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

                                    FORM 10-K

              [X] Annual Report Pursuant to Section 13 or 15(d) of
                      the Securities Exchange Act of 1934.
                     For the fiscal year ended June 30, 1999

             [ ] Transition Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934.
                   For the transition period from ___ to ___.

                          Commission file number 0-1912

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

        California                                        94-1069729
(State or other jurisdiction of                       (I.R.S. Employer
 incorporation of organization)                    Identification Number)
          100 Stony Point Road, Suite 200, Santa Rosa, California 95401
                    (Address of principal executive offices)

                                 (707) 535-4000
              (Registrant's telephone number, including area code)

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

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

                           Common Stock, No Par Value
                                (Title of Class)

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

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

     On September 30, 1999  non-affiliates  of the Registrant  held voting stock
with an  aggregate  market  value of  $7,292,957  computed by  reference  to the
average of the bid and asked prices of such stock on such date.

     As of September 30, 1999,  there were 1,520,087  shares of common stock, no
par value, outstanding.

     Portions of the following document are incorporated by reference:

     Proxy Statement for the 1999 Annual Meeting of Shareholders scheduled to be
held  November  22,  1999 is  incorporated  by  reference  into Part III of this
report.



                DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

Vacu-dry Company (the "Company") is including the following cautionary statement
in this Annual Report to make  applicable  and take advantage of the safe harbor
provisions  of the  Private  Securities  Litigation  Reform  Act of 1995 for any
forward  looking  statements  made by, or on behalf  of,  the  Company.  Forward
looking  statements  include  statements  concerning plans,  objectives,  goals,
strategies,  future events or performance and underlying assumptions,  and other
statements  which  are  other  than  statements  of  historical  facts.  Certain
statements  contained  herein are forward looking  statements and,  accordingly,
involve risks and uncertainties  which could cause actual results or outcomes to
differ  materially from those expressed in the forward  looking  statements.  In
addition to other factors and matters discussed  elsewhere  herein,  these risks
and uncertainties  include, but are not limited to, uncertainties  affecting the
food processing  industry,  risks associated with  fluctuations in the price and
availability of raw materials, management of growth, adverse publicity affecting
organic  foods or the Company's  products,  and product  recalls.  The Company's
expectations,  beliefs  and  projections  are  expressed  in good  faith and are
believed  by  the  Company  to  have  a  reasonable  basis,   including  without
limitation,  management's  examination  of  historical  operating  trends,  data
contained in the Company's  records and other data available from third parties,
but  there  can be no  assurance  that  management's  expectations,  beliefs  or
projections  will result or be achieved or accomplished.  The Company  disclaims
any  obligation to update any forward  looking  statements to reflect  events or
circumstances after the date hereof.

                                     PART I

Item 1.  Business.

Vacu-dry Company (the "Company" or "Vacu-dry") was incorporated in California on
December  27,  1946 and has been  engaged  in the  development,  production  and
marketing of fruit products. As part of a strategic  reorientation,  on July 30,
1999 the Company sold certain  assets  related to its product lines of processed
apple  products and products  containing  processed  apple products to Tree Top,
Inc.  ("Tree  Top") for  $12,000,000.  The  decision of the Board to approve the
asset sale followed  intensive  efforts over a three-year period to evaluate and
improve the returns achieved by the apple product lines.  The following  product
lines which are used in or related to the apple  product lines were not included
in the sale:  (i)  processed  apple  products  produced  primarily by means of a
vacuum drying process; (ii) products which contain both processed apple products
and other  processed  fruit,  nut or  vegetable  products,  provided  such other
processed fruit, nut or vegetable products comprise ten percent (10%) or more of
the finished  product,  by weight;  (iii) products  containing  processed  apple
products  that are packaged by or on behalf of Vacu-dry  for retail  sale;  and,
(iv) organic and pesticide-free  processed apple products.  In August,  1999 the
Company determined that these product lines, as well as the food storage product
line,  would be discontinued  and held for sale.  Vacu-dry is not selling any of
its real estate holdings (see "PROPERTIES") nor any of the assets or business of
its subsidiary Made In Nature Company, Inc.

     Prior  to the sale of the  apple  product  lines,  the  Company's  products
included low  moisture  and  evaporated  fruits,  bulk apple juice,  apple juice
concentrate,  private  label  drink  mixes  and low  moisture  food for the food
storage market. After the sale, the Company will continue to market a broad line
of packaged organic dried fruits and organic chilled,  pasteurized  fruit juices
and drinks under the Made In Nature (R) brand.

     The Company's real estate  activities  for the past few years  consisted of
the leasing of an idle production site and rental of a small portion of space in
its  operating  plant.  However,  with the recent  closure of this facility as a
result of the sale to Tree Top,  the Company  intends to convert  all  available
space to industrial rentals by outside parties.

     On June 11,  1998,  the Company  acquired  (through a  subsidiary,  Made In
Nature  Company,  Inc.  ("MINCO"))  certain  assets and  liabilities  of Made In
Nature, Inc., a natural foods marketer. Made In Nature, Inc. was founded in 1989
and was the first company to introduce a line of branded certified organic fresh
produce.  Made In Nature, Inc. was sold to Dole Food Company in August, 1994. In
April, 1996, Made In Nature,  Inc.'s co-founder  purchased all of its stock from
Dole and redirected its marketing focus from fresh produce to packaged foods. In
conjunction with the Company's  acquisition of Made In Nature,  Inc.,  Takanashi
Milk  Products  Company of Japan (its  largest  ingredients  customer)  became a
minority shareholder of MINCO.

     The Company's three largest customers accounted for approximately 35% of
gross sales in 1999.

Industry Segment Information

     For the year ended June 30,  1999 the  Company  operates  three  reportable
segments  within  the food  industry:  dried  fruit  ingredients  which  include
evaporated  and low  moisture  fruits  and  juices and  long-term  food  storage
(Perma-Pak),  organic dried fruits and juices (Made In Nature), and real estate.
For selective financial  information  relating to each industry segment see Note
17 to the Financial Statements for the year ended June 30, 1999.

     As  mentioned  previously,  the  Company  has  decided to  discontinue  the
operations of its dried fruit  ingredients and food storage  product lines.  See
Item 7, Management's  Discussion and Analysis of Financial Condition and Results
of Operations.


                            Organic Packaged Products

     Business.  Through its subsidiary,  Made In Nature Company, Inc. ("MINCO"),
the Company  markets a broad line of packaged  organic  dried fruits and organic
chilled and pasteurized  fruit juices and drinks under the Made In Nature brand.
The products are principally  sold through brokers to natural food  distributors
and  supermarkets in the United States and Canada.  In addition,  MINCO supplies
leading  food   manufacturers,   mostly  in  Japan,  with  organic  fruit  juice
concentrates.

     Competition.  In the organic food categories in which MINCO  competes,  the
competition is relatively  small. In the organic chilled beverage category (on a
national basis),  MINCO has two major direct  competitors.  In the organic dried
fruit and vegetable  category (on a national basis),  MINCO has two major direct
competitors.  In the mass-market sector,  MINCO has many large competitors,  but
none of these  competitors is currently  marketing an organic  product.  MINCO's
growth  will  depend  on its  ability  to  continue  to expand  distribution  in
conventional  supermarkets and in natural food specialty  markets.  Distribution
through both  channels  presents  significant  marketing  challenges,  risks and
distribution  costs.  There is no  assurance  that  MINCO can  achieve  trade or
consumer   expansion  in  either   channel.   MINCO's   products  are  generally
premium-priced   and  may  be  sensitive  to  national  and  regional   economic
conditions.

     Sources of Supply.  MINCO contracts with growers and grower-packers for the
purchase of its organic raw material. Packaging is done under contract. MINCO is
a marketing company and has no production  facilities.  Although organic farming
has  increased  over the last five  years,  as with all  agricultural  products,
shortages can occur. A significant shortage of raw materials may have a material
adverse effect on MINCO.

     Licensing  Agreements.  Made In Nature brand fresh  produce is sold under a
licensing agreement with MINCO through New World Marketing LLC. In 1996, Made In
Nature, Inc. licensed the use of its brand in Japan to Takanashi,  which intends
to market Made In Nature brand products throughout Japan.

     Organic  Certification.  The value of the Made In Nature brand is dependent
on the  organic  certification.  The  loss of this  certification  would  have a
material adverse effect on MINCO. MINCO is dependent upon consumers'  perception
of the safety,  quality,  and possible  dietary  benefits of its products.  As a
result,  substantial  negative publicity  concerning  organic products,  MINCO's
products or the products of its licensees  could have a material  adverse effect
on MINCO's business, financial condition or results of operations.

     The USDA has been developing the rules for the National Organic Program for
eight  years,  as mandated  in the  Organic  Food  Protection  Act of 1990.  The
proposed  rules  were  released  in early  1998  and  were met with  significant
opposition. Due to this opposition the USDA is re-evaluating the proposed rules.
If the USDA rules do not provide the  restrictions  emphasized in the opposition
to the initial proposal,  the image of "organic" by the consumer may be impaired
and as a result negatively affect MINCO's sales.

     Inventories.  MINCO's  inventories  of raw materials and finished  goods on
hand as of June 30, 1999 were  $1,948,000.  It is anticipated  that building the
Made In Nature brand will increase working capital  requirements.  MINCO has had
net  operating  losses  since  acquisition  in June  1998,  and  there can be no
assurance that it can achieve profitable  operations in the foreseeable  future.
Due to the  performance  of Made In Nature to date,  the Company has  recorded a
charge of $2.9  million in the fourth  quarter of fiscal 1999 to  write-off  the
unamortized balance of goodwill.

                                   Real Estate

     The Company is seeking to lease all  available  space at its  facilities to
outside third parties. For a further discussion see Item 2, Properties.

                             Dried Fruit Ingredients

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

         Industry and Competition.  The low moisture food industry in the United
States  is  comparatively  small  with  only  a few  processors  engaged  in the
dehydration  of fruits to low moisture  levels (2% to 5% moisture).  The Company
has had one major domestic  competitor,  a few smaller domestic  competitors and
several foreign competitors in the low moisture and evaporated businesses.
Numerous  processors  compete in the business of producing  bulk apple juice and
concentrate.

         Sales and  Marketing.  The  Company's  sales  have been  worldwide  but
principally  to  manufacturers  in the United  States and Canada.  The Company's
products are primarily sold through brokers to major food processors,  bakeries,
food storage and food service operators and to federal and state institutions.

         Approximately  90% of the  Company's  sales  have been  generated  from
annual  contracts that are normally  written between August and November of each
year.  Most of these  contracts  are for one year.  The sales  price is normally
fixed.  During the fiscal year, the customer will order against these contracts,
and the Company will  invoice the customer  based upon the price and other terms
and  conditions  of the  contract.  The  Company has  incurred  risk under these
contracts because the total quantity of raw materials  required to fulfill these
contracts  has normally not been procured at the time the contracts are written.
More than half of the Company's raw material requirements  historically have not
been  purchased  under  contract.  If the price of raw  materials  increases  or
decreases,  the Company has either  benefitted  from or absorbed these variances
from what was budgeted.  The Company's raw material  costs and the related yield
in  processing  has varied from year to year.  This process has existed for many
years, and the Company has experience in dealing with this risk.

         Sources of Supply.  In terms of volume,  apples  have  represented  the
major fruit  handled by the  Company.  The  Company's  production  facility  was
designed to process fresh fruit in addition to partially dehydrated dried fruits
or  vegetables.  The sources of apple raw material  supply have been  individual
apple growers,  apple fresh packing  operators and, in emergencies,  other dried
apple  processors.  The majority of the Company's raw apple supply has come from
California.  In some years,  due to crop  conditions,  the  percentage  of fruit
purchased from  out-of-state  sources may increase.  In those years, the Company
has incurred increased costs due to additional freight.  The Company has striven
to  reflect  such  cost  increases  in  selling  price  adjustments,  but,  when
unsuccessful, it has absorbed such costs.

         Other important fruits,  including peaches,  apricots and prunes,  have
been obtained  principally  from dried fruit packing houses in  California.  For
other supplies,  including cans and packaging  materials,  the Company has drawn
from a number of vendors.

         Seasonal  Nature of  Business.  The  business of  producing  evaporated
apples,  bulk apple juice and  concentrate is seasonal,  beginning in August and
usually  ending in March or April.  In fiscal  1999,  the  Company  changed  its
production  plan, and as a result  production was extended into September.  With
the pending  closure of the plant every effort was made to convert all inventory
items into marketable product.

                                  Food Storage

         Business.  The  Company  manufactures  a broad  line  of  food  storage
products under the Perma-Pak label.  Dried food ingredients are purchased or, in
some cases,  manufactured by the Company and canned  utilizing a special process
which creates a low oxygen  environment,  allowing  prolonged  shelf  stability.
Perma Pak products are sold with a guaranteed  life of eight years from the date
of manufacture.

         Sales and Marketing.  Sales of Perma-Pak products are  principally to a
master  distributor  located in the United  States,  which  creates food storage
units designed to supply a family's  nutritional  needs for up to a year.  These
units  contain  both  Perm- Pak and other  products,  and are sold by the master
distributor through a multi-level marketing system.  Current levels of Perma-Pak
inventory are high (see below), and the Company is actively seeking new channels
of distribution  for its Perma-Pak product lines,  including  direct-to-consumer
sales over an Internet web site.

         Sources of Supply and Inventory.  Although certain dried fruit products
contained in the Perma-Pak line are  manufactured by the Compan, most supplies
are  drawn  from a number of  vendors.  The  Company  expects  that  adequate
supplies  will  be  available.  Current  inventories  include  $831,000  of  raw
materials and  $3,300,000 of finished  goods,  a high level  relative to current
weekly sales.  This high level of inventory  resulted from a rapid escalation in
sales due to Year 2000 (Y2K) concerns, followed by a sudden and unexpected sales
drop in March of 1999 as predictions of Y2K disruptions were tempered.  A charge
was taken in the fourth  quarter of $3.5  million to  write-down  the  Perma-Pak
inventory to net realizable value.

Backlog

         With  the  sale  of  the  Company's  apple  ingredients  product  line,
comparative  backlog  information is no longer  relevant.  However,  the Company
anticipates that it will liquidate  substantially  all of the apple  ingredients
inventory by October 15, 1999.  Pursuant to the agreement between Vacu-dry and
Tree Top relating to sale of the apple product  lines of business,  Tree Top has
agreed to purchase any such inventory remaining unsold as of September 30, 1999,
other than  distressed  inventory,  at its agreed purchase price as set forth in
the  agreement.  Tree  Top  may not  purchase  more  than  $2,750,000  worth  of
inventory.

Trademarks

         The Company holds the following registered trademarks:  Made In Nature,
Apple Munchies,  Noah's Ark, Fruit Galaxy, Perma-Pak and Pantri Reserve. As part
of the apple  product  lines  asset  sale the  Company  sold the trade  name and
trademark rights of "Vacu-dry." The Company will seek shareholder  approval of a
new name and  Nasdaq  ticker  symbol at the 1999  Annual  Meeting  to be held on
November 22, 1999. Sales of trademarked  goods has accounted for the majority of
the Company's  total sales.  Made In Nature and  Perma-Pak  are the  predominant
trademarks of those listed  above.  The Made In Nature brand is important to the
Company in connection with the sale of its branded organic products.

Research and Development

     For  information on research and development  expenditures,  see Note 15 to
the Financial Statements for the year ended June 30, 1999.

Environmental Matters

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

Employees

     The Company has normally  employed an average of approximately 265 persons.
The Company anticipates  substantially reducing its workforce following the sale
to Tree Top. The number of employees needed normally varied throughout each year
and  increased  during  periods  of  high  production.  Of  the  265  employees,
approximately 200 are represented by the General Truck Drivers, Warehouseman and
Helpers  Union,  Teamsters  Local #624. A collective  bargaining  agreement with
those union employees expired June 30, 1999. Effects negotiations as required by
Federal  Law,  were  entered  into between the union and the Company on June 24,
1999.  During  these  negotiations  a  one  year  extension  to  the  collective
bargaining  agreement with no changes was approved by the Company and the union.
Effects  negotiations between the Company and the union are continuing as of the
end of the fiscal year.

Insurance

     The Company maintains product,  property,  and general liability  insurance
plus umbrella liability coverage.  The Company does not carry any product recall
coverage.  While management feels the limits and coverage are adequate  relative
to the related risk,  there is no assurance that this insurance will be adequate
to protect the Company from product  recall  claims.  A product  recall could
have a material adverse effect on the Company's  business,  financial  condition
and results of operations.

Item 2.  Properties.

     The principal  administrative offices for Vacu-dry and MINCO are located in
Santa Rosa,  California.  Approximately  9,200  square  feet of office  space is
leased   through   December,   2003.  In  view  of  the  Company's   significant
reorientation,  attempts are under way to sublease the current office space and
to move to a smaller facility.

     The  Company  owns 15 acres of land and  approximately  95,000  square feet
under roof at 1365 Gravenstein Hwy So.,  Sebastopol,  California.  This facility
(formerly  described as Plant #1) was used for the  dehydration of fruits to low
moisture prior to the  consolidation  of this operation into the main processing
plant  (formerly  described as Plant #2),  located at 2064  Gravenstein Hwy No.,
Sebastopol,  California.  The Company is currently  seeking to lease 100% of the
leaseable  square  footage  to  third  parties.   The  Company's   research  and
development  department was formerly located at this facility. The Company has a
$2.1 million loan associated with this property which matures in December, 2003.

     The Company  owns 66 acres of land and  approximately  298,000  square feet
under  roof at 2064  Gravenstein  Hwy.  No.,  Sebastopol,  California.  With the
closure  of the plant as a result  of the sale of the  processed  apple  product
lines,  the  Company  intends  to  convert  all of its  former  plant  space  to
industrial  rentals by outside  parties.  The available space includes  offices,
production  buildings and cold storage.  The Company has no debt associated with
this facility.

Item 3.  Legal Proceedings.

     The Company has no material legal proceedings pending.

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

     No matters  were submitted to a vote of security  holders  during the last
quarter of the year ended June 30, 1999.

                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

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

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

                          Quarter Ending            Low Bid           High Bid
                            09/30/97                4-1/2              5-1/2
                            12/31/97                4-7/8              7-1/4
                            03/31/98                5-5/8              8-1/2
                            06/30/98                6-3/4              11
                            09/30/98                6-3/8              9-1/2
                            12/31/98                5-13/16            9-7/32
                            03/31/99                7                  14
                            06/30/99                5-5/8              10-1/4


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

     On September 30, 1999,  the  approximate  number of holders of common stock
was 646.  On that date,  the  average of the high and low price per share of the
Company's  stock  was  $7.00.  This  price  does not  include  dealer  mark-ups,
mark-downs or commissions.

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

Item 6.  Selected Financial Data.

YEAR ENDED (in thousands except per share amounts)


                                   1999     1998    1997    1996    1995
                                 -------  -------- ------  ------- -------

Total revenues                  $ 3,360   $  669   $ 537   $ 441    $  292
Net (loss) from continuing       (3,438)   (624)    (509)   (546)    (517)
operations
Net earnings loss from              509    1,523    1,026     980      712
discontinued operations
Net earnings                     (2,929)     899      517     434      195
Earnings per share from
continuing operations
         Basic                   (2.27)   (0.39)   (0.31)   (0.32)  (0.30)
         Diluted                 (2.27)                 -        -       -
Earnings per share from
discontinued operations
         Basic                    0.34      0.96     0.62     0.57    0.41
         Diluted                  0.33      0.95        -        -       -
Earnings Per Share
         Basic                   (1.93)     0.57     0.31     0.25    0.11
         Diluted                 (1.93)     0.56        -        -       -
Total Assets                    18,492    20,927   14,576   13,587  15,335
Long Term Debt                   2,860     2.203    1,808    1,628   2,105
Cash Dividends per Common           -         -        -        -    0.15
Share

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

OVERVIEW

     Since the Company acquired certain of the assets and liabilities of Made in
Nature, Inc. on June 11, 1998, Vacu-dry has operated in three business segments:
industrial dried fruit ingredients,  organic packaged foods and real estate. The
Company  commenced  a  strategic  reorientation  upon the  announcement  of the
proposed sale of its apple-based  industrial  ingredients  product line in June,
1999. In August,  1999 the decision was made to sell or discontinue  all product
lines in the Company's industrial dried fruit ingredients  business. As a result
of these  decisions,  the  ingredients  business is  considered  a  discontinued
operation  and its operating  results,  results of cash flows and net assets are
reflected outside of the Company's continuing operations.

DISCONTINUED OPERATIONS

     In June,  1999 the Company  announced an agreement,  subject to shareholder
approval  (received  July 26),  to sell the bulk of its  apple-based  industrial
ingredients product line to Tree Top, Inc., of Selah,  Washington.  This product
line represented 55% and 81% of the Company's sales for the years ended June 30,
1999 and 1998, respectively. At the same time, the Company also decided to close
its only  apple  processing  plant in  Sebastopol,  California.  This sale is an
important  element in  Vacu-dry's  strategic  plan to increase the return on its
investments and thereby to increase  shareholder value.  Following completion of
the sale,  the Company  determined in August,  1999 that the  remaining  product
lines in the  Company's  vacuum  ingredients  segment of its  business  would be
discontinued  and held for sale. These product lines include the Company's dried
ingredients,  Perma-Pak long-term food storage,  and drink mix businesses.  As a
result of these decisions, the Company has classified this business segment as a
discontinued business. Accordingly, the Company has segregated the net assets of
the discontinued  operations in the Consolidated Balance Sheet at June 30, 1999,
the  operating  results  of the  discontinued  operations  in  the  Consolidated
Statements of Operations  for fiscal 1999,  fiscal 1998, and fiscal 1997 and the
cash flows from discontinued  operations in the Consolidated  Statements of Cash
Flows for fiscal 1999, fiscal 1998, and fiscal 1997.

     In Fiscal 1999, the Company recorded  after-tax  earnings from discontinued
operations  of  $509,000.  The  after-tax  earnings  resulted  from  ingredients
business  sales of $35 million in fiscal 1999 versus $26 million in fiscal 1998.
The  increase  in sales of $9 million was almost  entirely  in the food  storage
product  line.  After the  allocation  of selling,  general  and  administrative
expenses  between  continuing  and  discontinued  operations,   the  ingredients
business  generated  $901,000  of  operating  income in fiscal  1999 versus $2.4
million in Fiscal 1998.  Included in cost of sales,  however,  in fiscal 1999 is
the write-down of food storage  inventories by $3.5 million to reflect estimated
net realizable value. While the Company  experienced  exceptionally  strong food
storage sales through the third  quarter of fiscal 1999,  current  market demand
for food storage products has declined dramatically. As Management stated in the
previous  Form  10-Q for the  period  ended  March 31,  1999,  the  Company  had
experienced a significant decline in food storage sales since the quarter's end.
This  resulted  in high  levels of  inventory  on hand and  created  significant
uncertainties with respect to future revenues from the food storage line.

     The Company is actively marketing all of its discontinued product lines
and has presented offering  information to interested  parties.  There can be no
assurances  that  there  will be a sale of all or any of the  remaining  product
lines.

     The decision to sell the industrial  ingredients product lines is an effort
by the  Company to increase  shareholder  value by exiting  businesses  with low
returns and high capital  requirements.  The transactions will provide financial
resources to support the Company's real estate and other business opportunities.

RESULTS OF CONTINUING OPERATIONS

     The  Company's  continuing  lines of  business  consist  of the  sales  and
marketing  of  organic  packaged  foods  and  beverages  through  the  Company's
subsidiary Made in Nature  Company,  Inc. and the leasing and development of the
Company's  real  estate.  The  Company  has been  focusing on its Made In Nature
operations  throughout  Fiscal  1999 and has reduced  the  selling,  general and
administrative  staff from  fourteen  at July 1, 1998 to five at June 30,  1999.
Sales were $2.6 million for the year ended June 30,  1999,  resulting in a gross
margin of $423,000 (16% of sales). Unlike its discontinued ingredients business,
the Company  does no  processing  of Made In Nature  products.  The Company uses
contract  packers and  outside  warehouses  for the  processing,  packaging  and
distribution  of its organic  natural food  products.  The results of continuing
operations  for the year ended June 30,  1998  include  the  accounts of Made In
Nature Company,  Inc. for the 19-day period from acquisition  (June 11, 1998) to
year end.

     With the closure of its apple  processing  plant, a significant  portion of
the  Company's  future  revenues will come from the  Company's  second  business
segment, real estate. The Company intends to develop its real estate largely for
industrial rental.

SUBSEQUENT EVENT

     On July 26, 1999, the Company  received the approval of its shareholders to
sell certain intangible assets, including customer lists, certain trademarks and
a non-competition  agreement,  and some equipment related to its processed apple
product lines to Tree Top, Inc. In the first quarter of Fiscal 2000, the Company
will record the sale.

     The terms of the sale  included the payment of $12 million cash to Vacu-dry
upon closing the  transaction  on July 30, 1999.  Tree Top has also committed to
the purchase of related  product line  inventories up to a maximum $2.75 million
on September 30, 1999.  The Company  anticipates  that the after-tax gain on the
sale will be between $2 and $5 million,  although  there can be no  assurance of
this amount.  The amount of the gain will vary depending upon the disposal value
of assets not acquired by Tree Top, the level of severance and relocation costs,
wind-down costs,  transaction  costs and identified  liabilities.  (Reference is
hereby made to the Form 8-K filed July 26, 1999.)

     In  addition,  as part of the  transaction,  the Company  sold the Vacu-dry
trademark.  Thus,  the Company  will be seeking  shareholder  approval  prior to
December 31, 1999 to change its name.

FISCAL 1999 COMPARED TO  FISCAL 1998

     Net Sales. The current year sales of $2.7 million are exclusively  those of
Made in Nature.  This  compares to  $151000  of Made in Nature  sales in Fiscal
1998. The prior year's sales were not significant since they represent less than
a three-week period.

     Rental Revenue.  The Company  currently  leases  warehouse space in several
buildings and a yard as well as excess space in its production  facility.  There
are  leases  with  twelve   tenants  that  have  varying   terms   ranging  from
month-to-month  to  eight  years  with  options  to  extend.  Substantially  all
available  space at June 30, 1999 was under lease.  Fiscal 1999 rental  revenues
increased 28% or $147,000 over Fiscal 1998. This increase was a result of higher
market rental rates,  CPI  increases and the leasing of some  previously  vacant
space.

     Cost of Goods  Sold.  The costs are  related to the sales of Made in Nature
products.  The  Company  realized  gross  margins of $423,000 or 16% of sales in
Fiscal 1999 versus $62,000 or 41% of sales in Fiscal 1998.  However,  due to the
short period in Fiscal 1998, the fiscal years are not comparable.

     Selling,   General  &  Administrative   Expenses.   Selling,   general  and
administrative  expenses  include direct costs related to continuing  operations
and all general corporate costs. Only direct selling, general and administrative
costs  related  to the  ingredients  business  were  allocated  to  discontinued
operations in the Consolidated Statements of Operations.

     In fiscal 1999,  selling,  general and  administrative  expenses related to
continuing  operations  increased $3.2 million from the prior year.  This change
was  principally  due to the  inclusion of $2.7 million of  additional  selling,
general and  administrative  expenses  related to Made in Nature and  additional
costs  incurred of $177,000 for the early  buy-out of an  employment  agreement.
General  corporate  expenses of $1.7 million were $450,000 higher than the prior
year due to salaries and benefits associated with increased staffing,  increased
legal and  professional  fees resulting from the product line sale and temporary
help.

     Write-down of Goodwill.  Due to the continued  operating  losses of Made in
Nature  and  uncertain  prospects  going  forward,   Management   evaluated  the
recoverability  of the unamortized  goodwill of $2.9 at June 30, 1999 related to
the  Made in  Nature  Company,  Inc.  acquisition.  It was  determined  that the
estimated  future  cash flows were not  sufficient  to  recover  the  goodwill's
carrying value and a write-down was required.

     Interest  Expense.  Interest  expense  for both fiscal 1999 and Fiscal 1998
relates to  continuing  operations.  It  includes  interest  on  mortgage  debt,
shareholder loans and the portion of interest expense internally charged to Made
In Nature based on intercompany borrowings. Interest costs of $197,000 in fiscal
1999 and $276,000 in fiscal 1998 are included in discontinued operations.

     In fiscal  1999  interest  expense  from  continuing  operations  increased
$334,000 from the prior year. The Company's mortgage debt was not incurred until
Fiscal 1999 and  interest  expense  charged to Made in Nature  represented  only
nineteen days in fiscal 1998.

     Income Taxes.  The fiscal 1999  effective tax rate changed from a charge of
37% to a benefit of 43% due primarily to increased tax credits.

FISCAL 1998 COMPARED TO FISCAL 1997

     Net Sales.  Sales were  $151,000  in fiscal  1998 and zero in fiscal  1997.
Sales relate completely to Made in Nature Company,  Inc., which was not acquired
until June, 1998.

     Rental  Revenue.  Rental  revenue in Fiscal 1998 was  comparable  to Fiscal
1997.

     Cost of Sales.  Cost of sales  relates  solely  to Made in Nature  Company,
Inc., which was not acquired until June, 1998.

     Selling,  General  and  Administrative   Expenses.   Selling,  general  and
administrative  expenses increased $271,000 from the prior year,  primarily as a
result of adding Made in Nature  Company,  Inc. in June, 1998 and costs incurred
in the exploration of new strategic initiatives.

     Interest Expense. Interest relating to continuing operations was $34,000 in
Fiscal 1998 and zero in fiscal 1997. The 1998 costs relate solely to shareholder
loans made  during  the year.  Interest  costs of  $276,000  in Fiscal  1998 and
$272,000 in Fiscal 1997 are included in discontinued operations.

     Income  Taxes.  The  effective  tax rate  increased  from 31  percent to 37
percent due primarily to decreased tax credits.

LIQUIDITY AND CAPITAL RESOURCES

     The Company had cash of $548,000  at June 30,  1999,  borrowings  under its
line of credit of $5.7  million and current  maturities  of  long-term  debt and
capital  leases of $1.6  million.  Because the  Company's  operations  have been
subject to seasonality,  liquid resources fluctuate during the year. The Company
experiences a normal seasonal  decrease in production in April.  Inventories and
borrowings  are usually at their peak at this time.  The slowdown in  production
normally  extends  through  July,  although  production  in the  summer  of 1999
continued through September when the production facility was permanently closed.

     In the first  quarter  of fiscal  2000 the  Company  will  receive  the $12
million proceeds from the sale of its processed apple product lines. The Company
plans to use part of the  proceeds  to pay down the bank line of  credit  and to
retire a significant  portion of its long-term debt.  There are also significant
severance, termination and wind-down costs that will be incurred. The Company is
also  anticipating  additional  cash flow from the  liquidation  of its existing
inventories and receivables and the sale of the remaining plant equipment.

     During  fiscal 1999 the Company  invested  $379,000 in property,  plant and
equipment  used in  continuing  operations  and  $820,000  used in  discontinued
operations.

     During the year the Company  incurred  $2.1 million in  long-term  mortgage
debt which was used to fund the MINCO acquisition.

     Historically,  the  Company's  operating  capital has been  obtained from a
combination of internal and external  sources.  The largest  external source has
been a  revolving  line  of  credit  provided  by a bank  at its  prime  rate of
interest,  which is secured by the Company's  assets.  As of June 30, 1999,  the
Company had an outstanding  balance of $5.7 million on a maximum  available line
of $8  million.  This  credit  facility  was  initially  scheduled  to expire in
November 2000. However, as a result of the sale of the discontinued  operations,
the bank  amended the  agreement in August,  1999,  reducing the maximum line of
credit to $2 million with an expiration  date of December 31, 1999. In the prior
fiscal  year,  the Company had $2.3 million of debt  outstanding  as of June 30,
1998 on a maximum bank line of $4.5 million.

     As of June  30,  1999,  the  Company  was not in  compliance  with  certain
financial  covenants  related to its  outstanding  debt. The Company  received a
waiver of the non-compliance from its bank.

     The total purchases of plant and equipment of $1.2 million consisted of the
purchase  of new and the  reconditioning  of existing  equipment  related to the
manufacturing operation as well as certain structural repairs needed to maintain
the value of building improvements.

     In fiscal  1998,  the  Company had  performed  a review of its  information
technology  (IT) systems and determined  that they were not year 2000 compliant.
As a result,  a new computer system with related  hardware was installed  during
the current fiscal year at a cost of $1.1 million.  The related IT  expenditures
were partially  financed through capital lease  arrangements of $840,000.  These
leases are divided into two components:  one for hardware for $246,000,  and the
other for software,  including  installation by an outside  consulting firm, for
$594,000.  The leases are payable  over three and four years,  respectively, and
include a buy-out option.  Management  feels that upon the sale or close down of
the discontinued operations,  the new system may far exceed the Company's future
requirements.  The Company  anticipates that the existing system will be written
off in Fiscal 2000.  The Company is at present  exploring the purchase of a much
simpler and less expensive system that is also year 2000 compliant.

     Until recently,  the Company's real estate  activities had consisted of the
leasing of an idle production facility and rental of a small portion of space in
its operating  facility.  Most of the previously existing space has been rented.
With the  closure  of the plant as a result of the sale of the  processed  apple
product lines,  the Company  intends to convert all of its former plant space to
industrial  rentals by outside  parties.  The new space  available  for  leasing
includes  a  mix  of  offices,   production   buildings  and   warehouses   plus
approximately  55,000  square  feet of cold  storage.  The  Company is  actively
seeking to attract wineries and food processors to occupy the space.

Item 8.  Financial Statements and Supplementary Data.


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

Consolidated Balance Sheets at June 30, 1999 and 1998...........        F-2

Consolidated Statements of Earnings for the years ended June 30, 1999,
  1998 and 1997.................................................        F-3

Consolidated Statements of Changes in Shareholders' Equity for the years
  ended June 30, 1999, 1998 and 1997............................        F-4

Consolidated Statements of Cash Flows for the years ended June 30, 1999,
  1998 and 1997.................................................        F-5

Notes to Consolidated Financial Statements......................        F-7






                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Shareholders of
Vacu-dry Company:

We have audited the accompanying consolidated balance sheets of Vacu-dry Company
(a California  corporation) and Subsidiary as of June 30, 1999 and 1998, and the
related consolidated  statements of operations, changes in shareholders' equity,
and cash flows for each of the three  years in the period  ended June 30,  1999.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Vacu-dry Company and Subsidiary
as of June 30, 1999 and 1998, and the results of their operations and their cash
flows  for each of the  three  years in the  period  ended  June  30,  1999,  in
conformity with generally accepted accounting principles.


ARTHUR ANDERSEN LLP


San Francisco, California,
   September 17, 1999







                         VACU-DRY COMPANY AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                             JUNE 30, 1999 AND 1998


                                                                                                    

                                        ASSETS                                                1999             1998
CURRENT ASSETS:
   Cash                                                                                   $    548,000     $    385,000
   Accounts receivable, less allowances for uncollectible accounts of $291,000 and             327,000        2,254,000
     $58,000 in 1999 and 1998, respectively
   Prepaid income taxes                                                                        566,000          127,000
   Inventories, net of reserves of $378,000, and $1,114,000 in
     1999 and 1998, respectively,                                                            1,513,000        7,604,000
   Prepaid expenses                                                                            165,000          329,000
   Current deferred income taxes, net                                                        2,032,000          360,000
   Net assets of discontinued operations                                                     5,431,000                -
                                                                                         ---------------- ----------------
                Total current assets                                                        10,582,000       11,059,000
                                                                                         ---------------- ----------------
PROPERTY, PLANT, AND EQUIPMENT, net                                                          3,135,000        6,770,000
                                                                                         ---------------- ----------------
GOODWILL, net of accumulated amortization of $5,000 in 1998                                          -        3,098,000
                                                                                         ---------------- ----------------
NET ASSETS OF DISCONTINUED OPERATIONS                                                         4,449,000
                                                                                                          -
                                                                                         ---------------- ----------------
DEFERRED INCOME TAXES, net                                                                      326,000
                                                                                                          -
                                                                                         ================ ================
                Total assets                                                              $18,492,000      $ 20,927,000
                                                                                         ================ ================
                         LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Borrowings under line of credit                                                        $  5,745,000     $          -
   Current maturities of long-term debt                                                      1,416,000          438,000
   Current portion of capital lease obligation                                                 209,000                -
   Accounts payable                                                                            542,000        3,940,000
   Accrued payroll and related liabilities                                                     437,000          936,000
   Other accrued expenses                                                                      183,000          353,000
                                                                                         ---------------- ----------------
                Total current liabilities                                                    8,532,000        5,667,000
                                                                                         ---------------- ----------------
BORROWINGS UNDER LINE OF CREDIT                                                                      -        2,297,000
                                                                                         ---------------- ----------------
LONG-TERM CAPITAL LEASE OBLIGATION                                                             590,000
                                                                                         ---------------- ----------------
LONG-TERM DEBT, net of current maturities                                                    2,860,000        2,203,000
                                                                                         ---------------- ----------------
DEFERRED INCOME TAXES, net                                                                           -          865,000
                                                                                         ---------------- ----------------
MINORITY INTEREST                                                                                    -          509,000
                                                                                         ---------------- ----------------
SHAREHOLDERS' EQUITY:
   Preferred stock:  2,500,000 shares authorized; no shares outstanding                              -                -
   Common stock:  5,000,000 shares authorized, no par value; 1,519,440 and 1,511,079         2,890,000        2,837,000
     shares outstanding in 1999 and 1998, respectively
   Warrants for common stock                                                                   456,000          456,000
   Retained earnings                                                                         3,164,000        6,093,000
                                                                                         ---------------- ----------------
                Total shareholders' equity                                                   6,510,000        9,386,000
                                                                                         ================ ================
                Total liabilities and shareholders' equity                                $ 18,492,000     $ 20,927,000
                                                                                         ================ ================
                             The  accompanying  notes  are an  integral  part of
these consolidated statements.





                         VACU-DRY COMPANY AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE YEARS ENDED JUNE 30, 1999, 1998, AND 1997



                                                                                                     

                                                                                     1999           1998         1997
                                                                                 -------------- ------------- ------------

REVENUE:
   Net sales                                                                      $  2,657,000   $ 151,000     $       -
   Rental                                                                              665,000     518,000       537,000
   Other                                                                                38,000           -             -
                                                                                 -------------- ------------- ------------
                Total revenue                                                        3,360,000     669,000       537,000
                                                                                 -------------- ------------- ------------
COSTS AND EXPENSES:
   Cost of sales                                                                     2,234,000      89,000             -
   Selling, general, and administrative                                              4,772,000   1,545,000     1,274,000
   Write-down of goodwill                                                            2,935,000           -             -
   Interest                                                                            368,000      34,000             -
                                                                                 -------------- ------------- ------------
                Total costs and expenses                                            10,309,000   1,668,000     1,274,000
                                                                                 -------------- ------------- ------------
                Loss from continuing operations before minority interest and        (6,949,000)   (999,000)     (737,000)
                  provision for income taxes
   Minority interest                                                                   509,000       8,000             -
                                                                                 -------------- ------------- ------------
                Loss from continuing operations before benefit for income taxes     (6,440,000)   (991,000)     (737,000)
BENEFIT FOR INCOME TAXES                                                             3,002,000     367,000       228,000
                                                                                 -------------- ------------- ------------
                Net loss from continuing operations                                 (3,438,000)   (624,000)     (509,000)
                                                                                 -------------- ------------- ------------
DISCONTINUED OPERATIONS:
   Earnings from discontinued operations, net of income taxes                          509,000   1,523,000     1,026,000
                                                                                 ============== ============= ============
NET EARNINGS (LOSS)                                                               $ (2,929,000)  $ 899,000     $ 517,000
                                                                                 ============== ============= ============

WEIGHTED AVERAGE COMMON SHARES AND EQUIVALENTS:
   Basic                                                                           1,514,436     1,581,014     1,647,723
   Diluted                                                                         1,548,844     1,600,327     1,647,723

EARNINGS (LOSS) PER COMMON SHARE:
   Continuing operations:
     Basic                                                                           $(2.27)      $(0.39)       $(0.31)
     Diluted                                                                          (2.27)       (0.39)        (.31)
   Discontinued operations:
     Basic                                                                             0.34         0.96          0.62
     Diluted                                                                           0.33         0.95          0.62
   Net earnings (loss):
     Basic                                                                            (1.93)        0.57          0.31
     Diluted                                                                          (1.93)        0.56          0.31

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





                         VACU-DRY COMPANY AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                FOR THE YEARS ENDED JUNE 30, 1999, 1998, AND 1997




                                                                                           

                                                     Common Stock           Warrants for                       Total
                                              ----------------------------
                                                Number                        Common        Retained      Shareholders'
                                               of Shares       Amount          Stock         Earnings         Equity
                                              ------------- -------------- --------------- -------------- ----------------

BALANCE, JUNE 30, 1996                          1,713,354    $ 4,001,000     $        -     $ 4,677,000     $ 8,678,000

   Net earnings                                         -              -              -         517,000         517,000
   Repurchase of common stock                     (80,000)      (407,000)             -               -        (407,000)
   Issuance of common stock                         9,403         41,000              -               -          41,000
                                              ------------- -------------- --------------- -------------- ----------------

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

   Net earnings                                         -              -              -         899,000         899,000
   Repurchase of common stock                    (139,100)      (835,000)             -               -        (835,000)
   Issuance of common stock                         7,422         37,000              -               -          37,000
   Issuance of warrants                                 -              -        456,000               -         456,000
                                              ------------- -------------- --------------- -------------- ----------------

BALANCE, JUNE 30, 1998                          1,511,079      2,837,000        456,000       6,093,000       9,386,000

   Net loss                                             -              -              -      (2,929,000)     (2,929,000)
   Issuance of common stock                         8,361         53,000              -               -          53,000
                                              ============= ============== =============== ============== ================

BALANCE, JUNE 30, 1999                          1,519,440    $ 2,890,000     $  456,000     $3,164,000      $ 6,510,000
                                              ============= ============== =============== ============== ================

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





                         VACU-DRY COMPANY AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE YEARS ENDED JUNE 30, 1999, 1998, AND 1997


                                                                                                         
                                                                              1999              1998              1997
                                                                         -----------------------------------------------------

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings loss                                                         ($2,929,000)       $  899,000      $   517,000
                                                                         -----------------------------------------------------
   Adjustments to reconcile net earnings (loss) to net
     cash provided by operating activities:
       Income from discontinued operations                                      (509,000)       (1,523,000)      (1,026,000)
       Depreciation and amortization expense                                     488,000           333,000          332,000
       Write-down of goodwill                                                  2,935,000                 -                -
       Deferred income tax provision (benefit)                                (2,863,000)           27,000           64,000
       Minority interest                                                        (509,000)           (8,000)               -
       Changes in assets and liabilities:
         Accounts receivable, net                                               (103,000)                -                -
         Prepaid income taxes                                                   (439,000)          (57,000)         (70,000)
         Inventories, net                                                        806,000                 -                -
         Prepaid expenses                                                          5,000                 -                -
         Accounts payable                                                     (2,159,000)                -                -
         Accrued payroll and related liabilities                                 423,000                 -                -
         Accrued expenses                                                         30,000                 -                -
                                                                         -----------------------------------------------------
                                                                              (1,895,000)       (1,228,000)        (700,000)
                                                                         -----------------------------------------------------
                Net cash provided by (used in) continuing operations          (4,824,000)         (329,000)        (183,000)
                                                                         -----------------------------------------------------
                Net cash provided by discontinued operations                   1,050,000         1,402,000        1,106,000
                                                                         -----------------------------------------------------
                Net cash used in operating activities                         (3,774,000)        1,073,000          923,000
                                                                         -----------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                                         (379,000)          (89,000)        (115,000)
   Acquisition of Made In Nature, net of cash acquired                                 -          (297,000)               -
   Investing activities of discontinued operations                              (820,000)         (506,000)      (1,223,000)
                                                                         -----------------------------------------------------
                Net cash used for investing activities                        (1,199,000)         (892,000)      (1,338,000)
                                                                         -----------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Borrowings under the line of credit                                        26,924,000        11,245,000        8,030,000
   Payments on line of credit                                                (23,476,000)      (10,302,000)      (7,502,000)
   Proceeds from issuance of long-term debt                                    2,100,000                 -          805,000
   Principal payments of long-term debt                                         (465,000)       (1,059,000)        (483,000)
   Repurchase of common stock                                                          -                 -         (407,000)
   Issuance of common stock                                                       53,000            37,000           41,000
                                                                         -----------------------------------------------------
                Net cash provided by (used for) financing activities           5,136,000           (79,000)         484,000
                                                                         -----------------------------------------------------
NET INCREASE IN CASH                                                             163,000           102,000           69,000
CASH AT BEGINNING OF YEAR                                                        385,000           283,000          214,000
                                                                         =====================================================
CASH AT END OF YEAR                                                       $      548,000    $      385,000    $     283,000
                                                                         =====================================================
The accompanying notes are an integral part of these consolidated statements.







                         VACU-DRY COMPANY AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999



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

Vacu-dry  Company  (Vacu-dry)  was  founded in 1946 and  through  June 30,  1999
operated  in  three  business  segments:   organic  products,  real  estate  and
ingredients.  As of June 30,  1999,  the Company  discontinued  its  ingredients
business  and has sold or is in process of  selling  the assets  related to this
segment  (see Note 2). The business  included  low-moisture  fruits,  bulk apple
juice, apple juice concentrate, private label drink mixes, and low-moisture food
products, which were sold to manufacturers  principally in the United States and
Canada.

The  Company's   organic   products  segment  is  operated  through  a  separate
subsidiary,  Made In Nature Company, Inc. On June 11, 1998, Vacu-dry formed Made
In Nature  Company,  Inc.  (MINCO) upon the  acquisition  of certain  assets and
liabilities  of Made In  Nature,  Inc.  (see Note 3).  MINCO is  engaged  in the
business of marketing certified organic,  packaged foods and chilled pasteurized
beverages.  The organic food industry in the United States is also comparatively
small, with only a few  organizations  engaged in the marketing of organic dried
fruits and chilled pasteurized beverages.

The Company's real estate operations include commercial property rented to third
parties.

The consolidated company is referred to as the Company.

Vacu-dry's three largest customers accounted for approximately 35 percent, 17
percent and 22 percent of net sales in 1999, 1998 and 1997, respectively.

Basis of Presentation

The accompanying  financial  statements include the accounts of Vacu-dry and its
85 percent-owned subsidiary,  MINCO. The accompanying consolidated statements of
operations  for the year ended June 30, 1998,  include the accounts of MINCO for
the period from June 11, 1998, to June 30, 1998.  All  significant  intercompany
transactions have been eliminated in consolidation.

Discontinued Operations

          In July 1999, the Company  consummated the sale of its processed apple
     products  business line to Tree Top,  Inc. (see Note 2).  Subsequent to the
     sale, the Company decided to discontinue its entire ingredients segment and
     is actively  pursuing  potential buyers for other product lines within this
     segment.  The  Company's  continuing  segments  will consist of real estate
     management and rental  operations as well as the operations of MINCO.  As a
     result of this decision, Vacu-dry has classified its ingredients operations
     as discontinued operations and, accordingly,  has segregated the net assets
     and liabilities of the discontinued  operations in the consolidated balance
     sheet as of June 30, 1999;  has  segregated  the  operating  results in the
     consolidated  statements of operations  for fiscal 1999,  fiscal 1998,  and
     fiscal 1997; and has segregated cash flows from discontinued  operations in
     the consolidated statements of cash flows for fiscal 1999, fiscal 1998, and
     fiscal 1997. The notes to the consolidated financial statements reflect the
     classification of the ingredients operations as discontinued operations.






                                                                              


Supplemental Statements of Cash Flows Information

                                                            1999           1998            1997
                                                        ------------- ---------------- -------------

Cash paid for:
   Interest                                              $  528,000    $     309,000    $  264,000
                                                        ============= ================ =============

   Income taxes                                          $  783,000    $     657,000    $  381,000
                                                        ============= ================ =============

Supplemental disclosure of non-cash transactions:
Equipment purchased under capital lease obligations      $  799,000                -             -

                                                        ============= ================ =============
   Repurchase of common stock through issuance           $        -    $     835,000    $        -
     of notes payable
                                                        ============= ================ =============

   Details of acquisition of Made In Nature:
     Fair value of assets acquired                       $        -    $   5,374,000    $        -
     Liabilities assumed                                          -       (3,964,000)            -
     Creditor debt subsequently converted to equity               -         (517,000)            -
     Warrants issued                                              -         (456,000)            -
     Accrued acquisition costs                                    -         (101,000)            -
                                                        ------------- ---------------- -------------

                Cash paid                                         -          336,000             -

   Less:  Cash acquired                                           -          (39,000)            -
                                                        ============= ================ =============

                Net cash paid for acquisition            $        -    $     297,000    $        -
                                                        ============= ================ =============


Inventories

Vacu-dry's inventories (included in discontinued operations net of LIFO reserves
of $412,000 and obsolescence  reserves of $3,556,000) are stated at the lower of
cost, using the last-in, first-out (LIFO) method, or market. MINCO's inventories
are valued at the lower of cost, using the first-in, first-out (FIFO), method or
market (Note 4).

Property, Plant, and Equipment

Property and equipment  acquired in connection  with the  acquisition of Made In
Nature were recorded at estimated fair value on the acquisition  date. All other
property,  plant,  and equipment are stated at cost. The machinery and equipment
of the ingredients segment are included in net assets of discontinued operations
(see Note 2). Depreciation is computed using the straight-line method based upon
the estimated useful lives of the assets as follows:

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


Property,  plant, and equipment  (excluding  those assets  classified as part of
discontinued operations) consist of the following as of June 30:

                                                       1999               1998
                                              ---------------------------------

     Land                                     $      231,000     $      231,000
     Buildings and improvements                    6,908,000          6,604,000
     Machinery and equipment                         129,000         11,348,000
     Construction in progress                              -            390,000
                                              --------------- -----------------

       Total property, plant, and equipment        7,268,000         18,573,000

     Accumulated depreciation                     (4,133,000)       (11,803,000)
                                              ================ =================

       Net property, plant, and equipment     $    3,135,000     $    6,770,000
                                              ================ =================

Improvements  that  extend  the  life  of  the  asset  are  capitalized;   other
maintenance  and repairs are expensed.  The cost of maintenance  and repairs was
$1,041,000 in 1999, $1,142,000 in 1998, and $936,000 in 1997.

Impairment of Long-Lived Assets

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

During fiscal 1998, the Company acquired certain assets and liabilities of MINCO
(Note 3). This acquisition was accounted for under the purchase method, with the
excess of cost over management's estimated fair value of the net assets acquired
of $2,567,000  allocated to goodwill.  Subsequent to the purchase date, goodwill
was adjusted upward by $536,000 to $3,103,000.

During 1999, management reviewed the estimated future cash flows related to this
operation and deemed them to be insufficient to fully recover the carrying value
of the  assets  acquired.  Accordingly,  the  Company  recognized  a  $2,935,000
impairment  expense  during the fourth  quarter of fiscal 1999 to write-off  all
unamortized  goodwill as of June 30, 1999. The net carrying amounts of all other
MINCO assets are considered to be fully recoverable.

Income Taxes

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

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

Revenue

The Company  recognizes  revenue upon  shipment of the product,  and  recognizes
rental income as earned.

Stock-Based Compensation

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

Earnings per Common Share

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

Use of Estimates

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

New Accounting Standards

In June 1997, the Financial  Accounting Standards Board ("FASB") issued SFAS No.
130,  "Reporting  Comprehensive  Income"  and SFAS No. 131,  "Disclosures  about
Segments of an Enterprise  and Related  Information."  In 1998,  the FASB issued
SFAS  No.  132,   "Employer's   Disclosures   about   Pension  Plans  and  Other
Postretirement Benefits and SFAS no. 133, "Accounting for Derivative Instruments
and Hedging  Activities".  In 1999, the FASB issued SFAS No. 137,  deferring the
effective  date of SFAS No. 133. SFAS 130  establishes  standards to measure all
changes in equity that result from  transactions and other economic events other
than transactions with owners.  Comprehensive  income is the total of net income
and all other  non-owner  changes in equity. Other than net earnings (loss), the
Company does not currently have  comprehensive  income.  In accordance with SFAS
131,  the  Company  has  disclosed  segment  information  for its two  remaining
separately identified operating segments. SFAS No. 132 is not expected to impact
the Company's financial reporting. The Company will adopt SFAS 133 in 2002.

Reclassifications

Certain  reclassifications  have  been  made to the 1998  and 1997  consolidated
financial  statements  to conform to the current year  presentation  adopted for
fiscal 1999 and as required with respect to discontinued operations.

2.  DISCONTINUED OPERATIONS:

In July, 1999, the Company consummated an asset purchase agreement (the Purchase
Agreement)  with Tree Top, Inc. The Purchase  Agreement  governs the sale of all
intangible assets (primarily trademarks, knowhow and customer lists) and certain
of the  equipment  relating to the  Company's  processed  apple  products  line.
Although  the  Purchase  Agreement  excludes  other  product  lines  within  the
Company's  ingredient  segment,  the Company is actively  seeking buyers for the
remaining  product  lines of the  ingredients  segment and plans to  discontinue
production of all ingredients  segment products by June 30, 2000.  Consequently,
the  ingredients  segment has been presented as a discontinued  operation in the
accompanying consolidated financial statements.  The purchase price for the sale
of the  processed  apple  products line of  $12,000,000  was paid in cash at the
closing date of the sale on July 30, 1999.  In  addition,  equipment  with a net
book value of $1,478,000 was sold for $500,000. In addition,  any apple products
remaining  unsold in  inventory at September  30,  1999,  other than  distressed
inventory,  will be purchased by Tree Top, Inc. at an  agreed-upon  price not to
exceed  $2,750,000.  Tree  Top,  Inc.  is not  assuming  any  of  the  Company's
liabilities.  In connection with the Purchase Agreement, the Company and certain
shareholders, directors, and management will agree not to compete with Tree Top,
Inc. in processed  apple  product  lines for a period of three to ten years.  In
addition,  as part of the transaction,  the Company sold the Vacu-dry trademark.
Thus,  the Company will be seeking  shareholder  approval  prior to December 31,
1999 for a new name and ticker symbol.

During the first  quarter of fiscal  year 2000,  the  Company  will record a net
after-tax  gain  from  the sale of the  processed  apple  products  line and the
disposal of the remaining  product  lines of the  ingredients  segment.  The net
after-tax  gain will include  $12,000,000 of proceeds from the sale offset by a)
the write-down of assets related to the  ingredients  segment to their estimated
net  realizable  value  (assets  which were  impaired as a direct  result of the
decision to discontinue  the segment and sell the apple product line),  b) costs
to be incurred in closing the  discontinued  segment  (consisting  primarily  of
severance costs, professional fees, relocation costs and lease buy-outs), and c)
estimated   operating  losses  to  be  incurred  during  the  wind-down  period.
Management expects such costs to be significant.

Summarized historical information of the discontinued operations is as follows:




                                                           Fiscal Year Ended June 30
                                                                            

                                                  ---------------- ----------------- ----------------
                                                       1999              1998             1997
                                                  ---------------- ----------------- ----------------
Income statement data:
   Revenues                                       $  35,221,000    $  26,012,000       $23,896,000
   Costs and expenses                               (34,320,000)     (23,592,000)      (22,410,000)
                                                  ---------------- ----------------- ----------------
     Operating income                                   901,000        2,420,000         1,486,000
   Income tax expense                                  (392,000)        (897,000)         (460,000)
                                                  ---------------- ----------------- ----------------
   Income from discontinued operations, net of    $     509,000     $  1,523,000     $   1,026,000
     income taxes
                                                  ================ ================= ================

Balance sheet data:                               June 30, 1999
                                                  -------------
  Accounts receivable, net of reserves of         $   2,287,000
    $172,000
  Inventories, net of reserves of $3,968,000          7,202,000
  Prepaid expense                                       323,000
                                               ----------------
     Total current assets of discontinued             9,812,000
     operations
                                               ----------------
   Property, plant, and equipment, net                4,448,000
                                               ----------------
     Total assets of discontinued operations         14,260,000
                                               ----------------

   Accounts payable                                   3,388,000
   Accrued payroll and related liabilities              812,000
   Other accrued expenses                               180,000
                                               ----------------
     Total liabilities of discontinued               4,380,000
      operations
                                               ================
     Net assets of discontinued operations       $   9,880,000
                                               ================

Included in the above inventory  reserve is a charge of $3,464,000 to write-down
Perma-Pak inventory to net realizable value.




3.   ACQUISITION OF MADE IN NATURE:

On April 22,  1998,  Made In Nature  Company,  Inc.  (MINCO)  was formed for the
purpose of acquiring  certain assets and liabilities of Made In Nature,  Inc. On
June 11, 1998,  Vacu-dry acquired the assets and certain  liabilities of Made In
Nature, Inc. In addition to the assumption of certain liabilities, Vacu-dry paid
$336,000 in cash and issued to Made In Nature,  Inc. and its primary shareholder
a total of 112,000  warrants to purchase  Vacu-dry's  common  stock at $8.00 per
share,  expiring  through June 2003.  The warrant  price was equal to the market
price of the  Company's  stock on June  11,  1998.  The  value  assigned  to the
warrants at acquisition  date was $456,000 and is included in equity as warrants
for common stock. Subsequent to the purchase, Vacu-dry entered into an agreement
with a creditor of Made In Nature, Inc. whereby this creditor converted its debt
into a 15 percent equity  interest in MINCO.  The  acquisition was accounted for
using the purchase  method of accounting.  The excess of purchase price over the
estimated fair values of assets acquired and  liabilities  assumed of $3,103,000
was recorded as goodwill and was being amortized on a  straight-line  basis over
20 years during  fiscal  1999.  During the fourth  quarter of fiscal  1999,  the
Company's  analysis  showed  that  cash flow  projections  did not  support  the
recorded  value of MINCO  goodwill.  Consequently,  a charge of  $2,935,000  was
recorded to write-off the unamortized balance of MINCO goodwill. All other MINCO
assets are considered  recoverable.  The estimated fair value of assets acquired
and liabilities assumed is summarized as follows:


Assets:
   Current assets                                           $  2,230,000
   Property and equipment                                         41,000
                                                         ---------------

                Total assets                                   2,271,000
                                                         ---------------

Liabilities:
   Other current liabilities                                   1,369,000
   Creditor debt subsequently converted to equity                517,000
   Short-term notes payable                                    2,095,000
   Other long-term debt                                          500,000
                                                         ---------------
                Total liabilities                              4,481,000
                                                         ---------------
                Net liabilities acquired                    $  2,210,000
                                                         ===============

Goodwill is calculated as follows:

   Cash purchase price                                      $    336,000
   Acquisition costs                                             101,000
   Value of warrants issued                                      456,000
   Excess of liabilities assumed over assets acquired          2,210,000
                                                         ---------------
   Goodwill                                                 $  3,103,000
                                                         ===============

Subsequent to the purchase  date  goodwill was adjusted  upward by $536,000 from
$2,567,000 to $3,103,000.

The following unaudited pro forma condensed  consolidated  results of continuing
operations  for the years ended June 30, 1998 and 1997,  are presented as if the
Made In  Nature  acquisition  had  been  made at the  beginning  of each  period
presented.  The unaudited pro forma information is not necessarily indicative of
either the results of operations  that would have occurred had the purchase been
made  during  the  periods  presented  or the  future  results  of the  combined
operations. Consolidated results of operations for the year ended June 30, 1999,
are  presented  in the  accompanying  consolidated  statements  of  earnings  in
continuing operations.

                                                  1998             1997
                                            ---------------- ----------------
                                                       (unaudited)

Net sales                                   $   4,767,000    $   4,899,000
Net loss                                       (1,648,000)      (1,793,000)
Basic loss per common share                       $(1.04)          $(1.09)






4.  INVENTORIES:

Inventories  at  June  30  (excluding   those  assets   classified  as  part  of
discontinued  operations) consist of the following (LIFO cost for Vacu-dry; FIFO
cost for MINCO):

                                                      1999             1998
                                                ---------------- ---------------

Finished goods                                    $     195,000    $  6,692,000
Work in process                                               -         470,000
Raw material and containers                           1,318,000         442,000
                                                 --------------- ---------------

                Total                             $   1,513,000    $  7,604,000
                                                ================ ===============

5.  BORROWINGS UNDER LINE OF CREDIT:

Borrowings  under the line of credit are  secured by  Vacu-dry's  inventory  and
accounts receivable. Interest accrues monthly at the bank's prime lending rate.

                                            1999                   1998
                                       --------------------------------------

  Balance at June 30                       $5,745,000                $2,297,000
  Maximum amount available                 $8,000,000                $4,500,000
    under the line of credit
  Average borrowings                       $3,684,000                $1,078,000
  Maximum borrowings                       $5,851,000                $2,316,000
  Interest at                                 Prime                     Prime
  Interest rate at June 30                    7.75%                     8.50%
  Weighted average interest rate              7.98%                     8.62%
  Expiration date                     November 1, 2000          November 1, 1999

     In accordance  with the covenants of the revolving line of credit note with
the Company's  bank, the Company will not,  without prior written consent of the
bank, declare or pay any dividend or distribution  either in cash, stock, or any
other property on the Company's stock now or hereafter outstanding. No dividends
were declared in fiscal 1999, 1998, or 1997.  Among the  restrictions  under the
line of credit are  provisions  that  require the  Company to  maintain  certain
financial  ratios.  The Company  obtained a waiver for the  repurchase  of stock
during fiscal 1998 (see Note 8) and amended a financial  covenant during 1998 to
remain in  compliance  with the  agreement.  The Company was in  violation  of a
financial  ratio  covenant as of June 30, 1999 for which it obtained a waiver as
of June 30, 1999.  Subsequent  to June 30, 1999,  the line of credit was paid in
full with a portion of the proceeds  from the Tree Top sale.  Consequently,  the
amount  outstanding  under the line as of June 30, 1999 is classified as current
in the accompanying consolidated financial statements. In August, 1999, the bank
amended the line of credit  agreement,  reducing  the maximum  line of credit to
$2,000,000. This amended line of credit expires on December 31, 1999.






6. LONG-TERM DEBT:


                                                                                          

Long-term debt consists of the following:
                                                                                     1999            1998
                                                                                --------------- ---------------

Note payable:  five-year consolidation note, interest fixed at                   $           -   $     67,000
   7.83 percent, interest and principal due monthly, paid in full during
   1999
Note payable:  seven-year consolidation note, interest fixed at                        932,000      1,147,000
   7.75 percent, interest and principal due monthly, paid in full in
   August 1999
Note payable:  five-year note, interest at the yield of 30-day commercial              434,000        592,000
   paper (6.37 percent at June 30, 1999) plus 2.1 percent, interest and
   principal due monthly, paid in full in August 1999
Notes payable:  unsecured five-year notes resulting from repurchase of                 835,000        835,000
   stock, interest at 8.5 percent, interest due monthly, principal due on
   January 20, 2003
Note payable:  five-year note, interest fixed at 7.19 percent, interest              2,075,000              0
   and principal due monthly, maturing in November 2003, secured by real
   property
                                                                                --------------- ---------------
                Total                                                                4,276,000      2,641,000
Less:  Current maturities                                                           (1,416,000)      (438,000)
                                                                                --------------- ---------------
                Long-term debt                                                   $   2,860,000   $  2,203,000
                                                                                =============== ===============


The Company  paid off all of the above debt in  September  1999,  except for the
real property loan and the stockholder  notes, which are expected to be paid off
based on the normal payment schedules.  Interest related to these debts, as well
as  interest  related  to the  operations  of MINCO is  included  in  continuing
operations.  Remaining interest expense of $197,000 is included in earnings from
discontinued operations.

Maturities of long-term debt are as follows:

   Year Ending
     June 30
   -----------
      2000                    $  1,416,000
      2001                          55,000
      2002                          59,000
      2003                       2,746,000
      2004                               -
                             ===============
            Total            $   4,276,000
                             ===============





7.   INCOME TAXES:

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

                                       1999             1998          1997
                                ------------------- ------------- -------------

Current:
   Federal                       $  238,000          $  486,000    $  257,000
   State                             15,000              71,000        39,000
Deferred:
   Federal                       (2,168,000)             49,000       (50,000)
   State                           (695,000)            (76,000)      (14,000)
                                =================== ============= =============
     Provision (benefit)        $(2,610,000)         $  530,000    $  232,000
                                =================== ============= =============

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

                                        1999             1998           1997
                                   ---------------- --------------- ------------

Continuing operations              $(3,002,000)      $( 367,000)     $( 228,000)
Discontinued operations                392,000          897,000         460,000
                                   ================ =============== ============
     Provision (benefit)           $(2,610,000)      $  530,000      $  232,000
                                   ================ =============== ============

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


                                                                               

                                        1999            %        1998         %        1997        %
                                  ------------------ -------- ------------ -------- ------------ ------

Provision (benefit) at federal       $(2,056,000)      34%      $  486,000   34%      $  253,000   34%
  statutory rate
State taxes, less federal tax           (370,000)       6           88,000    6           47,000    6
  benefit
Tax credits and other                   (184,000)       3          (44,000)  (3)         (68,000)  (9)
                                  ================== ======== ============ ======== ============ ======
   Total provision (benefit)         $(2,610,000)      43%      $  530,000   37%      $  232,000   31%
                                  ================== ======== ============ ======== ============ ======








Temporary  differences that gave rise to deferred tax assets and liabilities for
1999 and 1998 were as follows:

                                                      1999           1998
                                                 -------------- --------------

Deferred tax assets:
   Employee benefit accruals                        $155,000      $ 140,000
   Unicap and inventory reserves                   1,741,000        246,000
   Tax credit carryforwards                          117,000         22,000
   State income taxes                                 22,000         13,000
   Bad debt reserves                                 186,000         18,000
   Goodwill                                          963,000              -
   Other                                              10,000        (16,000)
                                                 -------------- --------------
                Total deferred tax assets          3,193,000        423,000
                                                 -------------- --------------
Deferred tax liabilities:
   Depreciation                                     (782,000)      (879,000)
   Property taxes                                    (52,000)       (49,000)
                                                 -------------- --------------
                Total deferred tax liabilities      (834,000)      (928,000)
                                                 -------------- --------------
                                                 $ 2,358,000    $  (505,000)
                                                 ============== ==============

At June  30,  1999,  the  Company  has  state  alternative  minimum  tax  credit
carryforwards  of $22,000  and  various  other  state tax  credits of $95,000 to
offset future state taxable income.

8. STOCK REPURCHASE:

During the year ended June 30, 1998, the Company repurchased 139,100 shares from
three  existing  shareholders  in  exchange  for notes  payable in the amount of
$835,000.  The purchase price was  determined  based upon the market price at or
about the time of the negotiated  transaction.  There were no repurchases during
fiscal 1999.

9.   STOCK APPRECIATION RIGHTS PLAN:

The Company has a stock  appreciation  rights (SAR) plan as an incentive for key
employees.  Under the SAR plan, key employees are granted rights  entitling them
to market price  increases in the  Company's  stock.  At June 30, 1999 and 1998,
100,000 SARs were authorized. A summary




of the outstanding SARs is as follows:

                                  Rights Outstanding
                                      at June 30
                               --------------------------
  Price per Right                  1999          1998
  ---------------              --------------------------

      $2.69                        1,600         4,550
       3.75                          750         1,600
       4.31                            -         1,500
       4.63                          500         6,500
       5.63                            -           200
       8.88                        1,000         2,000
       9.63                        3,000         3,000
                               ============= ============
                                   6,850        19,350
                               ============= ============

All  rights  are  granted  at fair  market  value at the date of  grant.  Rights
generally  vest ratably  over a period from the second to the sixth  anniversary
date of the grant. The SAR liability and expense or credit recorded quarterly is
based on the market price of the  Company's  stock as of the balance sheet date.
In 1999, 1998, and 1997, the Company increased (decreased) Selling, General, and
Administrative expenses by ($41,000),  $43,000, and ($4,000),  respectively,  in
order to reflect the current SAR liability.

10.  EMPLOYEE STOCK PURCHASE PLAN:

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

                                                     Shares       Average Price
                                                      Issued        per Share
                                                    ---------- ----------------

                                 1999                   8,361         $6.34
                                 1998                   7,422          4.98
                                 1997                   9,403          4.26


11.  EMPLOYEE STOCK OPTION PLAN:

During  1996,  the Board of Directors  (the Board)  approved a stock option plan
(the Plan) for employees and nonemployee  consultants  covering 90,000 shares of
common stock.  In 1998,  the Plan was amended to cover 150,000  shares of common
stock.  In 1999, the Plan was again amended to include  275,000 shares of common
stock. The Plan includes  incentive stock options (ISOs) and nonqualified  stock
options  (NSOs).  Some of the terms and conditions of the Plan are different for
ISOs and NSOs.  The purchase price of each ISO granted will not be less than the
fair  market  value of the  Company's  common  shares at the date of grant.  The
purchase  price of each NSO  granted  shall be  determined  by the  Board in its
absolute discretion, but in no event shall such price be less than 85 percent of
the fair  market  value at the time of grant.  NSO and ISO  options  granted are
exercisable for ten years from the date of grant.

The number of shares available for granting future options was 63,826 as of June
30, 1999, 60,526 as of June 30, 1998, and 526 as of June 30, 1997.

During May 1999,  the Company  modified its 1996 Stock Option program (the Plan)
to include all nonbargaining  employees.  The modification allowed all employees
who were employed as of April 26, 1999, to participate in the Plan, resulting in
the  issuance of 122,500  stock  options.  The options vest at 25 percent on the
first  anniversary date of grant. Each option shall terminate 10 years after the
date of grant,  or upon  termination  of the  employee's  relationship  with the
Company.  The employee is allowed a period of 90 days after the termination date
before the options expire.

A summary of the status of the Company's stock option plan at June 30, 1999, and
changes during the year ended are presented in the table below:

                                                         Weighted Average
                                                          Exercise Price
                                        Options
                                  --------------------- --------------------


Balance, June 30, 1998                     89,474            $ 5.00
   Granted                                122,500              8.00
   Cancelled                                 (800)             8.00
   Exercised                                    -                 -
                                  ===================== ====================

Balance, June 30, 1999                    211,174            $ 6.73
                                  ===================== ====================

Options  outstanding,  exercisable,  and vested by price range at June 30, 1999,
are as follows:

  Exercise          Options         Weighted Average     Weighted Average
   Price        Outstanding at        Remaining           Fair Value of
                June 30, 1999       Contractual Life    Options Granted, at
                                                             grant date

 $ 5.00            89,474               6.8                   $ 2.00
   8.00           121,700               9.5                     4.24
               ===============                          =====================

                  211,174                                       3.29
               ===============                          =====================





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

                                             1999           1998         1997
                                       ----------------- ----------- ----------

Net income (loss):
   As reported                          $ (2,929,000)      $ 899,000  $  517,000
   Pro forma                              (2,995,000)        854,000     472,000
Basic earnings per share:
   As reported                             (1.93)            0.57        0.31
   Pro forma                               (1.98)            0.54        0.29
Diluted earnings per share:
   As reported                             (1.93)            0.56        0.31
   Pro forma                               (1.98)            0.53        0.29

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option  pricing  model,  with  the  following   weighted-average
assumptions  used for the 1999 grants and 1996  grants,  respectively:  weighted
average  risk-free  interest  rate of 5.13 and 6.61 percent;  expected  dividend
yield of 0 percent;  expected  life of four and five years for the Plan options;
expected volatility of 63.85 and 37.44 percent.

12. EARNINGS PER SHARE CALCULATION:

The  Company  computes  earnings  per share in  accordance  with  SFAS No.  128,
"Earnings per Share." The following  table  provides the detail of the basic and
diluted earnings per share computations for continuing  operations for the years
ended June 30, 1999 and 1998:



                                                                                            

                                                                1999                               1998
                                                  ---------------------------------   -------------------------------
                                                       Diluted          Basic             Diluted         Basic
                                                  ---------------------------------   -------------------------------

Net loss from continuing operations                $(3,438,000)       $(3,438,000)       $(624,000)      $(624,000)

Weighted average shares outstanding                   1,514,436         1,514,436        1,581,014       1,581,014

Earnings (-loss) per common share and common            ($2.27)         ($2.27)            ($0.39)        ($0.39)
   share equivalent from continuing operations



In 1999 and 1998, the effect of potentially  dilutive stock options has not been
computed  because  the  effect  would  be  anti-dilutive  given  the  loss  from
continuing operations.

13.  COMMITMENTS:

MINCO and Vacu-dry have purchase  agreements with certain  growers,  processors,
and raw material vendors to provide the Company with products and services to be
used in the normal course of operations.  The aggregate purchase  commitments as
of June 30, 1999, under these agreements was approximately $75,000 for MINCO and
$333,000 for Vacu-dry (the discontinued operation).

The Company leases office space under operating leases that expire through 2004.
In addition,  the Company  leases  computer  software and hardware under capital
leases  expiring  through April 2003.  Interest on capital  leases is imputed at
7.4% with the book  value of the leased  equipment  at  $766,000  as of June 30,
1999. At June 30, 1999, future minimum rental payments for capital and operating
leases are as follows:

                                  Capital Leases         Operating Leases

     2000                       $    261,000           $    176,000
     2001                            261,000                176,000
     2002                            246,000                176,000
     2003                            143,000                176,000
     2004                                  -                 81,000
                                 -----------           -------------

                                $    911,000           $    785,000

Less:  Amounts allocated
  to interest                       (112,000)
                                -------------

Present value of net
  minimum payments                   799,000

Less:  Current maturities           (209,000)
                                =============

Long-term capital obligations        590,000
                                =============

Rental expense under  operating  leases was $403,000 in 1999, $259,000 in 1998,
and $244,000 in 1997.

The Company has been leasing warehouse space, generating revenues of $665,000 in
1999,  $518,000 in 1998,  and $537,000 in 1997.  The leases have varying  terms,
which range from month-to-month to expiration dates through 2007. Future minimum
lease income as of June 30, 1999, is as follows:

        Year Ending
          June 30

     ----------------
     2000                        $    650,000
     2001                             532,000
     2002                             424,000
     2003                             414,000
     2004                             414,000
     Thereafter                       780,000
                                ===============
            Total                $  3,214,000
                                ===============

14.  RETIREMENT PLANS:

The Company  has a  contributory  retirement  savings  and  profit-sharing  plan
covering nonunion employees.  The Company contributes one and one-half times the
first 3 percent  of  employee  contributions  to the  retirement  savings  plan.
Profit-sharing contributions are derived using a specific formula based upon the
Company's earnings.  Company  contributions to the retirement savings and profit
sharing  plan are  funded  currently  and were  approximately  $69,000  in 1999,
$148,000 in 1998,  and $79,000 in 1997.  The  employer's  contributions  for any
fiscal year may not exceed the amount  lawfully  deductible by the Company under
the provisions of the Internal Revenue Code.

The Company contributes to a defined  contribution plan for employees covered by
collective bargaining agreements.  These contributions,  funded currently,  were
$628,000 in 1999, $477,000 in 1998, and $335,000 in 1997.

15.  RESEARCH AND DEVELOPMENT:

The Company  sponsors  research  activities  relating to the  development of new
products and the improvement of existing  products.  The cost of such activities
charged to expense was $391,000 in 1999, $370,000 in 1998, and $321,000 in 1997.

16. RELATED-PARTY TRANSACTIONS:

A member of the  Company's  Board is a member of the law firm that serves as the
Company's  general  counsel.  During 1999,  1998, and 1997, the Company incurred
$124,000,  $168,000,  and $28,000,  respectively,  for legal  services from this
firm. Amounts payable to this firm as of June 30, 1999, totaled $97,000.

The  Company  entered  into an  agreement  with a member of the Board to provide
consulting  services to the Company  during the 1997  fiscal  year.  The Company
recorded an expense of $30,000 in fiscal 1997 related to this agreement.

During fiscal 1999, the Company incurred $150,000 for consulting services from a
current shareholder of the Company.

17.  OPERATING SEGMENTS:

The  Company has three  reportable  segments:  organic  products  (MINCO),  real
estate, and ingredients. MINCO is engaged in the business of marketing certified
organic packaged foods and chilled pasteurized  beverages.  Real estate includes
the leasing of the  Company's  owned real estate to third  parties under various
operating leases. The Company is discontinuing the operations of its ingredients
segments (see Notes 1 and 2).

The  Company  evaluates  the  performance  of  and  allocates  resources  to the
reportable  segments based on operating income.  The accounting  policies of the
segments are the same as those described in Note 1.






The following  summarizes reporting segment data for fiscal years 1998, 1997 and
1996:


                                                                                    

                                                          Fiscal Year Ended June 30, 1999
                                      ----------------------------------------------------------------------------
                                       Organic       Real Estate    Discontinued    Adjustments   Consolidated
                                                                    operations          (2)
                                                                       (1)
                                      --------------------------------------------------- ------------------------
Total sales and rental income          $2,695,000    $665,000                                       $3,360,000

Operating income (loss)
   from continuing
   operations before taxes
   and minority interest               (5,544,000)      8,000                      (1,413,000)      (6,949,000)

Depreciation and amortization             183,000     305,000                                          488,000

Interest expense                          189,000     179,000                                          368,000

Expenditures for purchases of fixed
assets                                     74,000     305,000         820,000                        1,199,000

Total long-lived assets, net              109,000   3,026,000                                        3,135,000

Total assets                            $2,688,000 $5,924,000      $9,880,000                      $18,492,000





                                                                                   

                                                           Fiscal Year Ended June 30, 1998
                                       -------------------------------------------------------------------------
                                        Organic       Real Estate     Discontinued    Adjustments   Consolidated
                                                                      operations         (2)
                                                                         (1)
                                       -------------------------------------------------------------------------
Total sales and rental income            $151,000    $518,000                                         $669,000

Operating income (loss) from
   continuing operations before
   taxes and minority interest
                                          (90,000)     31,000                          (940,000)      (999,000)
Depreciation and amortization
                                            5,000     328,000     769,000                            1,102,000
Interest expense                                       -           34,000                               34,000

Expenditures for purchases of
fixed assets                               55,000      34,000     506,000                              595,000
Payments for intangibles and other
other                                   3,103,000           -           -                            3,103,000

Total expenditures for long-lived
assets                                  3,158,000      34,000     506,000                            3,698,000

Total long-lived assets, net               55,000   3,027,000   6,786,000                            9,868,000
                                       ========================================================================
Total assets                           S6,296,000  $3,469,000 $11,162,000                          $20,927,000
                                       ========================================================================




                                                                                      
                                                           Fiscal Year Ended June 30, 1997
                                       ------------------------------------------------------------------------
                                        Organic     Real Estate   Discontinued   Adjustments     Consolidated
                                                                  operations        (2)
                                                                     (1)
                                       ------------------------------------------------------------------------
Total sales and rental income               -        $537,000                                          $537,000

Operating income (loss) from
   continuing operations before
   taxes and minority interest              -         447,000                   (1,184,000)            (737,000)

Depreciation and amortization               -         332,000       693,000                           1,025,000

Interest expense                            -               -

Expenditures for purchases of fixed
assets                                      -         115,000     1,223,000                           1,338,000
Total long-lived assets, net                -       3,321,000     6,547,000                           9,868,000

Total assets                                -      $3,913,000   $10,663,000                         $14,576,000


(1) Discontinued  operations adjustments reflect assets and expenditures related
to the discontinued operations.

(2)  Adjustments  relate to items  historically  included with the  discontinued
segment in management's internal reporting,  or not allocated to either segment.
These items are not included in discontinued  operations for financial reporting
purposes in  accordance  with  Accounting  Principles  Board  Statement no. 130,
"Disclosures About Segments of an Enterprise and Related Information".




Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure.

         None.

                                    PART III

Items 10, 11, 12 and 13.

         The information required in Items 10, 11, 12 and 13 will be included in
the  definitive  Proxy  Statement  for  Registrant's   1999  Annual  Meeting  of
Shareholders  or in an  amendment  to the Form 10-K  under  cover of Form 8. The
information  required  in this Part III will be filed  with the  Securities  and
Exchange Commission no later than 120 days after the end of the Company's fiscal
year.

                                     PART IV

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

I.       Documents filed as part of this Report:

         (a)(1)   Financial Statements

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

         (a)(2)   Financial Statement Schedules

         Financial  statement  schedules  not included  herein have been omitted
because of the absence of  conditions  under which they are  required or because
the required  information,  where material, is shown in the financial statements
or notes thereto.

         (a)(3)   Exhibits

Exhibit No.   Document Description
- ----------    --------------------
3.1(1)        Articles of Incorporation, as amended to date

3.2(2)        ByLaws, as amended to date

10..1(3)      Employment  Agreement  between  Vacu-dry  Company and Gary L. Hess
              dated March 14, 1996

10.2(2)       Stock Appreciation Rights Plan

10..3(4)      1996 Stock Option Plan, as amended

10.4(5)       1993 Employee Stock Purchase Plan

10.5(6)       Agreement  dated June 11, 1998  between MIN  Acquisition
              Corp., Vacu-dry Company and Global Walk, Inc.

10.6(6)       Co-Sale  Agreement  dated June 11, 1998 between  Vacu-dry  Company
              and Global Walk, Inc.

10.7(6)       Asset  Purchase  Agreement  dated June 11, 1998  between  Vacu-dry
              Company,  MIN Acquisition  Corp., Made In Nature,  Inc. and Gerald
              E. Prolman

10.8(6)       Warrant to  Purchase  Common  Stock  dated June 11, 1998 issued by
              Vacu-dry Company to Made In Nature, Inc.

10.9(6)       Warrant to  Purchase  Common  Stock  dated June 11, 1998 issued by
              Vacu-dry Company to Gerald E. Prolman

10.10(7)      Asset  Purchase  Agreement  dated June 21, 1999  between  Vacu-dry
              Company and Tree Top, Inc.

11            Computation of Per Share Earnings

21            Subsidiaries of the registrant

23            Consent of Independent Public Accountants

27            Financial Data Schedule (EDGAR Filing Only)


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

(1)      Incorporated by reference to the registrant's Annual Report on Form
10-K for the fiscal year ended June 30, 1988

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

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

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

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

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

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

         (b)      Reports on Form 8-K

                  During the quarter ended June 30, 1999,  the Company filed one
Current  Report on Form 8-K.  The Form 8-K,  dated June 24,  1999,  reported the
signing of an agreement dated June 21, 1999 between Vacu-dry and Tree Top, Inc.,
pursuant  to which  Vacu-dry  agreed  to sell  substantially  all of its  assets
relating  to  its  product  lines  of  processed  apple  products  and  products
containing apple products.







                                   SIGNATURES

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

Date:  October 11, 1999             VACU-DRY COMPANY


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






Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.

SIGNATURES                             TITLE                     DATE
- ----------                             -----                     ----
/s/ Gary L. Hess            Chief Executive Officer, Chief   October 11, 1999
- ---------------------       Financial Officer, President,
Gary L. Hess                and Director


/s/ Edward Koplovsky        Director                         October 11, 1999
- --------------------
Edward Koplovsky


/s/ Roger S. Mertz          Director                         October 11, 1999
- --------------------
Roger S. Mertz


/s/ Frederic Selinger       Director                         October 11, 1999
- --------------------
Fredric Selinger


                            Director                         October 11, 1999
- --------------------
Craig Stapleton


/s/ Donal Sugrue            Director                         October 11, 1999
- --------------------
Donal Sugrue