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, 2000


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

                          Commission file number 0-1912


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


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


            1448 Industrial Avenue, Sebastopol, California 95472-4848
                    (Address of principal executive offices)

                                 (707) 824-2548
              (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 13, 2000  non-affiliates  of the Registrant  held voting stock
with an  aggregate  market  value of  $6,300,337  computed by  reference  to the
average of the bid and asked prices of such stock on such date.

     As of September 13, 2000,  there were 1,522,350  shares of common stock, no
par value, outstanding.

     Portions of the following document are incorporated by reference:

     Proxy Statement for the 2000 Annual Meeting of Shareholders scheduled to be
held November 9, 2000 is incorporated by reference into Part III of this report.






                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

     SonomaWest  Holdings,   Inc.  (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.  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  be  achieved  or  accomplished.


                                     PART I

Item 1.  Business.

     SonomaWest  Holdings,  Inc. (the Company or SonomaWest) was incorporated in
California on December 27, 1946 as Vacu-dry Company, and had 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 $13.9 million.  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
SonomaWest 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.
In the third quarter of fiscal 2000, the Company decided to discontinue and hold
for sale the assets and operations of its organic packaged goods subsidiary Made
In  Nature  Company,  Inc.  The  intellectual  property  and  most  dried  fruit
inventories  related to the organic  packaged  goods  operation were sold in May
2000 for $1.1 million to Premier Valley Foods,  Inc.  SonomaWest's  sole line of
business  will be its real  estate  management  and rental  operations  upon the
disposal of the  remaining  assets  (primarily  inventory)  of its  discontinued
ingredients, food storage, and organic packaged goods businesses.


Industry Segment Information

     For the year ended June 30, 2000,  the Company  operated in one  reportable
segment, real estate management and rental operations. All other businesses have
been included in discontinued  operations.  See Item 2, Properties,  and Item 7,
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.


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  historically  employed  an average of  approximately  265
persons. The Company  substantially  reduced its workforce following the sale to
Tree Top, and currently has 7 employees  supporting its real estate business and
the disposal of the remaining assets of the discontinued businesses.  The number
of  employees  historically  needed  normally  varied  throughout  each year and
increased during periods of high production.  Of the 265 employees,  the General
Truck Drivers, Warehouseman and Helpers Union, Teamsters Local #624, represented
approximately 200. 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, the Company  and the union  approved a one-year  extension  to the
collective  bargaining  agreement  with no  changes.  Negotiations  between  the
Company and the union were  completed in December  1999,  and the union contract
has now terminated.


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 risks, 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.

Risk Factors

Risks Associated with Investments in Real Estate
- ------------------------------------------------

     Income  from the  properties  may be  adversely  affected  by,  among other
things,  increasing  unemployment  rates,  oversupply  of competing  properties,
reduction in demand for  properties  in the area,  increasing  affordability  of
single  family  homes,  and adverse  real estate,  zoning and tax laws.  Certain
significant  expenditures  associated with an investment in real estate (such as
mortgage  payments,  real estate taxes, and maintenance  costs) constitute fixed
costs and do not decrease  when  circumstances  cause a reduction in income from
the investment.

Potential Environmental Liability
- ---------------------------------

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

Uninsured Loss
- --------------

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

Item 2.  Properties.

     The principal  administrative  offices of the Company were located in Santa
Rosa,  California  until March 2000.  These offices  consisted of  approximately
9,200 square feet of office space and are leased  through  December  2003.  This
space has been sublet  through May 2002 at  approximately  the  Company's  lease
rate,  with an option to renew through  December 2003. The Company will actively
market this space to minimize the vacancy risk upon  expiration  of the sublease
if the option to renew is not exercised,  but there can be no assurance that our
marketing  efforts  will be  successful  or that a  suitable  sublessee  will be
located in a timely manner.

     The Company  owns 15 acres of land and  approximately  103,000  square feet
under roof at 1448 Industrial  Avenue,  Sebastopol,  California.  The Company is
currently  attempting  to lease all of the  available  square  footage  to third
parties,   except  for  a  small  portion   housing  the   Company's   principal
administrative offices since their relocation in March 2000 from leased premises
discussed above. Currently, approximately 21% of the available square footage is
vacant.  The Company has a $2.0  million  loan  secured by this  property  which
matures in December 2003.




     The Company  also owns 66 acres of land and  approximately  307,000  square
feet under roof (its former  manufacturing  plant) at 2064 Gravenstein Hwy. No.,
Sebastopol,  California.  With the  closure  of the  plant  as a  result  of the
discontinuance of the ingredients and food storage businesses, the Company is in
the   process   of    converting    all   of   its   former   plant   space   to
industrial/agricultural   rentals.   The  available   space  includes   offices,
production  buildings  and cold  storage.  The current  zoning for this property
requires that the facility be used for diversified  agricultural  purposes.  The
Company  is  attempting  to  broaden  the use  permit  to allow  other  types of
activities,  but there can be no assurance that such efforts will be successful.
The  existing use permit may restrict the types of tenants that could occupy the
property,  resulting in prolonged  vacancy  and/or lower rental rates,  having a
material  adverse  effect on the  Company's  business,  financial  condition and
results of  operations.  Currently,  approximately  60% of the available  square
footage is vacant. The Company has no debt associated with this facility.


     The Company has engaged a major real estate  brokerage firm on a commission
basis to assist in marketing  all of its  properties.  There can be no assurance
that these marketing  efforts will be successful,  or that suitable tenants will
be found on a timely basis.  Significant,  prolonged vacancies at the properties
may  have a  material  adverse  impact  on  the  Company's  business,  financial
condition and results of operations.


Item 3.  Legal Proceedings.

     A complaint  was filed  February  23, 2000 by several  local apple  growers
naming the Company and Tree Top, Inc. as defendants.  The complaint alleged that
the July 1999 sale of the Company's apple ingredients business to Tree Top, Inc.
was an unlawful  combination  in restraint of trade in the dried apple  business
under federal and California law; that the Company conspired with Tree Top, Inc.
to  monopolize  the dried  apple  business;  and that such acts also  constitute
unlawful business practices under the California  Business and Professions Code.
The suit sought treble damages, punitive damages, interest, and attorneys' fees,
all in unnamed  amounts.  On August 4, 2000 the Company's  motion to dismiss the
complaint  was granted  without  prejudice  and with leave to amend.  To date no
amended  complaint  has been filed.  Should an amended  complaint be filed,  the
Company would defend itself vigorously.


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, 2000.


                                     PART II


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

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

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

                          Quarter Ending            Low Bid           High Bid
                          --------------            -------           --------
                            09/30/98                6-1/4              9
                            12/31/98                5-3/4              9
                            03/31/99                6-3/4              13
                            06/30/99                5-5/8              10-1/16
                            09/30/99                6-3/4              10-1/2
                            12/31/99                5-3/8              7
                            03/31/00                4-7/8              6-1/8
                            06/30/00                4-1/4              6-1/2


     The above quotations were obtained from the Nasdaq-Amex Online website.

     On September 13, 2000, there were  approximately 569 registered  holders of
common stock and 660 shareholders  that held stock in street name. On that date,
the  average  of the high and low  price per  share of the  Company's  stock was
$6.19. This price does not include dealer mark-ups, mark-downs or commissions.

     The  Company  is  considering  a share  repurchase  program  and/or  a cash
distribution.   See  Item  7,  Liquidity  and  Capital  Resources,  for  further
discussion of the actions being considered.





Item 6.  Selected Financial Data.


YEAR ENDED JUNE 30 (in thousands, except per share amounts)


                                                                               
                                            2000          1999         1998          1997          1996
                                     ------------- ------------- ------------ ------------- --------------

      Total revenues                       $1,197          $665         $518          $537           $441
      Net (loss) from continuing             (473)         (759)        (573)         (509)          (546)
         operations
      Net earnings (loss) from              3,183       (2,170)        1,472         1,026            980
         discontinued operations
      Net earnings                          2,710       (2,929)          899           517            434
      Earnings per share from
          continuing operations
               Basic                       (0.31)        (0.50)       (0.36)        (0.31)         (0.32)
               Diluted                     (0.31)        (0.50)       (0.36)        (0.31)         (0.32)
      Earnings per share from
           discontinued operations
               Basic                         2.09        (1.43)         0.93          0.62           0.57
               Diluted                       2.06        (1.43)         0.92          0.62           0.57
      Earnings Per Share
               Basic                         1.78        (1.93)         0.57          0.31           0.25
               Diluted                       1.75        (1.93)         0.56          0.31           0.25
      Total Assets                         12,969        17,023       17,008        14,576         13,587
      Long Term Debt                        1,974         2,860        1,703         1,808          1,628





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

OVERVIEW

     When the Company  acquired  the assets and certain  liabilities  of Made in
Nature,  Inc. on June 11, 1998,  SonomaWest operated in three business segments:
industrial dried fruit ingredients,  organic packaged goods and real estate. The
Company  commenced  a  strategic  reorientation  upon  the  announcement  of the
proposed sale of its  apple-based  industrial  ingredients  product line in June
1999.  In August 1999 the decision was made to sell or  discontinue  all product
lines in the Company's industrial dried fruit ingredients  business.  In January
2000,  the Company  decided to sell or  discontinue  its organic  packaged goods
business.  As a result of these decisions,  both of these business  segments are
considered discontinued operations and their operating results,  results of cash
flows  and  net  assets  are  reflected  outside  of  the  Company's  continuing
operations.  The Company's  sole  remaining  line of business is its real estate
management and rental operations.


DISCONTINUED OPERATIONS

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

     In fiscal 2000, the Company recorded  after-tax  earnings from discontinued
operations of $32,000 on sales of $9.5 million for the ingredients  business and
$2.2  million for the  organic  packaged  goods  business.  This  compares to an
after-tax  loss of $2.2  million on sales of $35.2  million for the  ingredients
business  and $2.7  million for the organic  packaged  goods  business in fiscal
1999. The decline in sales in the ingredients business is due to the sale of the
apple  ingredients  business  during  the first  quarter  of  fiscal  2000 and a
significant decline in the sales of Perma-Pak food storage products. The decline
in sales in the organic  packaged goods business is due to the sale of the dried
fruit  business in the fourth  quarter of fiscal 2000.  After the  allocation of
selling, general and administrative expenses between continuing and discontinued
operations, the discontinued businesses generated $53,000 of operating income in
fiscal 2000 versus an operating loss of $4.1 million in fiscal 1999. Included in
cost of  sales,  however,  in  fiscal  1999 is the  write-down  of food  storage
inventories by $3.5 million to reflect estimated net realizable value. While the
Company  experienced  exceptionally  strong food storage sales through the third
quarter of fiscal 1999, sales have declined  substantially  since that time. The
organic  packaged goods business  generated an operating loss of $2.4 million in
fiscal 1999.

     The Company is actively  marketing all remaining assets of its discontinued
businesses (primarily inventory), but there can be no assurances that there will
be a sale of all or any of the remaining assets.


RESULTS OF CONTINUING OPERATIONS

     The  Company's  sole  continuing  line  of  business  is  its  real  estate
management and rental  operations.  See Item 2, Properties,  above for a further
discussion of the Company's real estate operations.


SUBSEQUENT EVENT

     The  Company  elected  to prepay  in full the  remaining  shareholder  note
payable  (scheduled  to mature in 2003) as of August 31, 2000,  in the amount of
$564,000 plus accrued interest. Accordingly, this amount is reflected in current
liabilities in the consolidated balance sheet.


FISCAL 2000 COMPARED TO FISCAL 1999

     Rental Revenue.
     ---------------
     The  Company  leases  warehouse,  production,  and office  space as well as
outside  storage  space  at  both  of its  properties.  There  are  leases  with
approximately  twenty  tenants that have  varying  original  terms  ranging from
month-to-month to eight years with options to extend. Fiscal 2000 rental revenue
increased 80% or $532,000 over fiscal 1999. This increase was primarily a result
of leasing activities at the Company's former production facility. This facility
is approximately 40% occupied. The Company's other property is approximately 79%
occupied.  While the Company and its retained broker are actively  marketing the
properties to prospective  tenants,  there can be no assurance that tenants will
be found in the near term. As a result, the Company's  operating results will be
negatively  impacted as long as the tenant rental  revenue stream fails to cover
existing operating costs.

     Operating  Costs.
     -----------------
     Operating  costs consist of direct costs  related to continuing  operations
and all general corporate costs. Only direct selling, general and administrative
costs related to the  ingredients  and organic  packaged goods  businesses  were
allocated  to  discontinued   operations  in  the  consolidated   statements  of
operations.

     In fiscal 2000, operating costs related to continuing  operations increased
15% or $282,000 from the prior year.  This change was primarily due to increased
temporary labor costs incurred during the first two quarters of fiscal 2000.

     Interest  and Other  Income  (Expense),  Net.
     --------------------------------------------
     Interest and other  income  (expense)  net  consists  primarily of interest
income on the Company's cash balances, and interest expense on mortgage debt and
shareholder loans.  Proceeds from the sale of the ingredients  business received
in July 1999 were used to pay off the  Company's  revolving  bank line of credit
and  substantially  reduce  long-term  debt.  As a result,  in fiscal 2000,  the
Company was a net investor of cash,  generating  $409,000 of interest income and
incurring  $218,000  of interest  expense,  while in the prior year it was a net
borrower, generating interest income of $2,000 and incurring interest expense of
$179,000.

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


FISCAL 1999 COMPARED TO FISCAL 1998

     Rental Revenue.
     ---------------
     Rental  revenue in fiscal 1999  increased 28% or $147,000 from fiscal 1998.
This increase was a result of higher market rental rates,  CPI increases and the
leasing of some previously vacant space.

     Operating Costs.
     ----------------
     Operating  costs  increased  37% or $515,000,  due to salaries and benefits
associated with increased  staffing,  increased legal and professional fees, and
increased temporary labor costs.

     Interest and Other Income  (Expense),  Net.
     ------------------------------------------
     Other  expense  increased  426% or $145,000,  due primarily to the interest
expense on the mortgage debt originated in fiscal 1999, and the full-year impact
of the interest expense on the shareholder notes originated in fiscal 1998.

     Income  Taxes.
     ---------------
     The  effective  tax rate  changed from a charge of 37% to a benefit of 43%,
primarily due to an increase in tax credits.


LIQUIDITY AND CAPITAL RESOURCES

     The  Company  had  cash of $8.4  million  at June  30,  2000,  and  current
maturities  of  long-term  debt of  $617,000.  The Company used a portion of the
$16.1  million  net  proceeds  from  its  discontinued  businesses  to  pay  off
borrowings under its bank line of credit and retire a significant portion of its
long-term debt. Cash balances increased from $548,000 at June 30, 1999 primarily
as a result of these net proceeds. The Company has contingently committed itself
to a $3  million  investment  in a  privately-held  telecommunications  company,
MetroPCS,  Inc.,  which is  expected  to be  funded in  fiscal  2001 if  certain
agreed-upon  contingencies are satisfied. The Company is considering a potential
share repurchase program, or, alternatively,  a shareholder  distribution of any
cash balances in excess of that required for the MetroPCS,  Inc.  investment and
support of the Company's real estate management and rental operations. There can
be no assurance that any or all of the contemplated actions will take place.





Item 8.  Financial Statements and Supplementary Data.


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

Consolited Balance Sheets at June 30, 2000 and 1999 ...................     F-2

Consolidated Statements of Operations for the years ended June 30, 2000
1999 and 1998 .........................................................     F-3

Consolidated Statements of Changes in Shareholders' Equity for the years
ended June 30, 2000, 1999 and 1998 ....................................     F-4

Consolidated Statements of Cash Flows for the years ended June 30, 2000,
1999 and 1998 .........................................................     F-5

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








                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Shareholders of
SonomaWest Holdings, Inc.:


We have  audited the  accompanying  consolidated  balance  sheets of  SonomaWest
Holdings, Inc. (a California corporation) and Subsidiary as of June 30, 2000 and
1999,  and  the  related  consolidated  statements  of  operations,  changes  in
shareholders'  equity,  and cash  flows for the three  years then  ended.  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 auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.


In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of SonomaWest Holdings,  Inc. and
Subsidiary as of June 30, 2000 and 1999,  and the results of its  operations and
its cash flows for the three years then ended,  in  conformity  with  accounting
principles generally accepted in the United States.


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





ARTHUR ANDERSEN LLP


San Francisco, California,
   August 18, 2000

                                      F-1



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                             JUNE 30, 2000 AND 1999
                             (AMOUNTS IN THOUSANDS)


                                        ASSETS                                                2000             1999
                                                                                            -------           -------

                                                                                                      

CURRENT ASSETS:
   Cash                                                                                   $      8,359     $        548
   Accounts receivable, less allowances for uncollectible accounts of $47 and $0 in                110                -
      fiscal 2000 and 1999, respectively
   Prepaid income taxes                                                                            816              566
   Prepaid expenses                                                                                 87              165
   Current deferred income taxes, net                                                              621            2,032
   Net current assets of discontinued operations                                                     -            6,392
                                                                                         ---------------- ----------------
                Total current assets                                                             9,993            9,703
                                                                                         ---------------- ----------------
RENTAL PROPERTY, net                                                                             2,854            3,089
                                                                                         ---------------- ----------------
NET ASSETS OF DISCONTINUED OPERATIONS                                                              122            3,905
                                                                                         ---------------- ----------------
DEFERRED INCOME TAXES, net                                                                           -              326
                                                                                         ---------------- ----------------
                Total assets                                                                   $12,969       $   17,023
                                                                                         ================ ================


                         LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Borrowings under line of credit                                                        $          -     $      5,745
   Current maturities of long-term debt                                                            617            1,416
   Accounts payable                                                                                 24               89
   Accrued payroll and related liabilities                                                          78              277
   Other accrued expenses                                                                          266              126
   Net liabilities of discontinued operations                                                      628                -
                                                                                         ---------------- ----------------
                Total current liabilities                                                        1,613            7,653
                                                                                         ---------------- ----------------
LONG-TERM DEBT, net of current maturities                                                        1,974            2,860
                                                                                         ---------------- ----------------
DEFERRED INCOME TAXES, net                                                                         147                -
                                                                                         ---------------- ----------------
                Total liabilities                                                                3,734           10,513
                                                                                         ---------------- ----------------
SHAREHOLDERS' EQUITY:
   Preferred stock:  2,500 shares authorized; no shares outstanding                                  -                -
   Common stock:  5,000 shares authorized, no par value; 1,522 and 1,519 shares                  2,905            2,890
        outstanding in fiscal 2000 and 1999, respectively
   Warrants for common stock                                                                       456              456
   Retained earnings                                                                             5,874            3,164
                                                                                         ---------------- ----------------
                Total shareholders' equity                                                       9,235            6,510
                                                                                         ---------------- ----------------
                Total liabilities and shareholders' equity                                $     12,969     $     17,023
                                                                                         ================ ================



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

                                      F-2



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE YEARS ENDED JUNE 30, 2000, 1999, AND 1998
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                                                                        
                                                                                     2000           1999         1998
                                                                                 -------------- ------------- ------------

RENTAL REVENUE                                                                    $      1,197   $     665     $     518
                                                                                 -------------- ------------- ------------

OPERATING COSTS                                                                          2,190       1,908         1,393
                                                                                 -------------- ------------- ------------

INTEREST AND OTHER INCOME (EXPENSE), NET                                                   204        (179)          (34)
                                                                                 -------------- ------------- ------------

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX                                         (789)     (1,422)         (909)

BENEFIT FOR INCOME TAXES                                                                  (316)       (663)         (336)
                                                                                 -------------- ------------- ------------

NET LOSS FROM CONTINUING OPERATIONS                                                       (473)       (759)         (573)
                                                                                 -------------- ------------- ------------

DISCONTINUED OPERATIONS:
   Earnings (loss) from discontinued operations, net of income taxes                        32      (2,170)        1,472
   Gain on sale of discontinued operations, net of income taxes                          3,151           -             -
                                                                                 -------------- ------------- ------------
NET EARNINGS (LOSS) FROM DISCONTINUED OPERATIONS                                         3,183      (2,170)        1,472
                                                                                 -------------- ------------- ------------
NET EARNINGS (LOSS)                                                               $      2,710   $   (2,929)   $     899
                                                                                 ============== ============= ============

WEIGHTED AVERAGE COMMON SHARES AND EQUIVALENTS:
   Basic                                                                             1,520         1,514         1,581
   Diluted                                                                           1,548         1,549         1,600

EARNINGS (LOSS) PER COMMON SHARE:
   Continuing operations:
     Basic                                                                           $(0.31)      $(0.50)       $(0.36)
     Diluted                                                                          (0.31)       (0.50)        (0.36)
   Discontinued operations:
     Basic                                                                             2.09        (1.43)         0.93
     Diluted                                                                           2.06        (1.43)         0.92
   Net earnings (loss):
     Basic                                                                             1.78        (1.93)         0.57
     Diluted                                                                           1.75        (1.93)         0.56



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

                                      F-3



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                FOR THE YEARS ENDED JUNE 30, 2000, 1999, AND 1998
                             (AMOUNTS IN THOUSANDS)




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

                                                                                               

BALANCE, JUNE 30, 1997                              1,643       $  3,635       $      -      $    5,194        $   8,829


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

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

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

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

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

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

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



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

                                      F-4



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE YEARS ENDED JUNE 30, 2000, 1999, AND 1998
                             (AMOUNTS IN THOUSANDS)





                                                                                                          
                                                                               2000              1999              1998
                                                                         -----------------------------------------------------

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings (loss)                                                         $   2,710       $   (2,929)      $       899

                                                                         -----------------------------------------------------
   Adjustments  to  reconcile  net  earnings  (loss)  to net  cash  provided  by
     operating activities:
       (Income) loss from discontinued operations, net                               (32)            2,170           (1,472)
       Gain on sale of discontinued operations, net                               (3,151)                -                -
       Depreciation and amortization expense                                         414               468              333
       Changes in assets and liabilities:
         Accounts receivable, net                                                   (110)                -                -
         Deferred income tax provision (benefit)                                   1,884            (2,863)              27
         Prepaid income taxes                                                       (250)             (439)             (57)
         Prepaid expenses                                                             78                 5                -
         Accounts payable                                                            (65)           (2,006)               -
         Accrued payroll and related liabilities                                    (199)              277                -
         Accrued expenses                                                            140               (30)               -
                                                                         -----------------------------------------------------
                                                                                  (1,291)           (2,418)          (1,169)
                                                                         -----------------------------------------------------

                Net cash provided by (used in) continuing operations               1,419            (5,347)            (270)
                                                                         -----------------------------------------------------

                Net cash provided by discontinued operations                      11,887             1,573            1,343
                                                                         -----------------------------------------------------

                Net cash provided by (used in) operating activities               13,306            (3,774)           1,073
                                                                         -----------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                                             (179)             (379)             (89)
   Investing activities of discontinued operations                                 2,099              (820)            (803)
                                                                         -----------------------------------------------------
                Net cash provided by (used for) investing activities               1,920            (1,199)            (892)
                                                                         -----------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Borrowings under the line of credit                                             3,727            26,924           11,245
   Payments on the line of credit                                                 (9,472)          (23,476)         (10,302)
   Principal payments of long-term debt                                           (1,685)             (465)          (1,059)
   Issuance of common stock                                                           15                53               37
   Financing activities of discontinued operations                                     -             2,100                -
                                                                         -----------------------------------------------------
                Net cash provided by (used for) financing activities              (7,415)            5,136              (79)
                                                                         -----------------------------------------------------
NET INCREASE IN CASH                                                               7,811               163              102
CASH AT BEGINNING OF YEAR                                                            548               385              283
                                                                         -----------------------------------------------------
CASH AT END OF YEAR                                                       $        8,359    $          548    $         385
                                                                         =====================================================



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

                                      F-5



                    SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2000
                             (AMOUNTS IN THOUSANDS)

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

SonomaWest  Holdings,  Inc.,  formerly  Vacu-dry  Company,  (SonomaWest  or  the
Company) was  incorporated  in 1946 and through June 30, 1999  operated in three
business  segments:  organic packaged goods, real estate and ingredients.  As of
June 30, 1999, the Company  discontinued its ingredients business and was in the
process of selling the assets related to this segment (see Note 2). The business
included low-moisture fruits, bulk apple juice, apple juice concentrate, private
label  drink  mixes,  and  low-moisture  food  products,   which  were  sold  to
manufacturers  principally in the United States and Canada. In the third quarter
of fiscal 2000, the Company  discontinued  its organic  packaged goods business,
operated through a subsidiary,  Made In Nature Company,  Inc.  (MINCO),  and has
sold the assets related to this segment (see Note 2). This subsidiary was formed
on June 11, 1998 upon the  acquisition of certain assets and liabilities of Made
In Nature,  Inc.  (see Note 3). The business  included the  marketing of organic
packaged  foods  and  chilled   pasteurized   beverages,   which  were  sold  to
distributors  and retailers  principally in the United States and Canada.  As of
June 30, 2000, the Company's sole continuing line of business is its real estate
management and rental operations.


The   Company's   real  estate   management   and  rental   operations   include
industrial/agricultural property, some of which was formerly used by the Company
in its discontinued businesses.  This commercial property is now being rented to
third parties.


Basis of Presentation
- ---------------------


The accompanying financial statements include the accounts of SonomaWest 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, now classified as  discontinued
operations.  All significant  intercompany  transactions have been eliminated in
consolidation.


Discontinued Operations
- -----------------------


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


As of June 30, 2000,  the Company has  completed  its  winddown of  discontinued
operations  and has disposed of all  discontinued  assets with the  exception of
certain inventories and fixed assets. All corporate overhead costs are presented
as a component of continuing operations.

                                      F-6




Supplemental Statements of Cash Flows Information


                                                                                                 
                                                                           2000           1999            1998
                                                                       ------------- ---------------- -------------

Cash paid for:
   Interest                                                             $      326    $         528    $      309
                                                                       ============= ================ =============

   Income taxes                                                         $      420    $         783    $      657
                                                                       ============= ================ =============

Supplemental disclosure of non-cash transactions:

   Repurchase of common stock through issuance                          $        -   $           -     $      835
     of notes payable

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

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

                Cash paid                                                        -                -           336

Less:  Cash acquired                                                             -                -           (39)

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

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



Inventories
- -----------


Company  inventories  of $4,801  consisting  of Perma-Pak  food  storage  items,
organic dried fruit items, and organic orange juice concentrate are priced using
the first-in,  first-out (FIFO) method, are fully reserved,  and are included in
discontinued operations.


Property, Plant, and Equipment
- ------------------------------


Property and equipment  acquired in connection  with the  acquisition of Made In
Nature were recorded at estimated fair value on the acquisition  date. All other
property,  plant, and equipment are stated at cost. The remaining  machinery and
equipment of the ingredients  segment are 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                5 to 40 years
        Machinery and equipment                   3 to 15 years


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

                                      F-7




Rental  property  (excluding  those assets  classified  as part of  discontinued
operations) consist of the following as of June 30:

                                                    2000               1999
                                            ------------------ -----------------

Land                                          $       231        $       231
Buildings and improvements                          7,192              7,160
Office equipment                                      354                207
                                            ------------------ -----------------

        Total rental property                       7,777              7,598

Accumulated depreciation                           (4,923)            (4,509)
                                            ------------------ -----------------

         Net rental property                   $    2,854         $    3,089
                                            ================== =================


Included in rental property above is office equipment  utilized in the Company's
administrative  offices.  Improvements  that  extend  the life of the  asset are
capitalized; other maintenance and repairs are expensed. The cost of maintenance
and repairs was $113 in 2000, $1,041 in 1999, and $1,142 in 1998.


Impairment of Long-Lived Assets
- -------------------------------

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

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

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


Income Taxes
- ------------

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

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


Revenue
- -------

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

                                      F-8

Stock-Based Compensation
- ------------------------

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


Earnings per Common Share
- -------------------------

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


Use of Estimates
- ----------------

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


New Accounting Standards
- ------------------------

In 1998, the FASB issued SFAS No. 133,  "Accounting  for Derivative  Instruments
and Hedging  Activities".  This statement will be adopted effective July 1, 2000
and is not expected to materially impact the Company's financial statements.


Reclassifications
- -----------------

Certain  reclassifications  have  been  made to the 1999  and 1998  consolidated
financial  statements  to conform to the current year  presentation  adopted for
fiscal 2000 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  governed the sale of all
intangible  assets  (primarily  trademarks,  know-how,  and customer  lists) and
certain of the equipment  relating to the  Company's  processed  apple  products
line.  Although the Purchase  Agreement  excludes other product lines within the
Company's  ingredient  segment,  the Company decided to actively seek buyers for
the remaining  product  lines of the  ingredients  segment and has  discontinued
production of all ingredients  segment products.  Consequently,  the ingredients
segment has been  presented  as a  discontinued  operation  in the  accompanying
consolidated financial statements for all periods presented.  The purchase price
for the sale of the  processed  apple  products  line of $12 million was paid in
cash at the closing  date of the sale on July 30, 1999.  In addition,  equipment
with a net book value of $1,478 was sold for $500, and apple product inventories
with a cost of $1.7 million were purchased for $1.9 million.  Tree Top, Inc. did
not assume any of the Company's  liabilities.  In  connection  with the Purchase
Agreement, the Company and certain shareholders,  directors, and management have
agreed not to compete with Tree Top, Inc. in processed apple product lines for a
period of three to ten  years.  In  addition,  as part of the  transaction,  the
Company  sold the  Vacu-dry  trademark.  Thus,  the Company  changed its name to
SonomaWest  Holdings,  Inc. in December  1999. In February  2000,  certain local
apple growers  filed suit against the Company and Tree Top,  Inc.  alleging that
this sale and related  activities created a monopoly in the dried apple business
in  violation  of federal and  California  law.  The growers are seeking  treble
damages, punitive damages,  interest, and attorney fees, all in unnamed amounts.
On August 4, 2000,  the  Company's  motion to dismiss the  complaint was granted
with leave to amend.  The Company feels the suit is without merit and intends to
continue to defend itself vigorously should an amended complaint be filed.

In the third  quarter  of fiscal  2000,  the  Company  decided to dispose of its
organic  packaged  foods  operations.  Accordingly,  the organic  packaged foods
segment is included in discontinued operations in the accompanying  consolidated
financial  statements  for all  periods  presented.  The Company  received  $1.1
million for all  intellectual  property,  consisting of the Made In Nature brand
name and all related  trademarks,  and  certain  dried  fruit  inventory  of the
organic  packaged  goods segment from Premier  Valley  Foods,  Inc. in May 2000.
Remaining  assets of this  segment  consist  primarily  of organic  orange juice
concentrate  inventories,  which are being actively  marketed by the Company for
liquidation.

                                      F-9

Upon the disposal of the Company's  remaining  ingredients and organic  packaged
foods  assets,  the sole  remaining  line of  business  will be its real  estate
management and rental operations.

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


Summarized historical information of the discontinued operations is as follows:



                                                                              Fiscal Year Ended June 30
                                                                  ---------------- ----------------- ----------------
                                                                                                 
                                                                       2000              1999             1998
                                                                  ---------------- ----------------- ----------------
Income statement data:
   Revenues                                                        $       9,264    $      37,879     $      26,162
   Costs and expenses                                                     (9,211)         (41,943)          (23,825)
                                                                  ---------------- ----------------- ----------------
                Operating income                                              53           (4,064)            2,337
   Income tax (provision) benefit                                            (21)           1,894              (865)
                                                                  ---------------- ----------------- ----------------
                Income (loss) from discontinued operations, net   $           32    $      (2,170)    $       1,472
                  of income taxes
                                                                  ================ ================= ================

Balance sheet data:                                               June 30, 2000    June 30, 1999
                                                                  -------------    -------------

   Accounts receivable, net of reserves of                         $           -    $       2,614
     $57 and $463
   Inventories, net of reserves of $4,801 and $4,346                           -            8,715
   Prepaid expense                                                             -              323
                                                                  ---------------- -----------------
                     Total current assets of discontinued                      -           11,652
                         operations
                                                                  ---------------- -----------------

   Property, plant, and equipment, net                                       122            4,494
                                                                  ---------------- -----------------
                Total assets of discontinued operations                      122           16,146
                                                                  ---------------- -----------------

   Accounts payable                                                          234            3,841
   Accrued payroll and related liabilities                                     -              972
   Capital lease liability for computer system                                 -              799
   Other accrued expenses                                                      -              237
   Provision for severance, transaction costs, wind-down costs               394                -
        and other liabilities related to the decision to discontinue
        the segments
                                                                  ---------------- -----------------
                       Total liabilities of discontinued                     628            5,849
                         operations
                                                                  ---------------- -----------------
                Net assets (liabilities) of discontinued           $        (506)   $      10,297
                  operations
                                                                  ================ =================

                                      F-10


3.   ACQUISITION OF MADE IN NATURE:

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


Assets:
   Current assets                                                 $      2,230
   Property and equipment                                                   41
                                                               ---------------
                Total assets                                             2,271
                                                               ---------------

Liabilities:
   Other current liabilities                                             1,369
   Creditor debt subsequently converted to equity                          517
   Short-term notes payable                                              2,095
   Other long-term debt                                                    500
                                                                 -------------

                Total liabilities                                        4,481
                                                                 -------------

                Net liabilities acquired                          $      2,210
                                                               ===============

Goodwill is calculated as follows:

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

   Goodwill                                                       $      3,103
                                                               ===============

The following unaudited pro forma condensed  consolidated  results of continuing
operations  for the year  ended  June 30,  1998 is  presented  as if the Made In
Nature  acquisition had been made at the beginning of the period.  The unaudited
pro forma  information  is not  necessarily  indicative of either the results of
operations  that would have occurred had the purchase been made at the beginning
of fiscal 1998 or the future  results of the combined  operations.  Consolidated
results of operations  for the years ended June 30, 2000 and 1999, are presented
in the  accompanying  consolidated  statements  of  operations  in  discontinued
operations.

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

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


                                      F-11



4.   BORROWINGS UNDER LINE OF CREDIT:

Borrowings under the line of credit were secured by the Company's  inventory and
accounts receivable. Interest accrued monthly at the bank's prime lending rate.



                                                                             
                                                        2000                       1999
                                              -------------------------- -------------------------

Balance at June 30                                       $ -                      $5,745
Maximum amount available under the line of               $ -                      $8,000
   credit at June 30
Average borrowings                                      $479                      $3,684
Maximum borrowings                                     $5,745                     $5,851
Interest at                                             Prime                     Prime
Interest rate at June 30                                  -                       7.75%
Weighted average interest rate                          7.75%                     7.98%
Expiration date                                   December 31, 1999          November 1, 2000



In accordance  with the covenants of the revolving  line of credit note with the
Company's  bank,  the Company could 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.  No dividends  were declared in fiscal
2000,  1999,  or 1998.  Among the  restrictions  under  the line of credit  were
provisions that required the Company to maintain certain financial  ratios.  The
Company  obtained a waiver for the  repurchase  of stock during fiscal 1998 (see
Note 7) 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.  In
August 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.  This amended line of
credit expired on December 31, 1999 and was not renewed.

5.   LONG-TERM DEBT:

Long-term debt consists of the following:


                                                                                               
                                                                                     2000            1999
                                                                                --------------- ---------------

Note payable:  seven-year consolidation note, interest fixed at                  $           -   $        932
   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
   paper plus 2.1 percent (7.29 percent at payoff), interest and principal
   due monthly, paid in full in August 1999
Notes payable:  unsecured five-year notes resulting from repurchase of                     564            835
   stock, interest at 8.5 percent, interest due monthly, principal
   due in January 2003, paid in full in January and August 2000
Note payable:  five-year note, interest synthetically fixed at                           2,027          2,075
   7.35 percent, interest and principal due monthly, maturing in
   December 2003, secured by real property
                                                                                --------------- ---------------
                Total                                                                    2,591          4,276
Less:  Current maturities                                                                 (617)        (1,416)
                                                                                --------------- ---------------
                Long-term debt                                                   $       1,974   $      2,860
                                                                                =============== ===============


The Company retired two shareholder  notes totaling $271 in the third quarter of
fiscal 2000 and retired the remaining  stockholder  note of $564 in August 2000.
The real  property  loan is expected to be paid off based on its normal  payment
schedule.  Interest  expense  related  to the  shareholder  notes  and the  real
property note is included in continuing  operations.  Remaining interest expense
of $45 and $386,  attributed  to the  ingredients  and  organic  packaged  foods
segments,  is included in earnings from discontinued  operations for fiscal 2000
and 1999, respectively.


                                  F-12

The real property  note  includes an interest  rate swap  agreement in which the
Company agrees to exchange, at specified intervals, the difference between fixed
and  variable  interest  amounts.  The  purpose  of the  swap is to  manage  the
Company's  interest cost.  Under the agreement,  the Company is obligated to pay
the lower of the fixed or variable  rate.  The swap is  designated  to hedge the
underlying debt  obligation.  The interest rate  differential is reflected as an
adjustment to interest  expense over the life of the swap and is not material to
the financial statements as a whole.

Maturities of long-term debt are as follows:

           Year Ending
             June 30
        -----------------
              2001                    $        617
              2002                              57
              2003                              61
              2004                           1,856
              2005                               -
                                   ---------------
            Total                    $       2,591
                                   ===============


6.       INCOME TAXES:

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

                                       2000             1999          1998
                                ------------------- ------------- -------------

Current:
   Federal                      $           (60)     $      238    $      486
   State                                    (18)             15            71
Deferred:
   Federal                                1,448          (2,168)           49
   State                                    436            (695)          (76)
                                ------------------- ------------- -------------
     Provision (benefit)        $         1,806      $   (2,610)   $      530
                                =================== ============= =============

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

                                        2000             1999           1998
                                   -------------- ------------- --------------

Continuing operations              $       (316)     $     (663)     $   (336)
Discontinued operations                   2,122          (1,947)          866
                                   -------------- ------------- --------------
     Provision (benefit)           $      1,806      $   (2,610)     $    530
                                   ============== ============= ==============

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



                                                                                            
                                                      2000            %        1999         %        1998        %
                                                ------------------ -------- ------------ -------- ------------ ------

Provision (benefit) at federal statutory rate       $    1,535      34%      $   (2,056)  34%      $      486   34%
State taxes, less federal tax benefit                      260       6             (370)   6               88    6
Tax credits and other                                       11       -             (184)   3              (44)  (3)
                                                ------------------ -------- ------------ -------- ------------ ------
           Total provision (benefit)               $     1,806      40%      $   (2,610)  43%      $      530   37%
                                                ================== ======== ============ ======== ============ ======


                                      F-13

Temporary  differences that gave rise to deferred tax assets and liabilities for
2000 and 1999 were as follows:


                                                                           
                                                                  2000           1999
                                                              -------------- --------------

Deferred tax assets:
   Employee benefit accruals                                    $       15    $       155
   Unicap and inventory reserves                                       354          1,741
   Tax credit carryforwards                                              -            117
   State income taxes                                                    -             20
   Bad debt reserves                                                    28            186
   Discontinued operations reserves                                    204              -
   Goodwill                                                              -            963
   Other                                                                20             10
                                                              -------------- --------------
                Total deferred tax assets                              621          3,192
                                                              -------------- --------------
Deferred tax liabilities:
   Depreciation                                                       (147)          (782)
   Property taxes                                                        -            (52)
                                                              -------------- --------------
                Total deferred tax liabilities                        (147)          (834)
                                                              -------------- --------------
                                                               $       474        $ 2,358

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


7.   STOCK REPURCHASE:

During the year ended June 30,  1998,  the Company  repurchased  139 shares from
three existing shareholders in exchange for notes payable in the amount of $835.
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
or fiscal 2000.

8.   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, 2000 and 1999, 100
SARs were  authorized.  The  Company has not  granted  SARs since 1995,  and all
employees  holding  SARs were  among  those  terminated  during  fiscal  2000 in
connection with the discontinuation of the ingredients segment. As a result, all
remaining SARs were canceled during fiscal 2000.


                                      F-14



A summary of the outstanding SARs is as follows:

                                  Rights Outstanding
                                      at June 30
                               --------------------------
  Price per Right                  2000         1999
                               ------------- ------------

      $2.69                            -             2
       3.75                            -             1
       4.63                            -             -
       8.88                            -             1
       9.63                            -             3
                               ------------- ------------
                                       -             7
                               ============= ============


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 2000, 1999, and 1998, the Company  increased  (decreased)  operating costs by
$0, ($41), and $43, respectively, in order to reflect the current SAR liability.

9.   EMPLOYEE STOCK PURCHASE PLAN:

The Employee Stock Purchase Plan enables substantially all employees to purchase
a specified  number of shares of the Company's common stock at 85 percent of the
market value on the first or last business day of the quarterly offering period,
whichever is lower.  A maximum of 100 shares is authorized for issuance over the
ten-year  term of the plan that began on January 1, 1994.  At June 30, 2000,  38
shares remain  available for purchase under the plan. The following  shares were
issued under the terms of the plan during the three fiscal years ending June 30:

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

2000                       3         $5.19
1999                       8          6.34
1998                       7          4.98


10.   EMPLOYEE STOCK OPTION PLAN:

During  1996,  the Board of Directors  (the Board)  approved a stock option plan
(the Plan) for employees and  nonemployee  consultants  authorizing  issuance of
options  for up to 90  shares  of  common  stock.  In 1998,  the Plan  limit was
increased to 150 shares of common stock.  In 1999,  the Plan limit was increased
to 275 shares of common stock. The Plan includes  incentive stock options (ISOs)
and nonqualified  stock options (NSOs).  Some of the terms and conditions of the
Plan are  different  for ISOs and NSOs.  The purchase  price of each ISO granted
will not be less than the fair market value of the  Company's  common  shares at
the date of grant. The purchase price of each NSO granted shall be determined by
the Board in its absolute  discretion,  but in no event shall such price be less
than 85  percent  of the fair  market  value at the time of  grant.  NSO and ISO
options granted have a ten-year life from the date of grant.  Vested options can
be exercised until the earlier of: 1) their  expiration;  or 2) 90 days from the
termination of the employment or consulting relationship.  Options normally vest
in 25% annual increments from the date of hire.

The number of shares  available for granting  future  options was 128 as of June
30, 2000, 64 as of June 30, 1999, and 61 as of June 30, 1998.

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


                                  F-15

A summary of the status of the Company's stock option plan at June 30, 2000, and
changes during the year ended are presented in the table below:

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

   Balance, June 30, 1999                     211             $6.73
   Granted                                     32              5.63
   Cancelled                                  (95)             8.00
   Exercised                                    -                 -
                                  --------------------- --------------------

   Balance, June 30, 2000                     148            $ 5.68
                                  ===================== ====================

Options  outstanding,  exercisable,  and vested by price range at June 30, 2000,
are as follows:




                                                       Weighted Average     Weighted Average
                     Options        Options Vested        Remaining          Fair Value of
                  Outstanding at    and Exercisable    Contractual Life   Options Granted, at
Exercise Price    June 30, 2000    at June 30, 2000        (Years)             Grant Date
- ---------------- ----------------- ------------------ ------------------- ---------------------

                                                                     
    $  5.00              104                104                  5.5                $ 1.94
       5.28                2                  -                  9.8                  2.10
       6.30               15                  -                  9.4                  2.47
       8.00               27                  7                  8.8                  4.24
                 ----------------- ------------------                     ---------------------

                         148                111                                     $ 2.42
                 ================= ==================                     =====================




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:

                                             2000           1999         1998
                                       --------------- ---------- ------------

Net income (loss):
   As reported                          $    2,710        $ (2,929)   $     899
   Pro forma                                 2,550          (2,995)         854
Basic earnings per share:
   As reported                               1.78           (1.93)         0.57
   Pro forma                                 1.68           (1.98)         0.54
Diluted earnings per share:
   As reported                               1.75           (1.93)         0.56
   Pro forma                                 1.65           (1.98)         0.53

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option  pricing  model,  with  the  following   weighted-average
assumptions  used for the 2000,  1999 and 1996  grants,  respectively:  weighted
average  risk-free  interest  rate of  6.19,  5.13 and  6.61  percent;  expected
dividend  yield of 0 percent;  expected life of four years for the Plan options;
and expected volatility of 39.54, 63.85 and 37.44 percent.

11.   EARNINGS PER SHARE CALCULATION:

The  Company  computes  earnings  per share in  accordance  with  SFAS No.  128,
"Earnings per Share." In 2000, 1999 and 1998, the effect of potentially dilutive
stock  options and  warrants  has not been  computed  where the effect  would be
anti-dilutive due to a loss from continuing operations,  discontinued operations
and/or a net loss.

                                      F-16

12.  COMMITMENTs:

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

                                       Operating Lease

                2001                  $        176
                2002                           176
                2003                           176
                2004                            81
                2005                             -
                                 --------------------------

                                      $        609
                                 ==========================


Rental expense under  operating  leases was $176 in 2000, $403 in 1999, and $259
in 1998.


The Company has been leasing warehouse space,  generating  revenues of $1,197 in
2000, $665 in 1999, and $518 in 1998. The leases have varying terms, which range
from  month-to-month  to expiration  dates through  2007.  Future  minimum lease
income as of June 30, 2000, is as follows:

                Year Ending
                  June 30
                --------------

                   2001                     $      765
                   2002                            581
                   2003                            553
                   2004                            553
                   2005                            522
                   Thereafter                      385
                                            ---------------

                          Total              $   3,359
                                            ===============


The  Company  has   contingently   committed  to  a  $3,000   investment   in  a
privately-held  telecommunications company, MetroPCS, Inc., which will be funded
in fiscal 2001 if certain agreed-upon contingencies are satisfied.

13.   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  $58 in 2000, $160 in
1999, and $148 in 1998. 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 contributed to a defined  contribution plan for employees covered by
collective bargaining  agreement.  These contributions,  funded currently,  were
$144 in 2000,  $628 in 1999, and $477 in 1998, and were included in discontinued
operations.

14.   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 2000,  1999, and 1998, the Company incurred
$271, $124, and $168,  respectively,  for legal services from this firm and from
another  firm of which the  director  was a member  prior to October  16,  1999.
Amounts payable to this firm as of June 30, 2000, totaled $25.

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


                                      F-17





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  2000 Annual Meeting of Shareholders
or in an amendment to the Form 10-K. The  information  required in this Part III
will be filed with the Securities and Exchange Commission no later than 120 days
after the end of the Company's fiscal year.

                                     PART IV

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

I.       Documents filed as part of this Report:

(a)(1)   Financial Statements

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

(a)(2)   Financial Statement Schedules

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


Schedule No.            Description
- -----------------------------------

Schedule III*     Real Estate and Accumulated Depreciation.

        * Schedule included after signature page.


(a)(3)   Exhibits

Exhibit No.             Document Description
- --------------------------------------------

3.1           Articles of Incorporation, as amended to date

3.2(1)        ByLaws, as amended to date

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

10.2(1)       Stock  Appreciation  Rights Plan

10.3(3)       1996 Stock  Option  Plan,  as amended

10.4(4)       1993 Employee Stock Purchase Plan

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

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

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

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

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

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

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

10.12         Asset  Purchase  Agreement dated May 25, 2000 between  Premier
              Valley Foods, Inc., Made In Nature Company, Inc., and SonomaWest
              Holdings, 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, 1992

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

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

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

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

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


(b)      Reports on Form 8-K

     During  the  quarter  ended June 30,  2000,  the  Company  did not file any
reports on Form 8-K.

                                   SIGNATURES

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


Date:  September 25, 2000           SONOMAWEST HOLDINGS, INC.

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

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


SIGNATURES                         TITLE                              DATE
- ----------                         -----                              ----

/s/ Gary L. Hess           Chief Executive Officer,          September 25, 2000
- --------------------       Chief Financial Officer, President
Gary L. Hess               and Director



/s/ Roger S. Mertz
- --------------------        Director                         September 25, 2000
Roger S. Mertz



/s/ Fredric Selinger
- --------------------        Director                         September 25, 2000
Fredric Selinger


/s/ Craig Stapleton
- --------------------        Director                         September 25, 2000
Craig Stapleton





                                  SCHEDULE III

                            SonomaWest Holdings, Inc.
                    REAL ESTATE AND ACCUMULATED DEPRECIATION

                                  June 30, 2000
                             (DOLLARS IN THOUSANDS)








  Column A          Column B      Column C       Column D         Column E            Column F     Column G    Column H    Column I
                                                 Costs           Gross Amount at
                                                 Subsequently    which Carried at
                        Initial Cost to Company  Capitalized     Close of Year
                        ---------------------------------------------------------------------

                                                                                        
                        --------------------------------------------------------------------------------
                                         Bldgs                      Bldgs                                                  Life on
                                         and                        and       Total     Accumulated    Year of      Year   which
  Description        Encumbrances Land   Improve-  Improve-   Land  Improve-  (Note 1)   Depre-       Cons-       Acquired Depre-
                                         ments     ments            ments                ciation      truction             ciation
                                                                                                                           is
                                                                                                                           Computed
- -----------------------------------------------------------------------------------------------------------------------------------

1365 Gravenstein     2,027       72      308        879       72    1,187     1,259        859         N/A         1964        5-40
Hwy. So.
Sebastopol, CA


2064 Gravenstein         -      159    2,312      3,693      159    6,005     6,164       3,967        N/A         1983        5-20
Hwy. No.
Sebastopol, CA

                     -----------------------------------------------------------------------------------------------------------
                     2,027      231    2,620      4,572      231    7,192     7,423       4,826
                     ===========================================================================================================

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


                                             2000      1999        1998
                                             ----      ----        ----

Balance at beginning of period              7,391     7,019       6,971
Additions                                      32       372          48
                                            ---------------------------
Balance at end of period                    7,423     7,391       7,019
                                            ===========================


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

                                             2000      1999        1998
                                             ----      ----        ----

Balance at beginning of period              4,465     4,143       3,826
Depreciation expense                          361       322         317

                                            -----------------------------
Balance at end of period                    4,826     4,465       4,143
                                            =============================