders of Holdings  LLC's  preferred  units have priority
          over the holders of Holdings LLC's common units with respect to, among
          other things,  preferred  returns on their investment in Holdings LLC.
          The  Cooperative  owns  Class B common  units  of  Holdings  LLC.  The
          preferred  units  accrue a  preferred  return  equal to 15 percent per
          annum of the preferred unit holders'  preferred capital  contributions
          (less distributions, if any, made in respect of such preferred units),
          compounded  quarterly.  Holdings LLC has the option to redeem all, but
          not less than all, of its preferred units outstanding at a premium. At
          June 24,  2006,  Holdings LLC had $244.7  million of  preferred  units
          issued and  outstanding,  including  approximately  $105.9  million of
          payments-in-kind  dividends on such preferred units. Based on Holdings
          LLC's outstanding  preferred units at June 24, 2006, and assuming that
          the  preferred  return  is not paid and the  preferred  units  are not
          redeemed,  the  preferred  units  would  have  an  approximate  future
          redemption value, including the compounded preferred return, as of the
          end of fiscal years as follows:

                              (DOLLARS IN MILLIONS)

                             2007              $ 283.5
                             2008                328.5
                             2009                380.6
                             2010                441.0

     o    Birds Eye Foods has not  voluntarily  filed periodic  reports with the
          Securities  and  Exchange  Commission  ("SEC")  since  its  Form  10-K
          Equivalent  for its fiscal year ended June 24,  2006.  Moreover,  as a
          result of Birds  Eye  Foods'  redemption  of its  Senior  Subordinated
          Notes,  Birds  Eye  Foods is no longer  required  under the  Indenture
          covering  those notes to  voluntarily  file periodic  reports with the
          SEC.  Accordingly,  the holders of shares of Pro-Fac  capital stock do
          not have access to  information  about Birds Eye Foods,  its financial
          condition  and  results  of  operations,  that has  historically  been
          publicly available through Birds Eye Foods' voluntary filings.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

The purpose of this discussion is to outline the reasons for material changes in
Pro-Fac's  financial  condition and results of operations in the second  quarter
and first six months of fiscal 2007 as compared to the second  quarter and first
six months of fiscal 2006. This section should be read in conjunction  with Part
I, Item 1. Financial Statements, of this Report.



                                       16



                                    OVERVIEW

Since 1960, Pro-Fac has operated as a New York agricultural  cooperative,  owned
and controlled by its members, to purchase,  market, and sell crops grown by its
member-growers,  for the mutual  benefit of its  members.  Only growers of crops
marketed through Pro-Fac, or associations of such growers, can become members of
Pro-Fac.  Membership in Pro-Fac is evidenced by the ownership of Pro-Fac  common
stock. As of December 23, 2006,  there were  approximately  490 Pro-Fac members,
consisting of individual growers or associations of growers, located principally
in  the  states  of  New  York,  Delaware,  Pennsylvania,   Illinois,  Michigan,
Washington,  Oregon,  Nebraska and Florida.  Crops  marketed by Pro-Fac  include
fruits (cherries,  apples,  blueberries,  and peaches),  vegetables (snap beans,
beets,  cucumbers,  peas, sweet corn, carrots,  cabbage,  squash,  asparagus and
potatoes) and popcorn. For the year ended June 24, 2006, Pro-Fac delivered crops
with a commercial market value of approximately  $65.2 million.  Because Pro-Fac
acts as an agent for its members in delivering  crops, this activity is recorded
on a net basis and no sales are reported.

Historically,  Pro-Fac's  primary sources of income have been payments  received
under the terms of the Termination  Agreement with Birds Eye Foods and income it
recognizes  from its  investment  in Holdings  LLC,  using the equity  method of
accounting. Income or loss based on Pro-Fac's common equity interest in Holdings
LLC,  recorded  under the equity method of accounting,  varies  depending on the
operating  results of Holdings  LLC and the  dividend  requirements  of Holdings
LLC's preferred  equity  holders.  Holdings LLC's  operations are  substantially
comprised  of the  operations  of Birds Eye Foods,  its  indirect,  wholly-owned
subsidiary.  Pro-Fac's  primary  source  of cash has  been  payments  under  the
Termination Agreement.  In January 2007, the Cooperative received a $2.0 million
installment.  One  scheduled  installment  remains  payable to Pro-Fac under the
Termination  Agreement - a final  payment  of  $2.0  million  on April 1,  2007.
Although  distributions  under the  Limited  Liability  Company  are a potential
source of cash,  Holdings LLC has advised  Pro-Fac that it will not speculate as
to  whether  distributions  will be made  under the  Limited  Liability  Company
Agreement.  As a minority owner of Holdings LLC, Pro-Fac has no control over the
determination  of whether such  distributions  will be made.  Pro-Fac's Board of
Directors has developed a business plan that assumes  distributions  will not be
made under the Limited  Liability Company Agreement to replace the $10.0 million
annual source of cash under the Termination Agreement ending on April 1, 2007.

Until June 24, 2006,  Pro-Fac accounted for its investment in Holdings LLC under
the equity method of accounting.  The Cooperative  included its share,  based on
ownership,  of the change in Holdings  LLC's  minimum  pension  liabilities  and
unrealized holding gains and losses on hedging transactions in the Cooperative's
other comprehensive loss.

In the first quarter of fiscal 2007, the Cooperative  concluded that it could no
longer exert significant  influence over the operating and financial policies of
Holdings  LLC  and its  indirect,  wholly-owned  subsidiary,  Birds  Eye  Foods.
Therefore,  the Cooperative  began accounting for this investment using the cost
method effective June 25, 2006. This conclusion was reached based on a number of
factors,  including Birds Eye Foods decision,  announced in the first quarter of
fiscal 2007, to sell or close production facilities to which Pro-Fac supplied 34
percent of the total CMV of raw  product  sold to all Pro-Fac  customers  and 44
percent of the total CMV supplied to Birds Eye Foods. In October 2006, Birds Eye
Foods  announced its intent to repurchase its  outstanding  $50.0 million 11 7/8
percent  senior  subordinated  notes.  Birds  Eye Foods did  redeem  the  senior
subordinated  notes in full on November 20, 2006. As a result of the redemption,
Birds Eye Foods is no longer  required  under the indenture  covering the senior
subordinated  notes to file voluntary  periodic  reports with the Securities and
Exchange  Commission.  Additionally,  Holdings LLC's management notified Pro-Fac
that,  effective June 25, 2006, it will no longer provide Pro-Fac with financial
information about Holdings LLC or Birds Eye Foods beyond that required under the
Limited  Liability  Company  Agreement of Holdings LLC. That agreement  requires
that Holdings LLC provide Pro-Fac with annual  financial  statements of Holdings
LLC  within  120 days  after  the  close of a fiscal  year  and,  to the  extent
received,  financial  statements of Birds Eye Foods.  Any financial  information
received  pursuant  to the Limited  Liability  Company  Agreement  is subject to
confidentiality provisions that preclude public disclosure.

As a result of  beginning  to use the cost  method  during the first  quarter of
fiscal 2007, the Cooperative's  proportionate  share of the other  comprehensive
income  and  loss  items  of  Holdings  LLC  previously  recorded  (net  loss of
approximately  $5.6 million at June 24,  2006) was removed with a  corresponding
increase in the  investment of  approximately  $5.6 million in  accordance  with
Financial  Accounting Standards Board Staff Position APB18-1 - "Accounting by an
Investor for its Proportionate Share of Accumulated Other  Comprehensive  Income
of an Investee  Accounted  for under the Equity  Method in  Accordance  with APB
Opinion No. 18 upon a Loss of Significant  Influence."  The previously  recorded
proportional  share of earnings and losses of Holdings LLC remain as a component
of the carrying amount of the investment.

For the year ended June 24, 2006,  Pro-Fac recorded equity method losses of $7.2
million.  Cumulative  equity  method  losses were $4.6 million  through June 24,
2006.

Under the cost  method,  the  Cooperative's  share of  earnings or losses is not
included in the  Cooperative's  balance sheet or statement of operations and the
Cooperative does not record its proportionate  share of the other  comprehensive
income and loss items of Holdings LLC.  Also,  dividends  received from Holdings
LLC, if any, will be recorded as income when received.  Impairment  charges,  if
any, will be recognized in the statement of operations.


                                       17




   RESULTS OF OPERATIONS - SECOND QUARTER 2007 COMPARED TO SECOND QUARTER 2006

NET SALES, COST OF SALES AND GROSS PROFIT: Net sales and cost of sales increased
in the quarter  ended  December 23, 2006, as the  Cooperative  entered into more
sales  transactions as a principal  rather than an agent for its members than in
the quarter ended December 24, 2005.

EQUITY IN INCOME OF HOLDINGS LLC: For the quarter ended  December 23, 2006,  the
Cooperative  accounted for its investment in Holdings LLC using the cost method,
therefore,  no income or loss was  recorded  (See Notes to  Condensed  Financial
Statements).  Income of  approximately  $2.6  million was recorded in the second
quarter  of  fiscal  2006  using the  equity  method  of  accounting.  Holdings'
operations are substantially comprised of the operations of Birds Eye Foods, its
indirect, wholly-owned subsidiary.

During the quarter ended  December 23, 2006,  Pro-Fac's  recorded  investment in
Holdings LLC decreased by $0.8 million due to the allocation  (approximately  40
percent) of the portion of termination  payments related to Pro-Fac's continuing
indirect ownership of Birds Eye Foods.

GAIN FROM TRANSACTION WITH BIRDS EYE FOODS AND RELATED AGREEMENTS: In accordance
with  the  Termination  Agreement,  Pro-Fac  is  entitled  to the  payment  of a
termination  fee of $10.0  million per year for five years  payable in quarterly
installments  as follows:  $4.0  million on each July 1, and $2.0  million  each
October 1, January 1, and April 1 until the final  payment which is due April 1,
2007.

Payments under the Termination Agreement are considered additional consideration
related to the Transaction.  Accordingly,  the portion of the payments  received
under the  Termination  Agreement  related  to  Pro-Fac's  continuing  ownership
percentage are recorded as a reduction to Pro-Fac's  investment in Holdings LLC.
The remaining  portion of payments  received is recognized as additional gain on
the Transaction with Birds Eye Foods in the period it is received.  Accordingly,
in the second  quarter of fiscal  2007 and the  second  quarter of fiscal  2006,
Pro-Fac recognized  approximately $1.2 million as additional gain (approximately
60 percent) from the receipt of  termination  payments  ($2.0 million on each of
October 1, 2006 and October 1, 2005).

MARGIN  ON  DELIVERED   PRODUCT:   The  Cooperative   negotiates  certain  sales
transactions  on behalf of its  members,  which result in margin being earned by
the Cooperative. The Cooperative earned $0.1 million in margin during the second
quarter of fiscal  2007 and $0.2  million  during  the second  quarter of fiscal
2006. The decrease is attributable  to the Cooperative  entering into more sales
transactions as a principal rather than an agent for its members.

SELLING,  ADMINISTRATIVE,  AND GENERAL  EXPENSE:  Selling,  administrative,  and
general  expenses  totaled $0.3 million for each of the quarters  ended December
23, 2006 and December 24, 2005.

INTEREST  INCOME:  Interest  income  increased from $27 thousand for the quarter
ended  December 24, 2005,  to $61  thousand for the quarter  ended  December 23,
2006, due to higher on-hand cash balances.

INCOME  TAXES:  The  Cooperative  qualifies  for tax exempt status as a farmers'
cooperative under Section 521 of the Internal Revenue Code. Exempt  cooperatives
are permitted to reduce or eliminate  taxable  income through the use of special
deductions  such as  dividends  paid  on its  common  and  preferred  stock  and
distributions of patronage income.

The Cooperative  uses these special  deductions and  distributions  of patronage
income to reduce the  Cooperative's  taxable income for periods after August 19,
2002. At its March 2006 meeting,  the Pro-Fac Board of Directors determined that
there would be no payment or allocation of patronage  income for the fiscal year
ended June 24,  2006.  The Board has decided to  continue  this policy in fiscal
year 2007. As a result, the Cooperative recorded a tax provision of $0.3 million
in the quarter ended December 23, 2006.

A  deferred  income tax asset has not been  recognized  on the excess of the tax
basis over the recorded  investment  in Holdings  LLC.  This asset would only be
realized upon the sale of the investment based on the proceeds received.

 RESULTS OF OPERATIONS - FIRST SIX MONTHS 2007 COMPARED TO FIRST SIX MONTHS 2006

NET SALES, COST OF SALES AND GROSS PROFIT: Net sales and cost of sales increased
in the six months ended December 23, 2006, as the Cooperative  entered into more
sales  transactions as a principal  rather than an agent for its members than in
the six months ended December 24, 2005.

EQUITY IN INCOME OF HOLDINGS  LLC: For the six months  ended  December 23, 2006,
the  Cooperative  accounted  for its  investment  in Holdings LLC using the cost
method,  therefore, no income or loss was recorded. A loss of approximately $1.7
million was recorded in the six months ended  December 24, 2005 using the equity
method of accounting.  Holdings'  operations are substantially  comprised of the
operations of Birds Eye Foods, its indirect, wholly-owned subsidiary.

In the six months ended  December 23, 2006,  Pro-Fac's  recorded  investment  in
Holdings LLC decreased by $1.6 million due to the allocation (approximately 40%)
of the portion of termination  payments related to Pro-Fac's continuing indirect
ownership of Birds Eye Foods.


                                       18



GAIN FROM TRANSACTION WITH BIRDS EYE FOODS, INC. AND RELATED AGREEMENTS: In each
of the first six  months of fiscal  2007 and  fiscal  2006,  Pro-Fac  recognized
approximately $3.6 million as additional gain  (approximately  60%) from receipt
of termination payments.

MARGIN ON  DELIVERED  PRODUCT:  The  Cooperative  earned $0.1  million in margin
during the six months  ended  December  23, 2006.  The  Cooperative  earned $0.3
million in margin during the six months ended December 24, 2005. The decrease is
attributable  to the  Cooperative  entering  into more sales  transactions  as a
principal rather than an agent for its members.

SELLING,  ADMINISTRATIVE,  AND GENERAL EXPENSES:  Selling,  administrative,  and
general expenses totaled $0.7 and $0.5 million for the six months ended December
23, 2006 and  December  24, 2005,  respectively  with the increase  attributable
primarily to increased insurance costs and professional fees.

INTEREST INCOME:  Interest income increased from $61 thousand for the six months
ended  December 24, 2005, to $118 thousand for the six months ended December 23,
2006, due to higher on-hand cash balances.

INCOME  TAXES:  At its  March  2006  meeting,  the  Pro-Fac  Board of  Directors
determined that there would be no payment or allocation of patronage  income for
the fiscal year ended June 24,  2006.  The Board has  decided to  continue  this
policy  in fiscal  year  2007.  As a  result,  the  Cooperative  recorded  a tax
provision of $0.8 million for the six months ended December 23, 2006.

                          CRITICAL ACCOUNTING POLICIES


 "NOTE 1.  Description  of Business and Summary of  Accounting  Policies"  under
"Notes to  Condensed  Financial  Statements"  included in Part I, Item 1 of this
Report  discusses  the  significant  accounting  policies of Pro-Fac.  Pro-Fac's
discussion and analysis of its financial condition and results of operations are
based upon its  condensed  financial  statements,  which have been  prepared  in
accordance with accounting  principles  generally accepted in the United States.
The preparation of these financial  statements requires Pro-Fac's  management to
make  estimates,  judgments and  assumptions  that affect the reported amount of
assets,  liabilities,  revenues  and  expenses.  On an  ongoing  basis,  Pro-Fac
evaluates its estimates.

Pro-Fac's  estimates  affecting the  financial  statements  relate  primarily to
contingencies.  Certain accounting policies deemed critical to Pro-Fac's results
of operations or financial position are discussed below.

Until June 24, 2006,  Pro-Fac accounted for its investment in Holdings LLC under
the equity method of accounting.  The Cooperative  included its share,  based on
ownership,  of the change in Holdings  LLC's  minimum  pension  liabilities  and
unrealized holding gains and losses on hedging transactions in the Cooperative's
other comprehensive loss.

In the first quarter of fiscal 2007, the Cooperative  concluded that it could no
longer exert significant  influence over the operating and financial policies of
Holdings  LLC  and its  indirect,  wholly-owned  subsidiary,  Birds  Eye  Foods.
Therefore,  the Cooperative  began accounting for this investment using the cost
method effective June 25, 2006. This conclusion was reached based on a number of
factors,  including Birds Eye Foods decision,  announced in the first quarter of
fiscal 2007, to sell or close production facilities to which Pro-Fac supplied 34
percent of the total CMV of raw  product  sold to all Pro-Fac  customers  and 44
percent of the total CMV supplied to Birds Eye Foods.  Further,  in  conjunction
with Birds Eye Foods  announcement  in October 2006 of its intent to  repurchase
its outstanding $50.0 million 11 7/8 percent senior subordinated notes, Holdings
LLC's  management  notified  Pro-Fac that,  effective  June 25, 2006, it will no
longer provide  Pro-Fac with financial  information  about Holdings LLC or Birds
Eye Foods beyond that required under the Limited  Liability Company Agreement of
Holdings LLC.  That  agreement  requires that Holdings LLC provide  Pro-Fac with
annual financial statements of Holdings LLC within 120 days after the close of a
fiscal  year and,  to the extent  received,  financial  statements  of Birds Eye
Foods.  Any financial  information  received  pursuant to the Limited  Liability
Company Agreement is subject to confidentiality  provisions that preclude public
disclosure.

As a result of  beginning  to use the cost  method  during the first  quarter of
fiscal 2007, the Cooperative's  proportionate  share of the other  comprehensive
income  and  loss  items  of  Holdings  LLC  previously  recorded  (net  loss of
approximately  $5.6 million at June 24,  2006) was removed with a  corresponding
increase in the  investment of  approximately  $5.6 million in  accordance  with
Financial  Accounting Standards Board Staff Position APB18-1 - "Accounting by an
Investor for its Proportionate Share of Accumulated Other  Comprehensive  Income
of an Investee  Accounted  for under the Equity  Method in  Accordance  with APB
Opinion No. 18 upon a Loss of Significant Influence."

For the year ended June 24, 2006,  Pro-Fac recorded equity method losses of $7.2
million.  Cumulative  equity  method  losses were $4.6 million  through June 24,
2006.

Under the cost  method,  the  Cooperative's  share of  earnings or losses is not
included in the  Cooperative's  balance sheet or statement of operations and the
Cooperative does not record its proportionate  share of the other  comprehensive
income and loss items of Holdings LLC.  Also,  dividends  received from Holdings
LLC, if any, will be recorded as income when received.  Impairment  charges,  if
any, will be recognized in the statement of operations.

Pro-Fac markets and sells its members' crops to food processors, including Birds
Eye Foods.  Under the provisions of Emerging  Issues Task Force Issue No. 99-19,
"Reporting Revenue Gross Versus Net as an Agent", subsequent to the Transaction,
the Cooperative  records crop delivery  activity among Birds Eye Foods and other
customers,  itself and its  members on a net basis.  For  transactions  in which
Pro-Fac  acts as a principal  rather than an agent,  sales and cost of sales are
reported.


                                       19



                         LIQUIDITY AND CAPITAL RESOURCES

At December 23, 2006, Pro-Fac had $6.6 million in cash and cash equivalents. Net
cash available to Pro-Fac, after payment of CMV to Pro-Fac's member-growers, has
been used to pay Pro-Fac's operating expenses as well as its quarterly dividends
on its preferred stock and to fund repurchases of its common stock. Dividends on
Pro-Fac's  preferred stock were $8.4 million and $8.3 million in fiscal 2006 and
2005, respectively.

Pro-Fac has four  sources or  potential  sources of  available  cash to fund its
operating expenses and the payment of its quarterly dividends: (i) cash from its
sale  of raw  products  to its  customers,  (ii)  payments  received  under  the
Termination  Agreement with Birds Eye Foods,  (iii) potential cash distributions
related to its investment in Birds Eye Holdings LLC, and (iv) borrowings.

Pro-Fac's  primary  source  of cash has been and  currently  is the  installment
payments from Birds Eye Foods under the Termination Agreement. Another potential
source  of cash is the CMV  payments  made to it by Birds  Eye  Foods  and other
customers  for crops sold  pursuant to the Amended and  Restated  Marketing  and
Facilitation  Agreement and other supply  agreements.  Although CMV payments are
considered a potential source of cash to Pro-Fac, Pro-Fac has typically paid 100
percent of CMV to its  member-growers  for crops  delivered and did so in fiscal
2005 and  fiscal  2006 and  expects  to do so in  fiscal  2007.  Since  such CMV
payments are approximately equal to the cash Pro-Fac receives from its customers
for its raw products,  CMV payments are not  considered a significant  source of
available  cash from which  Pro-Fac can pay  operating  expenses  and  quarterly
dividends.

As stated above,  Pro-Fac's current primary source of cash is its receipts under
the  Termination  Agreement.  In January 2007, the  Cooperative  received a $2.0
million  installment.  There is one scheduled  quarterly  installment payment of
$2.0 million remaining on April 1, 2007.

Subsequent to August 19, 2007 and prior to any sale (or dissolution) of Holdings
LLC, the Limited  Liability  Company  Agreement  of Holdings LLC provides  that,
subject to the restrictions  contained in any financing arrangements of Holdings
LLC or its  subsidiaries  (including  Birds Eye  Foods),  Holdings  LLC will use
commercially  reasonable efforts to cause Birds Eye Foods to distribute annually
to Holdings LLC up to $24.8  million of cash flow from  operations  of Birds Eye
Foods,  which  Holdings  LLC will then  distribute  to the holders of its common
units,  including Pro-Fac.  Many factors could affect whether such distributions
are made in the future  including any financing  arrangements of Birds Eye Foods
which may preclude or otherwise restrict such distributions.

While distributions under the Limited Liability Agreement are a potential source
of cash,  Holdings  LLC has advised  Pro-Fac  that it will not  speculate  as to
whether   distributions  will  be  made  under  the  Limited  Liability  Company
Agreement. Because Pro-Fac has no control over the determination of whether such
distributions  will be  made,  Pro-Fac's  Board of  Directors  has  developed  a
business  plan that  assumes  distributions  will not be made under the  Limited
Liability  Company  Agreement to replace the $10.0 million annual source of cash
under the Termination Agreement ending on April 1, 2007.

On May 5,  2006,  the  Board  determined,  subject  to  all  of  the  facts  and
circumstances  at the  relevant  times,  that  it  expected  to  declare  a full
quarterly  dividend of $.43 per share of Class A cumulative  preferred stock for
payment in July 2006 and $.21 per share of Class A  cumulative  preferred  stock
for payment in October 2006 and January 2007.  These dividends were paid in July
and October 2006 and January  2007;  the Board  expects to declare  dividends of
$.21 per share of Class A cumulative  stock for quarterly  payment to be made in
April 2007. Beginning with the quarter ending in June 2007, the Board expects to
suspend  in full  the  declaration  and  payment  of  dividends  on its  Class A
cumulative preferred stock.  Dividends on the Class A cumulative preferred stock
cumulate whether or not declared, and are payable in preference to any dividends
on Pro-Fac common stock and the special membership interests.

In June 2006 the Board  declared  the annual  dividend of $1.50 per share on the
Cooperative's  non-cumulative preferred stock (a total of approximately $40,000)
which  was  paid  in  July  2006,  and  in  accordance  with  the  Cooperative's
Certificate of Incorporation expects to set aside the proportionate share of the
annual  non-cumulative  preferred stock dividend  (expected to be  approximately
$15,000) for payment in July 2007, if, as expected,  reduced quarterly  dividend
declarations are made in fiscal 2007 on the Class A cumulative  preferred stock.
Beginning  with the quarter ending in June 2007, the Board expects to suspend in
full the  declaration and payment of dividends on its  non-cumulative  preferred
stock.  To the extent  any  dividends  are  declared  on the Class A  cumulative
preferred  stock,  a pro rata  dividend  will be declared on the  non-cumulative
preferred stock in accordance with Pro-Fac's certificate of incorporation.

The Board  believes,  taking  into  consideration  the  reduction  and  ultimate
suspension  of  dividend  payments  on the  Cooperative's  preferred  stock  and
borrowing  capacity under Pro-Fac's Credit Agreement with Birds Eye Foods,  that
Pro-Fac will have  sufficient  sources of cash to fund its  operations  at least
through the end of fiscal 2010,  which the Board  believes  will provide time to
review Pro-Fac's investment in Holdings LLC and explore other methods of raising
cash.  The  declaration  of  any  future   dividends,   including  the  expected
declarations  outlined above, are subject to Board action in advance of any such
declaration based upon all of the facts and circumstances at each such time.



                                       20




The amount of available  cash that may be generated  from  Pro-Fac's  operations
depends upon how successful Pro-Fac is in its efforts, including controlling any
associated  costs.  For the six months ended  December 23, 2006 and December 24,
2005,  Pro-Fac  generated modest margin from sales of product to customers other
than Birds Eye Foods. Any available cash generated from products and/or services
offerings by Pro-Fac is currently  anticipated to be a secondary source of cash,
and is not expected to provide a  significant  amount of available  cash to fund
Pro-Fac's operating expenses or dividend payments.

In  addition  to the  cash  payments  to  Pro-Fac  pursuant  to the  Termination
Agreement,  Pro-Fac has available up to $1.0 million per year,  until August 19,
2007 (total  potential  borrowing at December 23, 2006 was $2.0 million),  under
the  Credit  Agreement  with Birds Eye Foods,  and up to $2.0  million  under an
annually renewable line of credit from M&T Bank, as discussed below. The current
agreement with M&T Bank expires on September 30, 2007.

The  Cooperative  may  borrow up to $2.0  million  under the M&T Line of Credit.
Principal  amounts  borrowed  under the M&T Line of Credit  bear  interest at 75
basis points  above the prime rate in effect on the day proceeds are  disbursed,
as  announced  by M&T Bank as its prime rate of  interest.  Interest  is payable
monthly. Amounts extended under the M&T Line of Credit are required to be repaid
in full during each year by July 15, with further  borrowings  prohibited  for a
minimum of 60 consecutive days after such repayment. Pro-Fac's obligations under
the M&T Line of Credit  are  secured by a  security  interest  granted to M&T in
substantially all of Pro-Fac's assets,  excluding Pro-Fac's Class B common units
owned in Holdings LLC. The  collateral  does include any  distributions  made to
Pro-Fac by Holdings  LLC in respect of  Pro-Fac's  Class B common units and cash
payments  made by Birds Eye Foods to the  Cooperative.  At December 23, 2006 and
June 24, 2006, there was no balance outstanding under the M&T Line of Credit.

A discussion of "Consolidated  Statement of Cash Flows" for the six months ended
December 23, 2006 follows:

Net cash  provided by  operating  activities  of $0.3  million for the first six
months of fiscal 2007  primarily  represents  the timing of cash  receipts  from
customers   other  than  Birds  Eye  Foods  and   related   cash   payments   to
member-growers.

Cash  provided by investing  activities  for the first six months of fiscal 2007
was $6.0 million  related to the receipt by the Cooperative of $6.0 million from
Birds Eye Foods under the Termination Agreement.

Net cash used in financing  activities  includes  dividends paid ($3.2 million),
net of amounts borrowed ($1.0 million) by the Cooperative  during the six months
ended December 23, 2006.

Pursuant  to a  directive  of the  Cooperative's  Board  of  Directors  in 2003,
dividends will not be paid on the  Cooperative's  common stock for an indefinite
period of time.  Further,  since the Board of Directors meeting in January 2006,
Pro-Fac has not repurchased shares of common stock from  member-growers,  except
on a case-by-case basis as approved by the Board of Directors.

The Board  believes,  taking  into  consideration  the  reduction  and  ultimate
suspension  of  dividend  payments  on the  Cooperative's  preferred  stock  and
borrowing  capacity under Pro-Fac's Credit Agreement with Birds Eye Foods,  that
Pro-Fac will have  sufficient  sources of cash to fund its  operations  at least
through the end of fiscal 2010.  Pro-Fac's ability to fund its cash requirements
will depend on Pro-Fac's  future  operations,  performance and cash flow, and is
subject to prevailing  economic  conditions and financial,  business,  and other
factors, some of which are beyond Pro-Fac's control. For a discussion of factors
that  could  impact  Pro-Fac's  future  operations,  performance  and cash flow,
including  its  decision  to  reduce  and  ultimately  suspend  the  payment  of
dividends,  see  "Cautionary  Statement on  Forward-Looking  Statements and Risk
Factors" in Part 1, Item 1 of this Report.

CONTRACTUAL  OBLIGATIONS:  On November  20, 2006,  Birds Eye Foods  redeemed the
remaining $50.0 million of outstanding Senior  Subordinated  Notes.  Pro-Fac had
previously guaranteed this obligation.

                                  OTHER MATTERS

The vegetable and fruit portions of the business can be positively or negatively
affected  by weather  conditions  nationally  and the  resulting  impact on crop
yields.  Favorable  weather  conditions  can  produce  high crop  yields  and an
oversupply situation.  This results in depressed selling prices.  Excessive rain
or drought conditions can produce low crop yields and a shortage situation. This
typically results in higher selling prices.  While the national supply situation
controls the pricing,  the supply can differ regionally because of variations in
weather.



                                       21




ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Since the Transaction,  Pro-Fac is subject to interest rate fluctuations related
to borrowings  under the M&T Line of Credit.  Amounts  borrowed bear interest at
the prime  rate plus 75 basis  points.  The M&T prime rate and,  therefore,  the
interest payable by Pro-Fac on principal  borrowed under the M&T Line of Credit,
is subject to change by M&T. At December  23,  2006,  no amount was  outstanding
under the M&T Line of  Credit.  See "NOTE 3.  Debt" in the  "Notes to  Condensed
Financial  Statements"  included  in Part I. Item 1 and Item 2 under the heading
"Liquidity and Capital Resources" for a description of the terms of the M&T Line
of Credit.

ITEM 4.  CONTROLS AND PROCEDURES

DISCLOSURE  CONTROLS AND PROCEDURES:  Pro-Fac's  Principal Executive Officer and
Principal  Financial  Officer  evaluated  the  effectiveness  of the  design and
operation of Pro-Fac's  disclosure  controls and  procedures (as defined in Rule
13a-15(e) or 15d-15(e) of the  Securities  Exchange Act of 1934, as amended (the
"Exchange Act")).  Based on that evaluation,  Pro-Fac's  Principal Executive and
Principal  Financial  Officer concluded that Pro-Fac's  disclosure  controls and
procedures  as of  December  23,  2006 (the end of the  period  covered  by this
Report) have been designed and are functioning effectively to provide reasonable
assurance  that the  information  required to be disclosed by Pro-Fac in reports
filed  or  submitted  by it  under  the  Exchange  Act is  recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange Commission's rules and forms.

There were no changes in Pro-Fac's  internal  control over  financial  reporting
identified during the quarter ended December 23, 2006, that materially affected,
or are reasonably likely to materially  affect,  Pro-Fac's internal control over
financial reporting.


                                     PART II

ITEM 1.  LEGAL PROCEEDINGS

The information called for by this Item is disclosed in NOTE 5. "Other Matters -
Legal Matters" under "Notes to Condensed Financial Statements" in Part I, Item 1
of this Form 10-Q,  and is  incorporated  herein by  reference in answer to this
Item.

ITEM 1A. RISK FACTORS

The risks  associated with the  Cooperative's  business are outlined above under
"Cautionary Statement on Forward-Looking Statements and Risk Factors" in Part I,
Item 1. That  description  includes any material  changes to and  supersedes the
description  of the risk  factors  associated  with the  Cooperative's  business
previously  disclosed  in Part I, Item 1A of its Annual  Report on Form 10-K for
the fiscal year ended June 24, 2006;  and such  disclosure  is  incorporated  by
reference into and in response to this Item 1A.

ITEM 5.  OTHER INFORMATION

As  previously  disclosed by Pro-Fac in its periodic  reports,  on July 25, 2006
Birds Eye Foods  announced  its  intention to exit from the vast majority of its
non-branded  frozen vegetable  business.  Birds Eye Foods  implementation of its
exit from the non-branded  frozen  vegetable  business had a potential  negative
impact on Pro-Fac member-growers  supplying snap beans, corn, peas, carrots, and
squash to Birds Eye Foods New York processing facilities located in Oakfield and
Bergen, which were slated for sale or closure. For the year ended June 24, 2006,
Pro-Fac  member-growers  supplied raw product with a total CMV of  approximately
$22.0  million  to  these  New York  processing  facilities,  which  represented
approximately 34 percent of total raw product supplied to all Pro-Fac  customers
and  approximately  44 percent of the CMV of raw  product  supplied to Birds Eye
Foods.  While the supply  agreements for the New York facilities were assignable
by Birds Eye Foods to a new operator or  operators  of the New York  facilities,
there could be no assurance  that a new  operator or operators  for the New York
facilities would be identified, or that a new operator or operators would assume
the  existing  agreements  or enter  into  replacement  supply  agreements  with
Pro-Fac.  On December 21, 2006,  Birds Eye Foods sold  substantially  all of the
operating assets of its non-branded  frozen vegetable  business to Allens,  Inc.
including its processing facilities located in Oakfield and Bergen, New York. As
part of that  transaction,  and consistent  with its authority under the Amended
and Restated Marketing and Facilitation  Agreement,  Birds Eye Foods assigned to
Allens,  Inc., together with all associated rights and obligations,  the portion
of the  supply  arrangements  under  the  Amended  and  Restated  Marketing  and
Facilitation  Agreement  related to crops processed in the New York  facilities.
The terms of the assigned supply arrangements have not been amended.


                                       22



ITEM 6.  EXHIBITS

         Exhibits

         Exhibit Number                        Description
         --------------         ------------------------------------------------
          3.1 (ii)              Pro-Fac Cooperative,  Inc. Bylaws, as amended to
                                January 25,  2007  (filed as Exhibit  3.1(ii) to
                                Pro-Fac's  Current Report on Form 8-K filed with
                                the  Securities   and  Exchange   Commission  on
                                January  31,  2007 and  incorporated  herein  by
                                reference).

             31.                Certification required by Rule 13a-14 (a) of the
                                Securities Exchange Act of 1934 of the Principal
                                Executive  Officer and the  Principal  Financial
                                Officer (filed herewith).

             32.                Certification required by Rule 13a-14 (b) of the
                                Securities  Exchange Act of 1934 and pursuant to
                                18 U.S.C.,  Section 1350. as adopted pursuant to
                                Section 906 of the  Sarbanes  Oxley Act of 2002,
                                of  the  Principal  Executive  Officer  and  the
                                Principal Financial Officer (filed herewith).


                                       23



                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly caused this  Quarterly  Report on Form 10-Q to be signed on
its behalf by the undersigned thereunto duly authorized.



                                              PRO-FAC COOPERATIVE, INC.



Date:  February 5, 2007                BY:/s/   Stephen R. Wright
       ----------------------             --------------------------------
                                             GENERAL MANAGER, CHIEF EXECUTIVE
                                             OFFICER, CHIEF FINANCIAL OFFICER
                                                       AND SECRETARY
                                            (ON BEHALF OF THE REGISTRANT AND AS
                                                PRINCIPAL EXECUTIVE OFFICER
                                             PRINCIPAL FINANCIAL OFFICER, AND
                                               PRINCIPAL ACCOUNTING OFFICER)


                                       24