<Page>

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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   ----------
                                   FORM 10-Q/A
                                (AMENDMENT NO. 1)
                                   ----------

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 28, 2002
                                       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)

90 Linden Place, PO Box 30682, Rochester, NY                    14603-0682
  (Address of Principal Executive Offices)                      (Zip Code)

        Registrant's Telephone Number, Including Area Code (585) 383-1850

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 an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                 YES [_] NO [_]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date. As of November 2, 2002.

                            Common Stock - 1,939,273

                                EXPLANATORY NOTE

This Form 10-Q/A (Amendment No. 1) is filed to amend Pro-Fac Cooperative, Inc.'s
Form 10-Q for the quarter ended September 28, 2002 to include restated financial
statements,  as discussed in NOTE 9 to the "Notes to the Consolidated  Financial
Statements", and to amend and restate each item of Pro-Fac's Quarterly Report on
Form 10-Q which has been affected by the financial  statement  restatement.  The
items of Pro-Fac  Cooperative's  Form 10-Q for the quarter  ended  September 28,
2002 which are amended and restated in their entireties herein are: Part I, Item
1. -  Financial  Statements,  Part I,  Item  2. -  Management's  Discussion  and
Analysis of Financial Condition and Results of Operations, and Part I, Item 4. -
Controls and Procedures. Except as described in this Explanatory Note, this Form
10-Q/A  (Amendment No. 1) does not otherwise  modify the  disclosures in Pro-Fac
Cooperative,  Inc.'s Quarterly Report on Form 10-Q filed with the Securities and
Exchange Commission on November 12, 2002.


                               Page 1 of 18 Pages






                          PART I. FINANCIAL INFORMATION

ITEM I. FINANCIAL STATEMENTS

PRO-FAC COOPERATIVE, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS, NET PROCEEDS AND COMPREHENSIVE
INCOME/(LOSS)
(UNAUDITED)

(DOLLARS IN THOUSANDS)



                                                                                             Quarter Ended
                                                                               -----------------------------------------
                                                                                     September 28,         September 29,
                                                                                         2002                  2001
                                                                               -------------------------   -------------
                                                                               (As Restated, see NOTE 9)
                                                                                                       
Net sales                                                                               $103,726             $ 249,232
Cost of sales                                                                            (80,644)             (203,362)
                                                                                        --------             ---------
Gross profit                                                                              23,082                45,870
Equity in net loss of Agrilink Holdings LLC (for the period August 19, 2002
   to September 28, 2002)                                                                   (144)                    0
Gain from transaction with Agrilink Foods, Inc. and related agreements                     6,804                     0
Selling, administrative, and general expense (for the period August 19, 2002
   to September 28, 2002)                                                                   (573)                    0
Selling, administrative, and general expense                                             (15,468)              (32,839)
Gain from pension curtailment                                                                  0                 2,472
Other income                                                                                 277                   248
Restructuring                                                                                  0                (1,050)
                                                                                        --------             ---------
Operating income                                                                          13,978                14,701
Interest income                                                                                3                     0
Interest expense                                                                          (7,747)              (19,213)
                                                                                        --------             ---------
Income/(loss) before income taxes                                                          6,234                (4,512)
Tax provision (for the period August 19, 2002 to September 28, 2002)                        (859)                    0
Tax (provision)/benefit                                                                      (59)                1,784
                                                                                        --------             ---------
Net income/(loss)                                                                       $  5,316             $  (2,728)
                                                                                        ========             =========

Allocation of net proceeds:
   Net income/(loss)                                                                    $  5,316             $  (2,728)

   Dividends on common and preferred stock                                                (2,453)               (2,509)
                                                                                        --------             ---------
   Net proceeds/(deficit)                                                                  2,863                (5,237)
   Allocation (to)/from accumulated deficit                                               (2,863)                5,237
                                                                                        --------             ---------
   Net proceeds available to members                                                    $      0             $       0
                                                                                        ========             =========

Estimated allocation of net proceeds available to members:
   Payable to members currently                                                         $      0             $       0

   Allocated to members but retained by the Cooperative:
      Qualified retains                                                                        0                     0
                                                                                        --------             ---------
   Net proceeds available to members                                                           0             $       0
                                                                                        ========             =========

Net income/(loss)                                                                       $  5,316             $  (2,728)

Other comprehensive income/(loss):
   Unrealized loss on hedging activity (net of taxes)                                          0                  (440)
                                                                                        --------             ---------
Comprehensive income/(loss)                                                             $  5,316             $  (3,168)
                                                                                        ========             =========


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


                                       2






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



(DOLLARS IN THOUSANDS)                                                                 September 28,          June 29,
                                                                                           2002                2002
                                                                                 -------------------------   ---------
                                                                                 (As Restated, See NOTE 9)
                                                                                                       
                                    ASSETS
Current assets:
   Cash and cash equivalents                                                             $   1,345           $  14,686
   Accounts receivable, trade and other, net                                                     0              76,000
   Accounts receivable from Agrilink Foods, Inc.                                            14,152                   0
   Current portion of Transition Services receivable from Agrilink Foods, Inc.                 525                   0
   Inventories, net                                                                              0             294,315
   Current investment in CoBank                                                                  0               3,347
   Prepaid manufacturing expense                                                                 0              19,168
   Prepaid expenses and other current assets                                                   121              18,770
   Current deferred tax asset                                                                    0               2,923
                                                                                         ---------           ---------
         Total current assets                                                               16,143             429,209
Transition Services receivable from Agrilink Foods, Inc.                                       464                   0
Investment in Agrilink Holdings LLC                                                         26,555                   0
Investment in CoBank                                                                            59               6,294
Investment in and advances to joint venture                                                      0              14,586
Property, plant, and equipment, net                                                              0             288,120
Goodwill                                                                                         0              56,210
Other intangible assets, net                                                                     0              11,305
Non-current deferred tax asset                                                                   0               4,837
Other assets                                                                                     0              26,109
                                                                                         ---------           ---------
         Total assets                                                                    $  43,221           $ 836,670
                                                                                         =========           =========

          LIABILITIES AND SHAREHOLDERS' AND MEMBERS' CAPITALIZATION

Current liabilities:
   Current portion of long-term debt and obligations under capital leases                $       0           $  15,737
   Accounts payable                                                                          1,032              71,262
   Income taxes payable                                                                          0                 879
   Accrued interest                                                                              0               6,255
   Other accrued expenses                                                                        0              48,150
   Amounts due members                                                                      14,091              15,379
                                                                                         ---------           ---------
         Total current liabilities                                                          15,123             157,662
Obligations under capital leases                                                                 0               2,528
Long-term debt                                                                                   0             623,057
Non-current deferred tax liabilities                                                           859                   0
Other non-current liabilities                                                                    0              28,918
                                                                                         ---------           ---------
         Total liabilities                                                                  15,982             812,165
                                                                                         ---------           ---------
Commitments and contingencies
Class B cumulative redeemable preferred stock, liquidation preference $10 per
   share; authorized - 500,000 shares; issued and outstanding 20,643 shares                    206                 206
Common stock, par value $5, authorized - 5,000,000 shares; issued and
   outstanding 1,939,273 and 2,038,553, respectively                                         9,696              10,193

Shareholders' and members' capitalization:
   Retained earnings allocated to members                                                   17,050              17,050
   Non-cumulative preferred stock, par value $25, authorized 5,000,000 shares;
      issued and outstanding 29,847 shares                                                     746                 746
   Class A cumulative preferred stock, liquidation preference $25 per share,
      authorized 10,000,000 shares; issued and outstanding 4,497,904 shares                112,448             112,448
   Special membership interests                                                             21,733                   0
   Accumulated deficit                                                                    (134,640)           (115,771)
   Accumulated other comprehensive income/(loss):
      Unrealized gain on hedging activity                                                        0                 206
      Minimum pension liability adjustment                                                       0                (573)
                                                                                         ---------           ---------
         Total shareholders' and members' capitalization                                    17,337              14,106
                                                                                         ---------           ---------
         Total liabilities and capitalization                                            $  43,221           $ 836,670
                                                                                         =========           =========


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


                                       3






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



                                                                                                       Quarter Ended
                                                                                    -----------------------------------------
                                                                                           September 28,        September 29,
                                                                                               2002                  2001
                                                                                    -------------------------   -------------
                                                                                    (As Restated, see NOTE 9)
                                                                                                            
Cash Flows from Operating Activities:
   Net income/(loss)                                                                        $  5,316              $  (2,728)
   Adjustments to reconcile net income/(loss) to net cash used in
      operating activities:
      Amortization of certain intangible assets                                                  144                    296
      Amortization of debt issue costs, amendment costs, and discount on
         subordinated promissory notes                                                         1,201                  1,355
      Depreciation                                                                             3,833                  7,663
      Amortization of transition services receivable                                              61                      0
      Gain from transaction with Agrilink Foods, Inc. and related agreements                  (6,804)                     0
      Equity in net loss of Holdings LLC. (for the period August 19, 2002
         to September 28, 2002)                                                                  144                      0
      Equity in undistributed earnings of joint venture                                         (277)                  (205)
   Change in assets and liabilities:
         Accounts receivable                                                                   1,818                (22,235)
         Inventories and prepaid manufacturing expense                                       (33,170)               (82,910)
         Income taxes payable                                                                    (76)                   329
         Accounts payable and other accrued expenses                                          (9,999)               (23,488)
         Amounts due members                                                                   9,513                  3,718
         Deferred tax liabilities                                                                859                      0
         Other assets and liabilities, net                                                      (187)                  (508)
                                                                                            --------              ---------
Net cash used in operating activities                                                        (27,624)              (118,713)
                                                                                            --------              ---------

Cash flows from Investing Activities:
   Proceeds from Termination Agreement with Agrilink Foods, Inc.                               4,000                      0
   Purchase of property, plant and equipment                                                  (2,187)                (3,516)
   Proceeds from disposals of property, plant, and equipment                                       0                     20
   Proceeds from investment in CoBank                                                          1,115                  1,333
   Advances to joint venture                                                                  (1,512)                (1,106)
   Agrilink Foods, Inc. - Cash at the date of deconsolidation                                 (5,818)                     0
                                                                                            --------              ---------
Net cash used in investing activities                                                         (4,402)                (3,269)
                                                                                            --------              ---------

Cash Flows from Financing Activities:
   Net proceeds from issuance of short-term debt                                              22,000                130,900
   Payments on long-term debt                                                                   (292)                (2,998)
   Payments on capital lease                                                                     (38)                     0
   Cash paid in conjunction with debt amendment                                                    0                 (1,694)
   Repurchases of common stock, net                                                             (497)                (1,285)
   Cash dividends paid                                                                        (2,488)                (2,509)
                                                                                            --------              ---------
Net cash provided by financing activities                                                     18,685                122,414
                                                                                            --------              ---------

Net change in cash and cash equivalents                                                      (13,341)                   432
Cash and cash equivalents at beginning of period                                              14,686                  7,656
                                                                                            --------              ---------
Cash and cash equivalents at end of period                                                  $  1,345              $   8,088
                                                                                            ========              =========
Supplemental Schedule of Non-Cash Investing Activities
   Value of Pro-Fac's 40.72 percent common equity ownership in Agrilink Holdings LLC        $ 31,400              $       0
                                                                                            ========              =========


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


                                       4






                            PRO-FAC COOPERATIVE, INC.
                   NOTES TO CONSOLIDATED 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 which markets
crops grown by its members.  Agrilink Foods, Inc.  ("Agrilink  Foods"),  through
August 18, 2002, was a wholly-owned  subsidiary of Pro-Fac.  Prior to August 19,
2002, the results of the Cooperative were  consolidated  with Agrilink Foods and
intercompany transactions and balances were eliminated. Subsequent to August 18,
2002,  Pro-Fac  no  longer  consolidates  Agrilink  Foods but  accounts  for its
investment in Agrilink  Holdings LLC (as that entity is described  below in this
NOTE 1 to the "Notes to  Consolidated  Financial  Statements")  under the equity
method of  accounting.  See the  detailed  description  of the August  19,  2002
transaction below.

The operating activities of Pro-Fac for periods prior to August 19, 2002 reflect
products sold through  Agrilink Foods' four primary product lines consisting of:
vegetables,  fruits,  snacks,  and canned  meals.  The  majority  of each of the
product  lines'  net sales was within the United  States.  In  addition,  all of
Agrilink Foods' operating  facilities,  excluding one in Mexico, were within the
United States.

Prior to August 19, 2002, the Cooperative also conducted business under the name
of Agrilink. In addition,  the boards of directors of Agrilink Foods and Pro-Fac
conducted  joint  meetings,   coordinated  their  activities,  and  acted  on  a
consolidated basis.

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,  Agrilink  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 ("Vestar/Agrilink Holdings"):

(i)  Pro-Fac  contributed  to the capital of Agrilink  Holdings  LLC, a Delaware
     limited liability  company  ("Holdings LLC"), all of the shares of Agrilink
     Foods'  common  stock  owned by  Pro-Fac,  constituting  100 percent of the
     issued  and  outstanding  shares  of  Agrilink  Foods'  capital  stock,  in
     consideration  for Class B common  units of Holdings  LLC,  representing  a
     40.72 percent common equity ownership; and

(ii) Vestar/Agrilink Holdings 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,  Class A common
     units, and warrants which were immediately  exercised to acquire additional
     Class A common units.  After  exercising  the  warrants,  Vestar owns 56.24
     percent of the common equity of Holdings LLC. The  co-investors  are either
     under common control with, or have delivered an unconditional  voting proxy
     to, Vestar/Agrilink Holdings.

The transactions  contemplated in and consummated  pursuant to the Unit Purchase
Agreement, are referred to herein collectively as the "Transaction."

Immediately  following  Pro-Fac's  contribution of its shares of Agrilink Foods'
common stock to Holdings LLC,  Holdings LLC contributed those shares to Agrilink
Holdings  Inc.   ("Holdings  Inc."),  a  Delaware   corporation  and  a  direct,
wholly-owned  subsidiary of Holdings LLC, and Agrilink Foods became an indirect,
wholly-owned subsidiary of Holdings LLC. As a result of the Transaction, Pro-Fac
owns 40.72 percent and Vestar owns 56.24 percent of the common equity securities
of Holdings  LLC. The Class A common units  entitle the owner thereof - 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.
Accordingly, Vestar has a voting majority of all common units.

As part of the Transaction, Stephen R. Wright, the general manager and secretary
of Pro-Fac,  together with  executive  officers of Agrilink  Foods,  and certain
other  members  of  Agrilink  Foods'   management,   entered  into  subscription
agreements  with  Holdings  LLC to  acquire  (using  a  combination  of cash and
promissory  notes issued to Holdings  LLC) an aggregate  of  approximately  $1.3
million  of Class C common  units  and  Class D common  units of  Holdings  LLC,
representing  approximately  3.04 percent of the common equity ownership.  As of
the Closing  Date, an  additional  approximately  $0.5 million of Class C common
units and Class D common units,  representing  less than 1 percent of the common
equity ownership, remained unissued.

See NOTE 2 to the "Notes to  Consolidated  Financial  Statements" for additional
disclosures  regarding  agreements  with  Agrilink  Foods and  discussion of the
related gain.

BASIS  OF  PRESENTATION:   The  accompanying  unaudited  consolidated  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


                                       5






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  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.  Operating results
for the quarter ended September 28, 2002 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 financial statements
and accompanying notes contained in the Pro-Fac Cooperative,  Inc. Form 10-K for
the fiscal year ended June 29, 2002.

NEW  ACCOUNTING  PRONOUNCEMENTS:   In  August  2001,  the  Financial  Accounting
Standards  Board  ("FASB")  issued  Statement of Financial  Accounting  Standard
("SFAS")  No. 144  "Accounting  for the  Impairment  or Disposal  of  Long-Lived
Assets."  Effective  June 30, 2002, the  Cooperative  adopted SFAS No. 144 which
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived  assets.  The statement  requires an impairment loss be recognized if
the  carrying  amount  of  a  long-lived  asset  is  not  recoverable  from  its
undiscounted  cash  flow and  that  the  impairment  loss be  recognized  as the
difference  between the carrying amount and fair value of the asset.  Under SFAS
No. 144, assets held for sale that are a component of an entity will be included
in discontinued operations if the operations and cash flows will be or have been
eliminated  from the ongoing  operations of the entity,  and the entity will not
have any significant continuing involvement in the operations prospectively. The
adoption of SFAS No. 144 did not have a significant  affect on the operations of
the Cooperative.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities,"  which  addresses  financial  accounting and
reporting for costs  associated with exit or disposal  activities and supersedes
Emerging  Issues Task Force  ("EITF)  Issue  94-3,  "Liability  Recognition  for
Certain  Employee  Termination  Benefits  and  Other  Costs to Exit an  Activity
(including  Certain Costs Incurred in a  Restructuring)".  SFAS No. 146 requires
that a liability  for a cost  associated  with an exit or  disposal  activity be
recognized  when the  liability is incurred.  EITF 94-3 required a liability for
exit costs be recognized at the date of an entity's  commitment to an exit plan.
The  provisions of SFAS No. 146 must be adopted for exit or disposal  activities
that are initiated after December 31, 2002.

NOTE 2. AGREEMENTS WITH AGRILINK FOODS

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

TERMINATION  AGREEMENT:  Pro-Fac  and  Agrilink  Foods  entered  into  a  letter
agreement dated as of the Closing Date (the "Termination  Agreement"),  pursuant
to which, among other things,  the marketing and facilitation  agreement between
Pro-Fac and Agrilink Foods (the "Marketing and Facilitation  Agreement")  which,
until the  Closing  Date,  governed  the crop supply and  purchase  relationship
between  Agrilink Foods and Pro-Fac,  has been  terminated.  In consideration of
such  termination,  Agrilink  Foods will 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. The $10.0 million payment will be paid in quarterly
installments  to the  Cooperative  as follows:  $4.0 million on each July 1, and
$2.0  million  each on  October  1,  January  1, and  April  1. The  Termination
Agreement  provided  that the first payment in the amount of $4.0 million was to
be paid on the  Closing  Date and the next  payment  made by October 1, 2002 and
quarterly  thereafter as outlined in the agreement.  The  Cooperative  therefore
received $4.0 million from Agrilink Foods on August 19, 2002 and $2.0 million on
October 1, 2002.

Payments under the Termination Agreement are considered additional consideration
related to the Transaction.  Accordingly, 40.72 percent of the payments received
under the  Termination  Agreement  are  recorded as an  adjustment  to Pro-Fac's
investment in Holdings LLC. The  remaining  59.28 percent of the annual  payment
will be recognized as additional gain on the transaction  with Agrilink Foods in
the period  received.  Accordingly,  through the first  quarter of fiscal  2003,
Pro-Fac  recognized  approximately  $2.4  million  as  additional  gain from the
receipt of the termination payments.

TRANSITIONAL  SERVICES  AGREEMENT:  Pro-Fac and  Agrilink  Foods  entered into a
transitional services agreement (the "Transitional Services Agreement") dated as
of the Closing  Date,  pursuant to which  Agrilink  Foods will  provide  Pro-Fac
certain  administrative  and other  services  for a period of 24 months from the
Closing Date.  Agrilink Foods will generally  provide such services at no charge
to Pro-Fac,  other than reimbursement of the incremental and out-of-pocket costs
associated  with  performing  those  services  for  Pro-Fac.   Pursuant  to  the
Transitional  Services Agreement,  the general manager of Pro-Fac may also be an
employee of Agrilink  Foods, in which case he will report to the Chief Executive
Officer of Agrilink Foods with respect to his duties for Agrilink Foods,


                                       6






and to the Pro-Fac  board of directors  with respect to duties  performed by him
for Pro-Fac.  All other individuals  performing  services under the Transitional
Services   Agreement   report  to  the  Chief   Executive   Officer   (or  other
representatives)  of Agrilink Foods.  Stephen R. Wright, the General Manager and
Secretary of Pro-Fac,  is also an employee of Agrilink  Foods. As an employee of
Agrilink Foods, Mr. Wright's salary is paid by Agrilink Foods.

Pro-Fac has recorded the estimated  value of these  services,  $1.0 million,  as
services  receivable and proceeds from the Transaction,  prior to elimination of
40.72  percent of the amount of  Pro-Fac's  investment  in  Holdings  LLC.  This
estimated  value of the  services  to be  received  by the  Cooperative  will be
amortized  to  expense  over the term of the  Transitional  Services  Agreement.
Accordingly,  Pro-Fac  recognized  approximately  $.6 million as additional gain
from the transitional services agreement.

GAIN FROM TRANSACTION  WITH AGRILINK FOODS,  INC. AND RELATED  AGREEMENTS: Prior
to the  Transaction,  certain  amounts owed by  Pro-Fac  to Agrilink  Foods were
forgiven.  The amounts forgiven were approximately $36.5 million and represented
both  borrowings  for the working  capital  needs of Pro-Fac and a $9.4  million
demand payable.  After adjusting for the amounts forgiven,  Pro-Fac's investment
in Agrilink Foods prior to the Transaction was approximately $24.9 million.  The
value of the Cooperative's 40.72 percent common equity ownership in Holdings LLC
is valued at $31.4 million.  The  Cooperative  recognized a gain of $3.8 million
from this exchange.

As a result of the agreements described above, based on the 40.72 percent common
equity ownership,  the Cooperative recognized a total gain of approximately $6.8
million through September 28 2002.

AMENDED AND RESTATED MARKETING AND FACILITATION AGREEMENT:  Pro-Fac and Agrilink
Foods entered into an amended and restated marketing and facilitation  agreement
dated  as  of  the  Closing  Date  (the  "Amended  and  Restated  Marketing  and
Facilitation  Agreement").  The Amended and Restated  Marketing and Facilitation
Agreement  supersedes and replaces the Marketing and Facilitation  Agreement and
provides that,  among other things,  Pro-Fac will be Agrilink  Foods'  preferred
supplier  of  crops.  Agrilink  Foods  will also  continue  to pay  Pro-Fac  the
commercial  market  value  ("CMV")  for  all  crops  supplied  by  Pro-Fac,   in
installments corresponding to the dates of payment by Pro-Fac to its members for
crops  delivered.  CMV is defined as the  weighted  average  price paid by other
commercial  processors for similar crops sold under  preseason  contracts and in
the open market in the same or competing  market area.  Although CMV is intended
to be no more than the fair  market  value of the crops  purchased  by  Agrilink
Foods,  it may be more or less than the price  Agrilink  Foods  would pay in the
open market in the absence of the  relationship.  The processes for  determining
CMV under the Amended and Restated  Marketing  and  Facilitation  Agreement  are
substantially   the  same  as  the  processes   used  under  the  Marketing  and
Facilitation  Agreement.  Agrilink  Foods  will make  payments  to Pro-Fac of an
estimated CMV for a particular crop year,  subject to adjustments to reflect the
actual CMV following the end of such year.  Commodity committees of Pro-Fac will
meet  with  Agrilink  Foods  management  to  establish  CMV  guidelines,  review
calculations, and report to a joint CMV committee of Pro-Fac and Agrilink Foods.
Amounts  received  by  Pro-Fac  from  Agrilink  Foods  for the CMV for all crops
delivered  for the three months ended  September 28, 2002 and September 29, 2001
were $40.0 million and $52.2  million,  respectively.  As of September 28, 2002,
the  Cooperative  owed  $14.1  million to its  members  for crops  delivered.  A
consistent  amount was owed to the  Cooperative  by  Agrilink  Foods.  Under the
provision of EITF 99-19,  "Reporting  Revenue Gross as a Principal Versus Net as
an Agent," the Cooperative records activity between Agrilink Foods,  itself, and
its members on a net basis.

Unlike the  Marketing  and  Facilitation  Agreement,  the Amended  and  Restated
Marketing and  Facilitation  Agreement does not permit  Agrilink Foods to offset
its losses from products supplied by Pro-Fac or require it to share with Pro-Fac
its profits and it does not  require  Pro-Fac to reinvest in Agrilink  Foods any
part of  Pro-Fac's  patronage  income.  Historically,  under the  Marketing  and
Facilitation  Agreement,  in any year in which  Agrilink  Foods had  earnings on
products  which  were  processed  from  crops  supplied  by  Pro-Fac   ("Pro-Fac
Products"),  Agrilink Foods paid to Pro-Fac, as additional  patronage income, 90
percent  of such  earnings,  but in no case more than 50  percent  of all pretax
earnings of Agrilink  Foods (before  dividing with  Pro-Fac).  In years in which
Agrilink Foods had losses on Pro-Fac Products, Agrilink Foods reduced the CMV it
would  otherwise pay to Pro-Fac by 90 percent of such losses,  but in no case by
more than 50 percent of all pretax  losses of Agrilink  Foods  (before  dividing
with  Pro-Fac).  Additional  patronage  income was paid to Pro-Fac for  services
provided to Agrilink Foods,  including the provision of a long term, stable crop
supply, favorable payment terms for crops, and the sharing of risks of losses of
certain  operations  of the  business.  Under  the  Marketing  and  Facilitation
Agreement,  earnings and losses were  determined  at the end of the fiscal year,
but were accrued on an estimated basis during the year.  Pro-Fac's share of loss
was $2.3 million for the first  quarter ended  September  29, 2001.  Pro-Fac was
also required to reinvest at least 70 percent of the additional patronage income
in Agrilink  Foods.  Since  Pro-Fac's  acquisition of Agrilink Foods in 1994 and
prior to August 19, 2002,  Pro-Fac had invested an  additional  $50.8 million in
Agrilink Foods.

The Amended and Restated Marketing and Facilitation Agreement also provides that
Agrilink  Foods  will  continue  to  provide to  Pro-Fac  services  relating  to
planning,  consulting,  sourcing and harvesting  crops from Pro-Fac members in a
manner consistent with past practices.  In addition,  for a period of five years
from the Closing Date,  Agrilink Foods may 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 Agrilink Foods'  incremental
and  out-of-pocket  expenses  related to providing such services as agreed to by
Pro-Fac and Agrilink Foods).

Under the Amended and Restated  Marketing and Facilitation  Agreement,  Agrilink
Foods  determines  the amount of crops which  Agrilink  Foods will  acquire from
Pro-Fac for each crop year.  If the amount to be  purchased  by  Agrilink  Foods
during a particular crop year does not meet (i) a defined crop amount and (ii) a
defined target  percentage of Agrilink  Foods' needs for each  particular


                                       7






crop, then certain shortfall payments will be made by Agrilink Foods to Pro-Fac.
The defined crop amounts and targeted  percentages  are set based upon the needs
of Agrilink  Foods in the 2001 crop year (fiscal  2002).  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 $20.0 million over the term of
the agreement.

The Amended and Restated Marketing and Facilitation  Agreement may be terminated
by Agrilink  Foods in  connection  with certain  change in control  transactions
affecting Agrilink Foods or Holdings, Inc.; provided, however, that in the event
that any such  change in control  occurs  during the first three years after the
Closing  Date,  Agrilink  Foods must pay to Pro-Fac a  termination  fee of $20.0
million  (less the total amount of any  shortfall  payments  previously  paid to
Pro-Fac under the Amended and Restated  Marketing and  Facilitation  Agreement).
Also,  if, during the first three years after the Closing Date,  Agrilink  Foods
sells  one or more  portions  of its  business,  and if the  purchaser  does not
continue to  purchase  the crops  previously  purchased  by Agrilink  Foods with
respect  to the  transferred  business,  then such  failure  will be taken  into
consideration  when  determining  if  Agrilink  Foods  is  required  to make any
shortfall payments to Pro-Fac. After such three-year period,  Agrilink Foods may
sell portions of its business and the volumes of crop purchases  previously made
by Agrilink Foods with respect to such transferred  business will be disregarded
for purposes of determining shortfall payments.

NOTE 3. INVENTORIES

Prior to August 19, 2002, the results of the Cooperative were  consolidated with
its then wholly-owned subsidiary, Agrilink Foods.

The major  classes of  inventories  of  Agrilink  Foods at June 29, 2002 were as
follows:

(DOLLARS IN THOUSANDS)

                               June 29,
                                 2002
                               --------
Finished goods                 $266,469
Raw materials and supplies       27,846
                               --------
   Total inventories           $294,315
                               ========

NOTE 4. ACCOUNTING FOR GOODWILL AND INTANGIBLE ASSETS

In June 2001,  the FASB  issued  SFAS No. 142,  "Goodwill  and Other  Intangible
Assets." SFAS No. 142 addressed financial  accounting and reporting for acquired
goodwill  and  other  intangible  assets,  and is  effective  for  fiscal  years
beginning  after December 15, 2001,  with early adoption  permitted for entities
with fiscal  years  beginning  after  March 15,  2001.  Effective  July 1, 2001,
Agrilink Foods, a then wholly-owned subsidiary of Pro-Fac, adopted SFAS No. 142,
which  requires that  goodwill not be amortized,  but instead be tested at least
annually for  impairment  and expensed  against  earnings  when its implied fair
value is less than its carrying amount.

During the  quarter  ended June 29,  2002,  Agrilink  Foods  identified  certain
indicators  of possible  impairment  of its  goodwill.  The main  indicators  of
impairment  included the recent  deterioration of general  economic  conditions,
lower  valuations  resulting  from  current  market  declines,  modest  category
declines in segments in which Agrilink Foods operates, and the completion of the
terms of the  Transaction  with  Pro-Fac  and  Vestar/Agrilink  Holdings.  These
factors  indicated  an erosion in the market  value of Agrilink  Foods since the
adoption of SFAS No. 142.

As outlined  under SFAS No. 142, the  impairment  test adhered to was a two-step
process.  The first step was a review as to whether there was an indication that
goodwill was impaired. To do this, Agrilink Foods identified its reporting units
and determined the carrying  value of each by assigning  Agrilink  Foods' assets
and liabilities, including existing goodwill. Agrilink Foods then determined the
fair value of each  reporting  unit by using a combination  of  comparable  food
industry  trading and transaction  multiples,  including the implied multiple in
the Transaction with Pro-Fac and Vestar/Agrilink Holdings.

In the second  step,  Agrilink  Foods  compared  the  implied  fair value of the
goodwill to its carrying value to measure the amount of the  impairment.  In the
fourth  quarter of fiscal  2002,  Agrilink  Foods  recorded a one-time,  pretax,
non-cash charge of approximately  $179.0 million to reduce the carrying value of
its  goodwill.  The  tax  benefit  associated  with  this  non-cash  charge  was
approximately $41.5 million.


                                       8






As outlined in SFAS No. 142, certain  intangibles  with a finite life,  however,
are required to continue to be amortized.  The following schedule sets forth the
major classes of intangible assets of Agrilink Foods at June 29, 2002:

(DOLLARS IN THOUSANDS)

                                  June 29,
                                    2002
                                  --------
Amortized intangibles:
Covenants not to compete          $ 2,478
Other                              12,000
Less: accumulated amortization     (3,173)
                                  -------
Intangible assets, net            $11,305
                                  =======

The aggregate  amortization  expense  associated with intangible  assets for the
first quarter ended September 29, 2001 was approximately $0.3 million.

NOTE 5. DEBT

CREDIT  AGREEMENT:  Agrilink  Foods  and  Pro-Fac  have  entered  into a  Credit
Agreement,  dated  August 19, 2002 (the "Credit  Agreement"),  pursuant to which
Agrilink  Foods has 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 draw up to $1.0 million per year under the Credit Facility,  unless
Agrilink  Foods is  prohibited  from  making  such  advances  under the terms of
certain third party indebtedness of Agrilink Foods.  Amounts not drawn in a year
will not be carried forward.  The amount 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.  There were no amounts  outstanding under this
Credit Agreement at September 28, 2002.

SUMMARY  OF  LONG-TERM  DEBT AT JUNE 29,  2002:  Prior to August 19,  2002,  the
results  of  the  Cooperative  were  consolidated  with  its  then  wholly-owned
subsidiary, Agrilink Foods.

The summary of long-term debt of Agrilink Foods at June 29, 2002 was as follows:

(DOLLARS IN THOUSANDS)

                                                  June 29,
                                                    2002
                                                  --------
Term Loan Facility                                $400,800
Senior Subordinated Notes                          200,015
Subordinated Promissory Notes (net of discount)     32,696
Other                                                4,462
                                                  --------
   Total debt                                      637,973
Less current portion                               (14,916)
                                                  --------
   Total long-term debt                           $623,057
                                                  ========

In conjunction with the Transaction,  on August 19, 2002, proceeds received from
Vestar,  along with the net proceeds  from  Agrilink  Foods' new senior  secured
credit  facility,  were utilized to retire all existing  indebtedness  under the
Agrilink Foods Harris Credit Facility, including the Term Loan Facility.

Pro-Fac  guarantees  certain  obligations  of  Agrilink  Foods.  Following  is a
schedule  of  obligations  at  September  28,  2002 that are  guaranteed  by the
Cooperative.

(DOLLARS IN MILLIONS)


                                       9






                                              Amounts
Contractual Obligations Guaranteed           Committed     Expiration
- ----------------------------------           ---------   -------------
Senior Subordinated Notes - 11 7/8 Percent     $200.0    November 2008
Subordinated Promissory Note                   $ 33.7    November 2008

NOTE 6: SPECIAL MEMBERSHIP INTERESTS

In conjunction with the Transaction,  the Pro-Fac board of directors  determined
that it was in the best  interests  of Pro-Fac and its  members to make  certain
changes to the Cooperative's  certificate of incorporation and bylaws.  Included
in these changes was the creation of Pro-Fac special membership  interests.  The
aggregate amount of special membership  interest allocated is equal to Pro-Fac's
earned surplus as of June 29, 2002,  calculated in a manner  consistent with the
past custom and  practice of Pro-Fac and  ignoring  only effects of the non-cash
impairment charge recorded in the fourth quarter of fiscal 2002.

The  special  membership  interests  were  allocated  to the  current and former
members of Pro-Fac that made patronage  deliveries to or on behalf of Pro-Fac in
the six fiscal  years  ending June 29,  2002,  in  proportion  to the  patronage
deliveries  made by those  members  in each case  during  that six  fiscal  year
period. The purpose of the allocation of the special membership interests was to
preserve for members and former members at the Closing Date the  appreciation in
value of their indirect investment in Agrilink Foods.

NOTE 7: OPERATING SEGMENTS

Prior to August 19, 2002, the results of the Cooperative were  consolidated with
its then wholly-owned subsidiary, Agrilink Foods.

Subsequent  to August 19, 2002,  the  Cooperative  operates in one segment,  the
marketing of crops grown by its members.

Agrilink Foods  accounted for segments using  Statement of Financial  Accounting
Standards No. 131,  "DISCLOSURES  ABOUT SEGMENTS OF AN  ENTERPRISE"  (SFAS 131).
SFAS No. 131 establishes  requirements for reporting information about operating
segments and established  standards for related  disclosures  about products and
services,  and  geographic  areas.  As  management  of  Agrilink  Foods made the
majority of its  operating  decisions  based upon  Agrilink  Foods'  significant
product lines,  Agrilink Foods elected to utilize  significant  product lines in
determining its operating  segments.  Prior to August 19, 2002,  Agrilink Foods'
four primary operating segments were as follows: vegetables, fruits, snacks, and
canned meals.

The  vegetable  product line  consisted of canned and frozen  vegetables,  chili
beans,  and  various  other  products.  Branded  products  within the  vegetable
category included BIRDS EYE, BIRDS EYE VOILA!, BIRDS EYE SIMPLY GRILLIN',  BIRDS
EYE HEARTY SPOONFULS, FRESHLIKE, VEG-ALL, MCKENZIES, and BROOKS CHILI BEANS. The
fruit  product  line  consisted  of canned and  frozen  fruits  including  fruit
fillings and  toppings.  Branded  products  within the fruit  category  included
COMSTOCK  AND  WILDERNESS.  The snack  product line  consisted of potato  chips,
popcorn and other  corn-based  snack items.  Branded  products within the snacks
category included TIM'S CASCADE CHIPS, SNYDER OF BERLIN, HUSMAN, LA RESTAURANTE,
ERIN'S, BEEHIVE, POPS-RITE, SUPER POP, and FLAVOR DESTINATIONS.  The canned meal
product line included canned meat products such as chilies, stew, and soups, and
various other  ready-to-eat  prepared meals.  Branded products within the canned
meals category  included NALLEY.  Other product lines primarily  represent salad
dressings. Branded products within the "other category" included BERNSTEIN'S and
NALLEY.

The following table illustrates the operating segment information of Agrilink
Foods for the first quarter ended September 28, 2002 and the first quarter ended
September 29, 2001:



(Dollars in Millions)
                                                                                  Quarter Ended               Quarter Ended
                                                                                  September 28,               September 29,
                                                                                      2002                        2001
                                                                                  -------------               -------------
                                                                                                            
Net Sales:
   Vegetables                                                                         $ 69.5                      $176.5
   Fruits                                                                               13.1                        28.3
   Snacks                                                                               11.8                        22.4
   Canned Meals                                                                          4.4                        12.4
   Other                                                                                 4.9                         9.6
                                                                                      ------                      ------
     Total                                                                            $103.7                      $249.2
                                                                                      ======                      ======



                                       10









(Dollars in Millions)

                                                                                  Quarter Ended               Quarter Ended
                                                                                  September 28,               September 29,
                                                                                      2002                        2001
                                                                                  -------------               -------------
                                                                                                         
Operating income:
   Vegetables                                                                        $ 3.8                     $  4.5
   Fruits                                                                              2.1                        4.2
   Snacks                                                                              1.3                        1.5
   Canned Meals                                                                        0.3                        2.2
   Other                                                                               0.4                        0.9
                                                                                     -----                     ------
     Total segments                                                                    7.9                       13.3
Gain from pension curtailment                                                          0.0                        2.5
Equity in net loss of Agrilink Holdings LLC (for the period August 19, 2002
     to September 28, 2002)                                                           (0.1)                       0.0
Gain from transaction with Agrilink Foods, Inc. and related agreements                 6.8                        0.0
Selling, administrative, and general expense (for the period August 19, 2002
     to September 28, 2002)                                                           (0.6)                       0.0
Restructuring                                                                          0.0                       (1.1)
                                                                                     -----                     ------
Total consolidated operating income                                                   14.0                       14.7
Interest expense                                                                      (7.8)                     (19.2)
                                                                                     -----                     ------
Income/(loss) before taxes                                                           $ 6.2                     $ (4.5)
                                                                                     =====                     ======


NOTE 8. OTHER MATTERS

Prior to August 19, 2002, the results of the Cooperative were  consolidated with
its then wholly-owned subsidiary, Agrilink Foods.

GAIN FROM PENSION  CURTAILMENT:  During September 2001,  Agrilink Foods made the
decision to freeze benefits provided under its Master Salaried  Retirement Plan.
Under  the  provisions  of  SFAS  No.  88,   "ACCOUNTING   FOR  SETTLEMENTS  AND
CURTAILMENTS OF DEFINED  BENEFIT  PENSION PLANS AND FOR  TERMINATION  BENEFITS,"
these  benefit  changes  resulted  in  the  recognition  of a $2.5  million  net
curtailment gain.

LEGAL MATTERS:

BLUE LINE FARMS MATTER: On September 25, 2001, in the circuit court of Multnomah
County,  Oregon,  Blue Line Farms  commenced a class action suit against Pro-Fac
Cooperative,  Inc.,  Agrilink  Foods,  Inc.,  Mr. Mike Shelby,  and "Does" 1-50,
representing  directors,  officers, and agents of the corporate defendants.  The
complaint  alleges (i) fraud in  operating  PF  Acquisition  II,  Inc., a former
subsidiary of Pro-Fac that conducted  business under the name  AgriFrozen  Foods
("AgriFrozen");  (ii) breach of fiduciary  duty in operating  AgriFrozen;  (iii)
negligent  misrepresentation  in operating  AgriFrozen;  (iv) breach of contract
against Pro-Fac; (v) breach of good faith and fair dealing against Pro-Fac; (vi)
conversion against Pro-Fac and Agrilink;  (vii) intentional  interference with a
contract against  Agrilink Foods;  and (viii)  statutory  Oregon  securities law
violations  against Pro-Fac and separately against Mr. Shelby. The complaint has
since been amended to eliminate "Does" 1-50 as parties.  The matter is currently
pending in federal  district  court in Oregon  pending a decision by the federal
district  court as to whether the matter should be remanded to the state circuit
court.

The relief  sought  includes  (i) a demand for an  accounting;  (ii)  injunctive
relief to compel the disclosure of documents;  (iii) certification of the class;
(iv) damages of $50.0 million; (v) prejudgment and post-judgment  interest;  and
(vi) an award of costs and expenses  including  expert fees and attorney's fees.
Management  believes this case is without merit and intends to defend vigorously
its position.

SEIFER  TRUST  MATTER:  On January  29,  2001,  in the  circuit  court of Marion
Country,  Oregon,  various  growers,  whose crops were  processed at  AgriFrozen
facilities,  commenced an action against  Pro-Fac,  Agrilink Foods,  and various
other third parties (generally lessors who leased equipment to AgriFrozen).  The
suit seeks the  establishment  of a priority lien in the amount of approximately
$3.5  million  in  favor  of the  plaintiff  under an  Oregon  statute  granting
agricultural producers such a priority in certain  circumstances.  Approximately
130  growers  have  joined in the suit as  plaintiffs.  The  complaint  does not
specifically seek damages from Pro-Fac, but its allegations are similar in large
part to the breach of contract claims alleged in the Blue Line Farms Matter. The
Seifer Trust Matter is currently  pending before the bankruptcy court in Eugene,
Oregon.  Management believes this lawsuit is without merit and intends to defend
vigorously its position.

GE CAPITAL MATTER: On October 17, 2001, in the supreme court of New York County,
New York,  General  Electric  Capital  Corporation  commenced an action  against
Pro-Fac  Cooperative,  Inc. and Agrilink Foods, Inc. The complaint relates to an


                                       11






equipment   lease   entered  into  between   AgriFrozen   and  the   plaintiff's
predecessor-in-interest,  and  alleges  that  AgriFrozen,  by  failing  to  make
payments  under  the  lease,  breached  its  contract  with the  plaintiff.  The
complaint  further  alleges that  Pro-Fac and  Agrilink  Foods are liable to the
plaintiff  for that breach  because (i) there was an overlap of ownership of the
corporations,  (ii) AgriFrozen was inadequately  capitalized,  and (iii) Pro-Fac
and Agrilink Foods were guarantors of AgriFrozen's payment obligations under the
Lease.

The relief sought includes $850,000 in compensatory  damages as well as punitive
damages   based  on   Pro-Fac's   and   Agrilink   Foods'   alleged   fraudulent
misrepresentations  during  the lease  negotiations.  Management  believes  this
matter is without  merit and  intends to defend  vigorously  its  position  with
respect to this matter.

KENYON ZERO STORAGE MATTER:  On August 27, 2001, in the U.S.  District Court for
the Eastern  District of  Washington,  Kenyon Zero  Storage,  Inc.  commenced an
action  against  Pro-Fac and certain other parties.  The complaint  relates to a
20-year lease of a vegetable  plant located in  Grandview,  Washington,  between
AgriFrozen and the plaintiff,  and alleges breach of the lease. Pro-Fac has been
sued on a theory of corporate disregard.

The relief sought includes  $11,340,000 in compensatory  damages,  calculated as
the base rental of $756,000  per year for the 15 years  remaining  on the lease.
Additionally, plaintiff has asserted claims against American Casualty Company of
Reading,  Pennsylvania ("American Casualty"),  the issuer of a lease performance
bond, in the amount of $772,746.  If American  Casualty is held liable under the
performance bond, it will have a direct right of reimbursement  from Pro-Fac and
Agrilink Foods.

The Unit Purchase  Agreement  entered into as part of the  Transaction  contains
indemnification provisions concerning certain  AgriFrozen-related  litigation of
Agrilink Foods.  These provisions  address the sharing of defense costs, as well
as judgment and settlement costs,  between Agrilink Foods and Pro-Fac. As to the
Blue Line Farms Matter and the Seifer Trust Matter, Agrilink Foods has agreed to
bear  responsibility for the first $300,000 of defense costs on an annual basis.
In addition,  Agrilink Foods has agreed to bear  responsibility  for one-half of
defense costs in excess of $300,000 and for one-half of judgment and  settlement
costs,  subject to an  aggregate  cap of $3.0  million  after  which  Pro-Fac is
responsible  for all  costs.  Pro-Fac  retained  sole  responsibility  for costs
(including  defense,  settlement,  and judgment  costs)  associated  with the GE
Capital Matter and the Kenyon Zero Storage Matter both described above.

In addition,  the Cooperative is party to various other 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,  and 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 the board of directors.

DIVIDENDS:  Subsequent to quarter end, the Cooperative  declared a cash dividend
of $.43 per share on the Class A Cumulative  Preferred  Stock.  These  dividends
approximate $1.9 million and were paid on October 30, 2002.

NOTE 9. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

Subsequent  to the issuance of its  financial  statements  for the quarter ended
September 28, 2002, the Cooperative determined that the previously reported gain
on the transaction with Agrilink Foods and the  Cooperative's  equity in the net
losses of Holdings LLC had been determined incorrectly. The adjustments recorded
to correct the errors reduced the gain on the transaction with Agrilink Foods by
$2.1 million and reduced the Cooperative's  equity in the net losses of Holdings
LLC by $.2 million.  The total effect of the aforementioned  items was to reduce
net income for the quarter by $1.9 million,  with a  corresponding  reduction in
the  Cooperative's  investment in Holdings  LLC.  Although the  Cooperative  has
restated the gain related to this transaction, this restatement has no impact on
the cash  receipts  related to the  transaction.  The  principal  effects of the
restatement are summarized in the following table.


                                       12








                                                                                     As
                                                                                 Previously      As
                                                                                  Reported    Restated
                                                                                 ----------   ---------
                                                                                        
For the quarter ended September 28, 2002:

   Equity in net loss of Agrilink Holdings LLC (for the period August 19, 2002
      to September 28, 2002)                                                     $    (343)   $    (144)

   Gain from sale of Agrilink Foods, Inc.                                        $   4,861    $   6,804

   Gain from sale of Agrilink Foods, Inc. related to Termination Agreement       $   4,000    $       0

   Net income                                                                    $   7,174    $   5,316

At September 28, 2002:

   Investment in Agrilink Holdings LLC                                           $  28,412    $  26,555

   Total assets                                                                  $  45,078    $  43,221

   Income taxes payable                                                          $     859    $       0

   Non-current deferred taxes payable                                            $       0    $     859

   Accumulated deficit                                                           $(132,783)   $(134,640)



               CAUTIONARY STATEMENT ON FORWARD-LOOKING STATEMENTS

From time to time, Pro-Fac makes 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 and other  statements
made in this Form 10-QA 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 but are not guarantees of future  performance.  Actual
results  could  differ  materially  from  those  expressed  or  implied  in  the
forward-looking statements.  Among the factors that could impact the Cooperative
include:

o    the impact of weather on the volume and quality of raw product;

o    the  impact  of  strong   competition  in  the  food  industry,   including
     competitive pricing;

o    the impact of changes in consumer demand;

o    the  continuation  of Agrilink  Foods'  success in  integrating  operations
     (including the  realization of anticipated  synergies in operations and the
     timing of any such  synergies),  success  with new  product  introductions,
     effectiveness   of  marketing  and  shifts  in  market   demand,   and  the
     availability of acquisition and alliance opportunities;

o    interest rate fluctuations;

o    the Cooperative's ability to service debt;

o    risks  associated  with the  Cooperative's  contractual  relationship  with
     Agrilink  Foods,  including the  possibility  of a reduced demand for crops
     produced by Pro-Fac members,  the availability and sufficiency of shortfall
     payments,   and  the  potential  consequences  of  a  termination  of  that
     relationship; and


                                       13






o    the ability of the  Cooperative to operate its business using the resources
     made  available  under the  Transitional  Services  Agreement with Agrilink
     Foods and following the expiration of that agreement.

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

As discussed in NOTE 9 to the "Notes to the Consolidated  Financial  Statements"
included in ITEM 1, the accompanying  financial statements for the first quarter
ended  September  28,  2002  have been  restated.  The  following  "Management's
Discussion  and  Analysis"  has been amended to take into account the effects of
the restatement.  Although the Cooperative has restated the gain related to this
transaction,  this restatement has no impact on the cash receipts related to the
transaction.

The purpose of this discussion is to outline the significant reasons for changes
in the  Unaudited  Consolidated  Statement  of  Operations,  Net  Proceeds,  and
Comprehensive  Income in the first quarter of fiscal 2003 versus such periods in
fiscal 2002.

From June 30, 2002 until  August 18,  2002,  Agrilink  Foods was a wholly  owned
subsidiary of Pro-Fac.  Agrilink  Foods operates  through four primary  products
lines, consisting of vegetable, fruits, snacks and canned meals. The majority of
each of the product  lines' net sales was within the United States and, with the
exception  of one  facility in Mexico,  all of Agrilink  Foods'  facilities  are
located in the United  States.  Through  August 18, 2002, the results of Pro-Fac
were consolidated with Agrilink Foods and intercompany transactions and balances
were eliminated. The following summarizes the activity of Agrilink Foods for the
period June 30, 2002 through August 18, 2002:

                                                                 June 30, 2002 -
(DOLLARS IN THOUSANDS)                                           August 18, 2002
                                                                 ---------------
Net sales                                                           $103,726
Cost of sales                                                        (80,644)
                                                                    --------
Gross profit                                                          23,082
Selling, administrative, and general expense                         (15,468)
Other income                                                             277
                                                                    --------
Operating income                                                       7,891
Interest expense                                                      (7,747)
                                                                    --------
Income before taxes, dividends, and allocation of net proceeds           144
Tax provision                                                            (59)
                                                                    --------
   Net income                                                       $     85
                                                                    ========

As a  result  of  the  Transaction,  described  in  NOTE  1  of  the  "Notes  to
Consolidated   Financial   Statements,"   the  results  of  operations  for  the
approximately  seven weeks outlined  above are not comparable  with those of the
first quarter of fiscal 2002.

The  following  is a  discussion  of the  remaining  components  included in the
results of operations  of Pro-Fac for its first quarter of fiscal 2003.  Pro-Fac
now operates in one segment, the marketing of crops grown by its members.

EQUITY IN NET LOSS OF AGRILINK  HOLDINGS LLC (FOR THE PERIOD  AUGUST 19, 2002 TO
SEPTEMBER 28, 2002):  Subsequent to August 18, 2002,  Pro-Fac no longer  reports
its  financial  statements  on a  consolidated  basis  with  Agrilink  Foods and
accounts for its investment in Agrilink  Holdings LLC under the equity method of
accounting.  For  the  period  August  19,  2002  to  September  28,  2002,  the
Cooperative  recognized  a loss of  $144,000  from its  investment  in  Agrilink
Holdings LLC.

GAIN FROM  TRANSACTION  WITH AGRILINK  FOODS,  INC AND RELATED  AGREEMENTS.:  On
August 19, 2002, the Cooperative contributed to the capital of Agrilink Holdings
LLC all of the  shares of  Agrilink  Foods'  common  stock  owned by  Pro-Fac in
exchange for Class B common units of Agrilink  Holdings LLC representing a 40.72
percent interest.

Pro-Fac's   investment  in  Agrilink   Foods  prior  to  the   Transaction   was
approximately  $24.9 million.  This amount  reflects the forgiveness by Agrilink
Foods of approximately  $36.5 million which  represented both borrowings for the
working capital needs of Pro-Fac and a $9.4 million demand payable. The value of
the  Cooperative's  40.72  percent  common  equity  ownership in Holdings LLC is
estimated  at  $31.4 million. Accordingly, the Cooperative recognized a gain  of
$3.8 million from this exchange.

Pro-Fac and Agrilink Foods also entered into a letter  agreement dated as of the
Closing Date (the "Termination  Agreement"  described in NOTE 2 of the "Notes to
Consolidated Financial Statements"),  pursuant to which, among other things, the
Marketing and  Facilitation  Agreement was terminated,  and in  consideration of
such  termination,  Pro-Fac will receive a termination  fee of $10.0


                                       14






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. The $10.0 million payment will be paid in quarterly
installments  to the  Cooperative  as follows:  $4.0 million on each July 1, and
$2.0 million each October 1, January 1, and April 1. The  Termination  Agreement
provided  that the first payment in the amount of $4.0 million was to be paid on
the  Closing  Date and the next  payment  made by October 1, 2002 and  quarterly
thereafter as outlined in the agreement. The Cooperative therefore received $4.0
million  from  Agrilink  Foods on August 19, 2002 and $2.0 million on October 1,
2002.

Payments under the Termination Agreement are considered additional consideration
related to the Transaction.  Accordingly, 40.72 percent of the payments received
under the  Termination  Agreement  are  recorded as an  adjustment  to Pro-Fac's
investment in Holdings LLC. The  remaining  59.28 percent of the annual  payment
will be recognized as additional gain on the transaction  with Agrilink Foods in
the  period  received. Accordingly,  through  the  first quarter of fiscal 2003,
Pro-Fac  recoginzed  approximately  $2.4  million  as  additional  gain from the
receipt of the termination payment.

In  addition,  Pro-Fac  and  Agrilink  entered  into the  Transitional  Services
Agreement  described  in  NOTE  1  of  the  "Notes  to  Consolidated   Financial
Statements." The estimated value of services to be received by Pro-Fac under the
agreement,  of  approximately  $1.0  million,  has been  reflected as additional
proceeds from the Transaction. Accordingly, Pro-Fac recognized approximately $.6
million as additional gain from the transitional services agreement.

Accordingly, based on the 40.72 percent common equity ownership, the Cooperative
recognized  a  gain  of  approximately  $6.8 million through September 28, 2002.

SELLING, ADMINISTRATIVE,  AND GENERAL EXPENSE (FOR THE PERIOD AUGUST 19, 2002 TO
SEPTEMBER 28, 2002): Selling, administrative,  and general expenses totaled $0.6
million for the first quarter ended  September 28, 2002. In the first quarter of
fiscal 2003, the Cooperative  paid  approximately  $342,000 to obtain  insurance
from St. Paul Mercury  Insurance Company and Great American  Insurance  Company,
insuring the  Cooperative  against any  obligation  it incurs as a result of its
indemnification  of its officers and  directors,  and insuring such officers and
directors  for  liability  against  which  they  may not be  indemnified  by the
Cooperative  for  events  occurring  prior to August 19,  2002 where  claims are
submitted prior to August 19, 2008. This insurance has a term expiring on August
19, 2008.  The remaining  expenses for the first quarter of fiscal 2002 were for
general operating purposes of the Cooperative.

TAX  PROVISION  (FOR THE PERIOD  AUGUST 19, 2002 TO  SEPTEMBER  28,  2002):  The
Cooperative is currently taxed as a non-exempt  cooperative under Section 521 of
the Internal  Revenue  Code,  and as such,  its tax provision is impacted by net
proceeds to be distributed  to its members.  As a result of the recent change in
operating structure, the Cooperative has applied for exempt status as a farmers'
cooperative under Section 521 of the Internal Revenue Code. Exempt  cooperatives
are permitted to reduce taxation through the use of special  deductions (such as
dividends paid on its common and preferred  stock).  The Cooperative will adjust
its provision for income taxes when exempt status is obtained.

                         LIQUIDITY AND CAPITAL RESOURCES

As  discussed  above,  as  a  result  of  the  Transaction,  Pro-Fac  no  longer
consolidates  the assets and  liabilities  of  Agrilink  Foods in its  financial
statements. Pro-Fac's balance sheet does, however, reflect Pro-Fac's interest in
Agrilink  Holdings  LLC,  which,  as  described  in  NOTE  1 of  the  "Notes  to
Consolidated Financial Statements," is accounted for under the equity method.

From and after  August  19,  2002,  Pro-Fac's  primary  sources  of cash are the
payments due to it by Agrilink  Foods under the  Termination  Agreement  and the
Amended and Restated Marketing and Facilitation  Agreement,  which are described
in  detail  in  NOTES  1 and 2 of  the  "Notes  to  the  Consolidated  Financial
Statements." In addition,  pursuant to the Credit Agreement with Agrilink Foods,
described in NOTE 2 of the "Notes to Consolidated Financial Statements," Pro-Fac
also has available to it up to $1.0 million per year,  for five years.  Finally,
Agrilink  Foods has agreed,  pursuant to the  Transitional  Services  Agreement,
described in NOTE 1 of the "Notes to the Consolidated Financial  Statements", to
provide Pro-Fac certain administrative and other services for a period 24 months
from the Closing Date.

Net cash  available to Pro-Fac is used to pay its operating  expenses as well as
to pay  dividends  on its capital  stock and to fund  repurchases  of its common
stock. In addition,  Pro Fac will,  after  expiration of the 24-month term, need
cash to cover salary,  administrative  and other  expenses  currently  furnished
under the Transitional Services Agreement.

Pro-Fac  believes the sources  described  above will be  sufficient  to meet its
liquidity requirements for the foreseeable future.

A discussion of "Unaudited  Consolidated  Statement of Cash Flows" for the first
quarter ended September 28, 2002 of fiscal 2003 follows:


                                       15






Net cash used in operating  activities of $27.6 million for the first quarter of
fiscal 2003 primarily  represents changes in operating assets and liabilities of
Agrilink Foods for the period June 29, 2002 through August 19, 2002. During this
time Pro-Fac consolidated its results with Agrilink Foods.

Net cash used in investing  activities  for the first quarter of fiscal 2003 was
$4.4 million.  Of this amount  approximately  $5.8 million  represents  the cash
balance  transferred  at  the  date  of the  transaction  with  Agrilink  Foods.
Offsetting  this amount was the receipt by the  Cooperative of $4.0 million from
Agrilink Foods under the Termination  Agreement.  Other amounts reported as cash
used in investing  activities  relate to the period through August 19, 2002 when
Pro-Fac  consolidated  its results with Agrilink Foods. The Cooperative does not
expect to have any material investing activities or capital expenditures for the
foreseeable future.

Net cash provided by financing  activities  reflect  repurchases of common stock
and dividends paid by the  Cooperative  during the first quarter of fiscal 2003.
Net proceeds from the issuance of short term debt of $22.0 million,  payments on
long term debt of $.3 million  and cash paid for  capital  leases of $.1 million
relate to the  period  June 29,  2002  through  August  19,  2002  when  Pro-Fac
consolidated its results with Agrilink Foods.

Pro-Fac  guarantees  certain  obligations  of  Agrilink  Foods.  Following  is a
schedule  of  obligations  at  September  28,  2002 that are  guaranteed  by the
Cooperative.

(DOLLARS IN MILLIONS)

                                              Amounts
Contractual Obligations Guaranteed           Committed     Expiration
- ----------------------------------           ---------   -------------
Senior Subordinated Notes - 11 7/8 Percent     $200.0    November 2008
Subordinated Promissory Note                     33.7    November 2008

                                  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.

The  cherry  crop  resulting  from  the  fiscal  2002  growing  season  has been
drastically  affected by weather in the prime growing  areas in Michigan.  These
growing regions  experienced early season warm weather followed by a hard freeze
that  resulted in an estimated 66 percent  reduction in the cherry crop compared
to  historic  harvest  tonnage.  It is  estimated  that the CMV for both raw and
frozen cherry costs will significantly increase and may double.

In addition,  for the 2002 crop season,  dry weather  conditions in the New York
and Midwest growing regions have reduced crop intake in these areas. Whether the
reduction  in  crop  intake  will  negatively  impact  the  adequacy  of  levels
throughout the industry is not yet known.

ITEM 4. CONTROLS AND PROCEDURES

The Cooperative maintains disclosure controls and procedures, as defined in Rule
13a-14(c)  promulgated under the Securities  Exchange Act of 1934 (the "Exchange
Act").  Within the 90 days prior to the date of this report,  the  Cooperative's
principal executive and principal financial officer carried out an evaluation of
the  effectiveness of the design and operation of the  Cooperative's  disclosure
controls and procedures.  Based on the evaluation of these  disclosure  controls
and  procedures,   the  principal  executive  and  principal  financial  officer
concluded  that  the  Cooperative's  disclosure  controls  and  procedures  were
effective.

There were no significant  changes in the Cooperative's  internal controls or in
other factors that could  significantly  affect these controls subsequent to the
date of their evaluation.


                                       16






                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant has duly caused this amended report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                                 PRO-FAC COOPERATIVE, INC.


Date:     February 7, 2003             BY: /s/       Stephen R. Wright
      ------------------------             -------------------------------------
                                                     STEPHEN R. WRIGHT
                                               GENERAL MANAGER AND SECRETARY
                                            (ON BEHALF OF THE REGISTRANT AND AS
                                                PRINCIPAL EXECUTIVE OFFICER
                                             PRINCIPAL FINANCIAL OFFICER, AND
                                               PRINCIPAL ACCOUNTING OFFICER)


                                       17






                                  CERTIFICATION

I, Stephen R. Wright, certify that:

1.   I  have  reviewed  this   quarterly   report  on  Form  10-Q/A  of  Pro-Fac
     Cooperative, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a)   Designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   Presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

          a)   All  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date:     February 7, 2003                 /s/        Stephen R. Wright
      ------------------------             -------------------------------------
                                                      STEPHEN R. WRIGHT
                                                GENERAL MANAGER AND SECRETARY
                                                (Principal Executive Officer
                                               and Principal Financial Officer)


                                       18