##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



Form 10-Q



---



QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934



---



FOR THE QUARTER ENDED JUNE 30, 2005



Commission File Number 1-10741



PROVENA FOODS INC.

(Exact name of registrant as specified in its charter)



|                                                              |  |                                       
|------------------------------------------------------------- |  | --------------------------------------
|California                                                    |  | 95-2782215                            
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. employeridentification number)
|                                                              | 
|5010 Eucalyptus Avenue, Chino, California                     |  | 91710                                 
|(Address of principal executive offices)                      |  | (ZIP Code)                            



(909) 627-1082

(Registrants telephone number, including area code)



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 whether the registrant is an accelerated filer (as defined in rule 12b-2 of the Exchange Act).



Yes ̈No  x



The number of shares of Provena Foods Inc. Common Stock outstanding at July 28, 2005 was:



Common Stock 3,404,776



---



---

##### Table of Contents

PROVENA FOODS INC.



Form 10-Q Report for the Second Quarter Ended June 30, 2005



Table of Contents



|                                                                                         |  |     
|---------------------------------------------------------------------------------------- |  | ----
|Item                                                                                     |  | Page
|PART I. FINANCIAL INFORMATION                                                            |  |     
|                                                                                         | 
|1. Financial Statements (Unaudited)                                                      |  | 1   
|                                                                                         | 
|Condensed Statements of Operations                                                       |  | 1   
|                                                                                         | 
|Condensed Balance Sheets                                                                 |  | 2   
|                                                                                         | 
|Condensed Statements of Cash Flows                                                       |  | 3   
|                                                                                         | 
|Notes to Condensed Financial Statements                                                  |  | 4   
|                                                                                         | 
|2. Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 7   
|                                                                                         | 
|Results of Operations                                                                    |  | 7   
|                                                                                         | 
|Forward-Looking Statements                                                               |  | 7   
|                                                                                         | 
|Swiss American Sausage Co. Meat Division                                                 |  | 7   
|                                                                                         | 
|Royal-Angelus Macaroni Company Pasta Division                                            |  | 8   
|                                                                                         | 
|The Company                                                                              |  | 8   
|                                                                                         | 
|Liquidity and Capital Resources                                                          |  | 9   
|                                                                                         | 
|Critical Accounting Policies                                                             |  | 11  
|                                                                                         | 
|New Accounting Standards                                                                 |  | 13  
|                                                                                         | 
|3. Quantitative and Qualitative Disclosures About Market Risk                            |  | 13  
|                                                                                         | 
|4. Controls and Procedures                                                               |  | 13  
|                                                                                         | 
|PART II. OTHER INFORMATION                                                               |  |     
|                                                                                         | 
|1. Legal Proceedings                                                                     |  | 14  
|                                                                                         | 
|2. Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 14  
|                                                                                         | 
|3. Defaults Upon Senior Securities                                                       |  | 14  
|                                                                                         | 
|4. Submission of Matters to a Vote of Security Holders                                   |  | 14  
|                                                                                         | 
|5. Other Information                                                                     |  | 14  
|                                                                                         | 
|Common Stock Repurchase and Sale                                                         |  | 14  
|                                                                                         | 
|American Stock Exchange Listing                                                          |  | 14  
|                                                                                         | 
|Cash Dividends                                                                           |  | 15  
|                                                                                         | 
|Management Stock Transactions                                                            |  | 15  
|                                                                                         | 
|6. Exhibits                                                                              |  | 15  
|                                                                                         | 
|Signature                                                                                |  | 15  



-ii-



---

##### Table of Contents



PART I. FINANCIAL
INFORMATION



|ITEM I. | FINANCIAL STATEMENTS
|------- | --------------------



PROVENA FOODS INC.



Condensed
Statements of Operations



(Unaudited)



|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|----------------------------------------------- |  | -------------------------- | ---------- | - | ------------------------ | ---------- | - | ---- | ---------- | - | ---- | ---------- | -
|                                                |  | Three Months EndedJune 30, |            |   | Six Months EndedJune 30, |           
|                                                |  | 2005                       |            |   | 2004                     |            |   | 2005 |            |   | 2004 |           
|Net sales                                       |  | $                          | 14,016,535 |   |                          | 11,802,338 |   |      | 29,161,172 |   |      | 24,120,890 |  
|Cost of sales                                   |  |                            | 13,307,440 |   |                          | 11,288,075 |   |      | 27,515,222 |   |      | 23,136,981 |  
|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Gross profit                                    |  |                            | 709,095    |   |                          | 514,263    |   |      | 1,645,950  |   |      | 983,909    |  
|Operating expenses:                             |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Distribution                                    |  |                            | 402,026    |   |                          | 405,428    |   |      | 840,848    |   |      | 910,009    |  
|General and administrative                      |  |                            | 500,555    |   |                          | 477,056    |   |      | 1,048,622  |   |      | 981,243    |  
|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Operating loss                                  |  |                            | (193,486   | ) |                          | (368,221   | ) |      | (243,520   | ) |      | (907,343   | )
|Interest expense and other financing costs, net |  |                            | (181,450   | ) |                          | (126,659   | ) |      | (461,546   | ) |      | (250,051   | )
|Other income, net                               |  |                            | 128,621    |   |                          | 46,818     |   |      | 212,875    |   |      | 112,435    |  
|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Loss before income taxes                        |  |                            | (246,315   | ) |                          | (448,062   | ) |      | (492,191   | ) |      | (1,044,959 | )
|Income tax benefit                              |  |                            | (99,700    | ) |                          | (149,300   | ) |      | (170,900   | ) |      | (385,500   | )
|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Net loss                                        |  | $                          | (146,615   | ) |                          | (298,762   | ) |      | (321,291   | ) |      | (659,459   | )
|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Loss per share:                                 |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Basic and diluted                               |  | $                          | (.04       | ) |                          | (.09       | ) |      | (.10       | ) |      | (.20       | )
|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Shares used in computing loss per share:        |  |                            |            |   |                          |            |   |      |            |   |      |            |  
|Basic and diluted                               |  |                            | 3,388,265  |   |                          | 3,248,532  |   |      | 3,367,082  |   |      | 3,233,789  |  
|                                                |  |                            |            |   |                          |            |   |      |            |   |      |            |  



See accompanying Notes
to Condensed Financial Statements.



-1-



---

##### Table of Contents



PROVENA FOODS INC.



Condensed
Balance Sheets

(Unaudited)



|                                                                                                                          |  |              |            |   |                  |            |  
|------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ---------- | - | ---------------- | ---------- | -
|                                                                                                                          |  | June 30,2005 |            |   | December 31,2004 |           
|Assets                                                                                                                    |  |              |            |   |                  |            |  
|Current assets:                                                                                                           |  |              |            |   |                  |            |  
|Cash                                                                                                                      |  | $            | 86,819     |   |                  | 120,446    |  
|Cash - restricted                                                                                                         |  |              | 2,683,020  |   |                  |           |  
|Accounts receivable, less allowance for doubtful accounts of $6,000 at 2005 and $0 at 2004                                |  |              | 3,686,618  |   |                  | 4,224,481  |  
|Inventories                                                                                                               |  |              | 5,440,170  |   |                  | 5,001,454  |  
|Prepaid expenses                                                                                                          |  |              | 310,357    |   |                  | 55,585     |  
|Income tax receivable                                                                                                     |  |              |           |   |                  | 294,680    |  
|Deferred tax assets                                                                                                       |  |              | 1,285,970  |   |                  | 457,534    |  
|                                                                                                                          |  |              |            |   |                  |            |  
|Total current assets                                                                                                      |  |              | 13,492,954 |   |                  | 10,154,180 |  
|                                                                                                                          |  |              |            |   |                  |            |  
|Property and equipment, net                                                                                               |  |              | 13,438,620 |   |                  | 15,972,363 |  
|Other assets                                                                                                              |  |              | 218,964    |   |                  | 223,559    |  
|                                                                                                                          |  |              |            |   |                  |            |  
|                                                                                                                          |  | $            | 27,150,538 |   |                  | 26,350,102 |  
|                                                                                                                          |  |              |            |   |                  |            |  
|Liabilities and Shareholders Equity                                                                                      |  |              |            |   |                  |            |  
|Current liabilities:                                                                                                      |  |              |            |   |                  |            |  
|Line of credit                                                                                                            |  | $            | 2,500,000  |   |                  | 3,225,000  |  
|Current portion of long-term debt                                                                                         |  |              | 6,746,057  |   |                  | 8,716,562  |  
|Current portion of capital lease obligation                                                                               |  |              | 58,000     |   |                  | 58,000     |  
|Accounts payable                                                                                                          |  |              | 3,376,882  |   |                  | 3,299,310  |  
|Accrued liabilities                                                                                                       |  |              | 1,383,092  |   |                  | 1,981,764  |  
|Current portion of deferred income                                                                                        |  |              | 365,724    |   |                  |           |  
|Income tax payable                                                                                                        |  |              | 941,639    |   |                  |           |  
|                                                                                                                          |  |              |            |   |                  |            |  
|Total current liabilities                                                                                                 |  |              | 15,371,394 |   |                  | 17,280,636 |  
|Capital lease obligation, net of current portion                                                                          |  |              | 294,666    |   |                  | 314,935    |  
|Deferred tax liability                                                                                                    |  |              |           |   |                  | 258,647    |  
|Deferred income, net of current portion                                                                                   |  |              | 3,229,957  |   |                  |           |  
|                                                                                                                          |  |              |            |   |                  |            |  
|Total liabilities                                                                                                         |  |              | 18,896,017 |   |                  | 17,854,218 |  
|                                                                                                                          |  |              |            |   |                  |            |  
|Shareholders equity:                                                                                                     |  |              |            |   |                  |            |  
|Capital stock, no par value; authorized 10,000,000 shares; issued and outstanding 3,495,522 at 2005 and 3,441,814 at 2004 |  |              | 5,467,745  |   |                  | 5,421,817  |  
|Deferred compensation                                                                                                     |  |              | (136,000   | ) |                  | (170,000   | )
|Retained earnings                                                                                                         |  |              | 2,922,776  |   |                  | 3,244,067  |  
|                                                                                                                          |  |              |            |   |                  |            |  
|Total shareholders equity                                                                                                |  |              | 8,254,521  |   |                  | 8,495,884  |  
|                                                                                                                          |  |              |            |   |                  |            |  
|                                                                                                                          |  | $            | 27,150,538 |   |                  | 26,350,102 |  
|                                                                                                                          |  |              |            |   |                  |            |  



See accompanying Notes
to Condensed Financial Statements.



-2-



---

##### Table of Contents



PROVENA FOODS INC.



Condensed
Statements of Cash Flows



(Unaudited)



|                                                                                          |  |                          |            |   |      |            |  
|----------------------------------------------------------------------------------------- |  | ------------------------ | ---------- | - | ---- | ---------- | -
|                                                                                          |  | Six Months EndedJune 30, |           
|                                                                                          |  | 2005                     |            |   | 2004 |           
|Cash flows from operating activities:                                                     |  |                          |            |   |      |            |  
|Net loss                                                                                  |  | $                        | (321,291   | ) |      | (659,459   | )
|Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |                          |            |   |      |            |  
|Stock-based compensation related to employee stock grant                                  |  |                          | 34,000     |   |      | 45,333     |  
|Depreciation and amortization                                                             |  |                          | 466,184    |   |      | 451,366    |  
|Provision for allowance for doubtful accounts                                             |  |                          | 6,000      |   |      | 3,000      |  
|Decrease in accounts receivable                                                           |  |                          | 531,863    |   |      | 155,498    |  
|Increase in inventories                                                                   |  |                          | (438,716   | ) |      | (611,284   | )
|Decrease (increase) in prepaid expenses                                                   |  |                          | (254,772   | ) |      | 134,819    |  
|Decrease (increase) in income taxes receivable                                            |  |                          | 294,680    |   |      | (277,369   | )
|Decrease (increase) in other assets                                                       |  |                          | 4,595      |   |      | (10,944    | )
|Increase (decrease) in accounts payable                                                   |  |                          | 77,572     |   |      | (1,137,496 | )
|Decrease in accrued liabilities                                                           |  |                          | (598,672   | ) |      | (90,028    | )
|Increase in income taxes payable                                                          |  |                          | 941,639    |   |      |           |  
|Increase in deferred tax asset                                                            |  |                          | (828,436   | ) |      |           |  
|Increase in deferred income                                                               |  |                          | 3,595,681  |   |      |           |  
|Decrease in deferred tax liability                                                        |  |                          | (258,647   | ) |      |           |  
|                                                                                          |  |                          |            |   |      |            |  
|Net cash provided by (used in) operating activities                                       |  |                          | 3,251,680  |   |      | (1,996,564 | )
|                                                                                          |  |                          |            |   |      |            |  
|Cash flows from investing activities:                                                     |  |                          |            |   |      |            |  
|Proceeds from sale of property                                                            |  |                          | 2,105,118  |   |      |           |  
|Additions to property and equipment                                                       |  |                          | (37,559    | ) |      | (267,957   | )
|                                                                                          |  |                          |            |   |      |            |  
|Net cash provided by (used in) investing activities                                       |  |                          | 2,067,559  |   |      | (267,957   | )
|                                                                                          |  |                          |            |   |      |            |  
|Cash flows from financing activities:                                                     |  |                          |            |   |      |            |  
|Payments on debt                                                                          |  |                          | (1,970,505 | ) |      | (285,060   | )
|Payments on capital lease obligation                                                      |  |                          | (20,269    | ) |      | (37,676    | )
|Proceeds (payments) under line of credit                                                  |  |                          | (725,000   | ) |      | 2,577,631  |  
|Proceeds from sale of capital stock                                                       |  |                          | 45,928     |   |      | 30,332     |  
|                                                                                          |  |                          |            |   |      |            |  
|Net cash provided by (used in) financing activities                                       |  |                          | (2,669,846 | ) |      | 2,285,227  |  
|                                                                                          |  |                          |            |   |      |            |  
|Net increase in cash and cash equivalents                                                 |  |                          | 2,649,393  |   |      | 20,706     |  
|Cash and cash equivalents at beginning of period                                          |  |                          | 120,446    |   |      | 83,094     |  
|                                                                                          |  |                          |            |   |      |            |  
|Cash and cash equivalents at end of period                                                |  | $                        | 2,769,839  |   |      | 103,800    |  
|                                                                                          |  |                          |            |   |      |            |  
|Supplemental disclosures of cash flow information:                                        |  |                          |            |   |      |            |  
|Cash paid during the period for:                                                          |  |                          |            |   |      |            |  
|Interest                                                                                  |  | $                        | 288,853    |   |      | 250,051    |  
|Income taxes                                                                              |  | $                        | 800        |   |      |           |  
|                                                                                          |  |                          |            |   |      |            |  



See accompanying Notes
to Condensed Financial Statements.



-3-



---

##### Table of Contents



PROVENA FOODS INC.



Notes to
Condensed Financial Statements

(Unaudited)

June 30, 2005



(1) Basis of Presentation



The accompanying unaudited
condensed financial statements have been prepared in accordance with the requirements of Form 10-Q and, therefore, do not include all information and footnotes which would be presented if such financial statements were prepared in accordance with
accounting principles generally accepted in the United States for annual financial statement purposes. These statements should be read in conjunction with the audited financial statements presented in the Companys Form 10-K for the year ended
December 31, 2004. In the opinion of management, the accompanying financial statements reflect all adjustments which are necessary for a fair presentation of the results for the interim periods presented. Such adjustments consisted only of normal
recurring items. The results of operations for the three months and six months ended June 30, 2005 are not necessarily indicative of results to be expected for the full year.



(2) Inventories



Inventories at June 30, 2005 and December 31, 2004 consist of:



|                |  |      |           |      |          
|--------------- |  | ---- | --------- | ---- | ---------
|                |  | 2005 |           | 2004
|Raw materials   |  | $    | 1,578,571 |      | 1,743,685
|Work-in-process |  |      | 1,458,203 |      | 1,340,801
|Finished goods  |  |      | 2,403,396 |      | 1,916,968
|                |  |      |           |      |          
|                |  | $    | 5,440,170 |      | 5,001,454
|                |  |      |           |      |          



(3) Segment Data



Business segment sales and operating income
(loss) for the three months and six months ended June 30, 2005 and 2004 and assets at June 30, 2005 and December 31, 2004 are as follows:



|                                     |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|------------------------------------ |  | --------------------------- | ---------- | - | ------------------------- | ---------- | - | ---- | ---------- | - | ---- | ---------- | -
|                                     |  | Three Months Ended June 30, |            |   | Six Months Ended June 30, |           
|                                     |  | 2005                        |            |   | 2004                      |            |   | 2005 |            |   | 2004 |           
|Net sales to unaffiliated customers: |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|Swiss American Sausage division      |  | $                           | 11,910,480 |   |                           | 10,311,649 |   |      | 25,034,564 |   |      | 21,020,982 |  
|Royal-Angelus Macaroni division      |  |                             | 2,106,055  |   |                           | 1,490,689  |   |      | 4,126,608  |   |      | 3,099,908  |  
|                                     |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|Total net sales                      |  | $                           | 14,016,535 |   |                           | 11,802,338 |   |      | 29,161,172 |   |      | 24,120,890 |  
|                                     |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|Operating income (loss):             |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|Swiss American Sausage division      |  | $                           | (161,264   | ) |                           | (105,643   | ) |      | (199,976   | ) |      | (422,083   | )
|Royal-Angelus Macaroni division      |  |                             | (141,588   | ) |                           | (230,420   | ) |      | (304,048   | ) |      | (487,624   | )
|Corporate                            |  |                             | 109,366    |   |                           | (32,158    | ) |      | 260,504    |   |      | 2,364      |  
|                                     |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|Operating loss                       |  | $                           | (193,486   | ) |                           | (368,221   | ) |      | (243,520   | ) |      | (907,343   | )
|                                     |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|                                     |  |                             |            |  
|                                     |  | June 30,2005                |            |   | December 31,2004          |            |   |      |            |   |      |           
|Identifiable assets:                 |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|Swiss American Sausage division      |  | $                           | 20,123,221 |   |                           | 20,570,546 |   |      |            |   |      |            |  
|Royal-Angelus Macaroni division      |  |                             | 2,892,949  |   |                           | 4,956,193  |   |      |            |   |      |            |  
|Corporate                            |  |                             | 4,134,368  |   |                           | 823,363    |   |      |            |   |      |            |  
|                                     |  |                             |            |   |                           |            |   |      |            |   |      |            |  
|Total assets                         |  | $                           | 27,150,538 |   |                           | 26,350,102 |   |      |            |   |      |            |  
|                                     |  |                             |            |   |                           |            |   |      |            |   |      |            |  



(4) Stock-Based Compensation



The Company accounts for
employee stock-based compensation in accordance with Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, under which no compensation expense has been recognized. In accordance with
Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No. 140, Accounting for Stock-Based Compensation - Transition and Disclosure, the Company adopted
the disclosure requirements of SFAS No. 148. On December 16, 2004, the Financial Accounting Standards Board (FSAB) issued FSAB Statement No. 123R (revised 2004), Share-based Payment. This Statement requires entities to
expense the estimated fair value of employee stock



-4-



---

##### Table of Contents

options and similar awards and provides certain changes to the method for valuing stock-based compensation, among other changes. The Company does not
anticipate granting options in the foreseeable future. The reported net losses equal pro forma losses consistent with SFAS No. 123 for the periods covered by this report because no options vested or were granted in such periods.



(5) Loss per Share



Basic loss per share is net loss divided by the weighted average number of common shares
outstanding during the period, and diluted loss per share is net loss divided by the sum of the weighted average plus an incremental number of shares attributable to outstanding options. During the periods covered by this report, the Companys
outstanding options for 107,111 shares resulted in no dilution and basic loss per share and diluted loss per share were the same. On February 26, 2004, the Company issued 150,000 shares of its common stock (the Grant) to its Chief
Executive Officer which vest 1/6 immediately and 1/6 on each of the next five anniversaries, contingent on the Chief Executive Officers continued employment. The computations of the weighted average number of common shares outstanding for the
periods covered by this report include only the shares vested under the terms of the Grant.



(6) Debt



The Company has a credit facility with Comerica Bank which governs all of the Companys borrowings and letters of credit between the bank and the Company. All parts
of the credit facility are secured by substantially all of the Companys assets, including accounts receivable, inventory, equipment and fixtures, the Companys two pasta buildings and the meat plant, none of which is otherwise encumbered.
On March 28, 2005, Comerica demanded payment of the obligations under the credit facility and agreed to a forbearance from judicial action to collect the obligations which forbearance expires no later than December 15, 2005.



On April 13, 2005, the Company completed the sale of its two pasta buildings for a gross
price of $6,113,776 and the leaseback of the buildings for ten years, with two 5 year options to renew, at $39,543 per month, increasing annually by 3% compounded. Net proceeds of the transaction of $5,554,246 were applied to the credit facility,
including repayment of $1,649,316 of debt outstanding at March 31, 2005 under the credit facility.



The Company has classified as a current liability $6,145,000 outstanding variable rate demand bonds because they are supported by a letter of credit governed by the credit facility. A default under the credit facility
allows the bank to require a cash security deposit from the Company in the amount of the banks potential liability under the letter of credit. The Company has also classified as a current liability an equipment loan with General Electric
Capital Corporation of $601,057 because the loan contains a cross-default provision with the credit facility, which permits General Electric Capital Corporation to call the loan.



(7) Impairment of Long-Lived Assets



In accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets, long-lived assets such as property and equipment, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used
is measured by a comparison of the carrying amount of an asset to estimated fair value. The Company determines fair value using estimates of undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset
exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of would be separately presented in the balance sheet and
reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group classified as held for sale would be presented separately in the appropriate asset and
liability sections of the balance sheet.



The Companys evaluation of the
recoverability of property and equipment includes estimates of future cash flows that are expected to arise as a direct result of the use and eventual disposition of the assets. A significant part of the estimation process involves estimating future
operating cash flows and the fair value of the property and equipment at the eventual disposition date. The Company has recently incurred operating losses and the return to profitability may depend in part on factors outside the Companys
control (see note (8) to the unaudited condensed financial statements). Future property and equipment impairment charges may result if actual cash flows, or changes in estimates of cash flows, from the use and eventual disposition of the property
and equipment vary from the estimates used to support the value of the assets at each reporting date.



-5-



---

##### Table of Contents

(8) Liquidity



The Companys operating losses and negative operating cash flows for 2004 and the first half of 2005 and Comerica Banks March 28,
2005 demand for payment of the obligations under the credit facility raise substantial doubt about the Companys ability to fund its reasonably foreseeable working capital, capital expenditure and debt service requirements and to continue as a
going concern. The Companys ability to fund these cash requirements will require finding a new lender to refinance the credit facility and improvement in the Companys operating results and operating cash flow.



Comerica Bank has agreed to a forbearance from judicial action which expires no later than
December 15, 2005. The Company is aggressively pursuing improvements in its cash flow and operating results, including specific steps directed at conserving cash, increasing margins and reducing costs and is committed to take all feasible actions to
achieve these goals. The improvement of its results for the first half of 2005 over the first half of 2004 and the $5,554,246 of net proceeds from the April 13, 2005 sale and leaseback of its pasta buildings are favorable steps directed to meeting
the Companys cash requirements. The Company believes that its efforts will succeed in enabling it to meet its cash requirements and improve its financial position. In April 2005, the Company accepted a preliminary proposal from a new lender to
refinance the credit facility but in July 2005 the new lender excluded the letter of credit supporting the variable rate demand bonds from its proposal. The Company is seeking and believes it will obtain a new lender or lenders to refinance the
credit facility.



(9) Use of Estimates



The preparation of financial statements requires management to make
estimates and assumptions that affect reported amounts of assets and liabilities and the 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. Significant items subject to such estimates and assumptions include the carrying amounts of property and equipment, determining the allowance for doubtful accounts and valuing inventory and deferred tax assets. Actual results could differ
from those estimates and assumptions.



-6-



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



Results of Operations



|                                          |      |                            |        |                          |      |        |      |   |        |  |   |       
|----------------------------------------- | ---- | -------------------------- | ------ | ------------------------ | ---- | ------ | ---- | - | ------ |  | - | ------
|                                          |      | Three Months EndedJune 30, |        | Six Months EndedJune 30,
|                                          | 2005 |                            | 2004   |                          | 2005 |        | 2004
|(Unaudited)                               |      | (amounts in thousands)    
|Net sales by division:                    |      |                            |        |                          |      |        |      |   |        |  |   |       
|Swiss American                            |      | $                          | 11,911 |                          | $    | 10,312 |      | $ | 25,034 |  | $ | 21,021
|Royal-Angelus                             |      |                            | 2,106  |                          |      | 1,490  |      |   | 4,127  |  |   | 3,100 
|                                          |      |                            |        |                          |      |        |      |   |        |  |   |       
|Total                                     |      | $                          | 14,017 |                          | $    | 11,802 |      | $ | 29,161 |  | $ | 24,121
|                                          |      |                            |        |                          |      |        |      |   |        |  |   |       
|Sales in thousands of pounds by division: |      |                            |        |                          |      |        |      |   |        |  |   |       
|Swiss American                            |      |                            | 6,162  |                          |      | 6,067  |      |   | 12,953 |  |   | 12,546
|Royal-Angelus                             |      |                            | 3,679  |                          |      | 2,959  |      |   | 7,165  |  |   | 6,181 



Forward-Looking Statements



The discussions throughout this report contain
forward-looking statements which express or imply expectations of future performance, developments or occurrences. There can be no assurance that these expectations will be fulfilled, since actual events may differ materially due to
uncertainties relating to the Companys performance, the economy, competition, demand, commodities, credit markets, energy supplies and other factors.



Swiss American Sausage Co. Meat Division



Sales by the processed meat division increased
about 19% in dollars and 3% in pounds in the 1st six months of 2005 and increased 16% in dollars and 2% in pounds in the 2nd quarter of 2005, compared to the same periods in 2004. Sales in dollars increased proportionately more than in pounds
because of higher selling prices resulting from higher meat and other costs. Swiss operated at a $199,976 loss for the 1st six months of 2005 compared to a $422,083 loss for the 1st six months of 2004, and a $161,264 loss for the 2nd quarter of 2005
compared to a 105,643 loss for the 2nd quarter of 2004. The principal causes of Swisss losses were increased plant labor, health insurance, utility and meat costs, the continuing high level of workers compensation cost and the failure of
increasing selling prices to recover the increasing costs. Swiss reduced its losses from the 1st six months of 2004 to the 1st six months of 2005 by increasing its selling prices. But the selling price increases were still inadequate to produce
operating profits or reduce the loss for the 2nd quarter of 2005 over the 2nd quarter of 2004. Swiss has been attempting to raise its selling prices to fully reflect its increased costs but is constrained by competition and resistance to price
increases.



-7-



---

##### Table of Contents

Royal-Angelus Macaroni Company Pasta Division



The pasta divisions sales increased about 33% in dollars and 16% in pounds in the 1st half of 2005 and increased 41% in dollars and 24% in pounds in the 2nd quarter of 2005, compared to the same periods of 2004. The percentage
increases were higher in dollars than in pounds because of higher selling prices reflecting an increased proportion of sales of value-added products. Royal operated at a $304,048 loss for the 1st half of 2005 compared to a $487,624 loss for 1st half
of 2004 and a $141,588 loss for the 2nd quarter of 2005 compared to a $230,420 loss for the 2nd quarter of 2004. The major cause of the decreased operating loss was the increased average selling prices. Royal failed to operate at a profit in the 1st
half or 2nd quarter of 2005 because of increased plant labor, flour, health insurance and utility costs and a continuing high level of workers compensation expense.



The Company



Company sales were up 21% in the 1st
half of 2005 compared to the 1st half of 2004 and were up 19% in the 2nd quarter of 2005 compared to the 2nd quarter of 2004. The Company incurred a loss of $321,291 for the 1st half of 2005 compared to a net loss of $659,459 a year ago and a loss
of $146,615 for the 2nd quarter of 2005 compared to a net loss of $298,762 a year ago. Both divisions contributed to the increases in sales and decreases in losses in both periods, except that Swisss loss was up in the 2nd quarter of 2005. The
Companys gross margins for the 1st half and 2nd quarter of 2005 were 5.6% and 5.1%, respectively, compared to 4.1% and 4.4% a year ago. The Companys margins increased from a year ago because the margins at Royal increased due to
increased selling prices, with Swisss margins up slightly for 1st half but down for the 2nd quarter of 2005.



General and administrative expense was up $67,329 for the 1st half of 2005 and up $23,499 in the 2nd quarter of 2005, compared to the same periods in 2004, primarily
because of increased auditing fees, health insurance costs and bank charges. Distribution expense was down $69,161 for the 1st half and $3,402 for the 2nd quarter compared to the same periods in 2004, because of reduced salesman payroll and freight.
Net interest expense and other financing costs increased $211,495 for the 1st half of 2005 because of the financing costs of the banks forbearance requirements and of seeking new financing (see Liquidity and Capital Resources below) and
higher interest rates and higher borrowings under the bank line of credit and increased $54,791 for the 2nd quarter of 2005 because of financing costs, partially offset by lower interest costs because of the repayment of loans in April 2005. Other
income increased $100,440 because of brokerage income and asset sales at Royal.



Meat plant employees are represented by United Food and Commercial Workers Union, Local 588, AFL-CIO, CLC under a collective bargaining agreement dated April 1, 2002 which expires April 2, 2006. Pasta plant employees are represented by
United Food and Commercial Workers Union, Local 1428, AFL-CIO, CLC under a collective bargaining agreement dated October 2, 2002 which expires September 30, 2006. There has been no significant labor unrest at the divisions plants and the
Company believes it has a satisfactory relationship with its employees.



-8-



---

##### Table of Contents

Liquidity and Capital Resources



The Company has
previously satisfied its normal working capital requirements with funds derived from operations and borrowings under its bank line of credit, which is part of a credit facility with Comerica Bank. The Companys recent material operating losses
and negative operating cash flows raise substantial doubt about the Companys ability to fund its reasonably foreseeable working capital requirements and to continue as a going concern. Because of the Companys poor operating results,
Comerica demanded to be replaced, the Company commenced seeking a new lender for the credit facility, and on March 28, 2005, Comerica demanded payment of the obligations under the credit facility and agreed to a conditional forbearance until
December 15, 2005.



The line of credit was payable on demand, was subject to
annual review, and bears interest at a variable annual rate which is 1.25% over the banks Base Rate. At June 30, 2005 the Base Rate was 6.25% per annum. The maximum amount of the line of credit is the lesser of $3,500,000, or 30%
of eligible inventories plus 80% of eligible receivables, with a limit of $1,000,000 for inventories, determined monthly. At June 30, 2005, the Company had $2,500,000 of borrowings outstanding under the line of credit, with $1,000,000 of borrowings
available.



As part of the credit facility, on December 30, 2003, the Company
borrowed $6,300,000 by the issuance of variable rate demand bonds under an indenture supported by a $6,378,750 letter of credit issued by Comerica. At June 30, 2005, the outstanding balance of the bonds was $6,145,000. The bonds are demand
obligations remarketed upon repayment and bear a variable rate of interest payable monthly and set weekly at a market rate  3.4% per annum at June 30, 2005. The Company must make monthly interest payments on the new bonds and monthly principal
payments into a sinking fund used annually to reduce the aggregate outstanding principal of the new bonds. The monthly principal payments for the first 5 years began at about $12,900 and are currently about $15,000 with annual increases calculated
to amortize the bonds over 20 years. The monthly principal payments and amortization after the first 5 years are subject to agreement between the Company and Comerica. The Company pays a 1.25% per annum fee on the amount of the letter of credit and
fees of the bond indenture trustee estimated at 0.35% of the bond principal per year. Bonds may be issued under the indenture for 30 years. The $6,378,750 letter of credit expires December 30, 2008 and Comerica is not obligated to renew it. If an
agreement to renew a letter of credit is not reached prior to expiration, the Company is obligated to pay all outstanding bonds.



Also as part of the credit facility, the bank made four loans to the Company in 1999 for the meat plant, a $1,280,000 real estate loan in December 1999 and three
equipment loans totalling $2,614,788 in July, September and December 1999. The December 1999 equipment loan was repaid in 2004. In addition, the bank has issued two $775,000 letters of credit supporting the Companys obligations to bear the
costs of settling workers compensation claims for 2004 and 2005.



-9-



---

##### Table of Contents

All parts of the credit facility are secured by substantially all of the Companys assets, including accounts
receivable, inventory, equipment and fixtures, and real property, none of which is otherwise encumbered. The credit facility prohibits, without the banks consent, dividends, mergers, acquisitions, purchase or disposal of assets, borrowing,
granting security interests, and changes of management and contains financial covenants requiring, at the end of each month, a tangible net worth greater than $9,300,000; a debt to tangible net worth ratio of not more than 2 to 1; cash flow coverage
not less than 1.06 to 1; and a quick ratio of cash and account receivables to current liabilities of 0.5 to 1. The Company was in default under the tangible net worth, cash flow and quick ratio covenants at June 30, 2005.



On March 28, 2005, the bank demanded payment of all of the obligations under the credit
facility and agreed to a conditional forbearance from judicial action to collect the obligations until December 15, 2005. The bank has the right to terminate the forbearance upon any new defaults under the credit facility or defaults under the terms
of the forbearance, upon further deterioration in the Companys financial condition or the banks collateral position or if the bank believes that its prospect of payment is impaired. During the forbearance, the Company is to make payments
of principal, interest and letter of credit fees in the amounts and on the dates specified in the credit facility documents. The Company must pay a forbearance fee of $100,000 plus $15,000 per month beginning July 1, 2005 and continuing until the
credit facility is refinanced. Upon any new default under the credit facility or default under the terms of the forbearance, the interest rates of all obligations under the credit facility are increased by 3%. The Company does not believe that
continuation of defaults under the financial covenants constitute new defaults within the meaning of the conditional forbearance.



On April 13, 2005, the Company completed the sale of its two pasta buildings for a gross price of $6,113,776 and the leaseback of the buildings for ten years, with two 5
year options to renew, at $39,543 per month, increasing annually by 3% compounded. The following table shows the payments due under the ten year lease in the specified periods:



|                 |  |                                    |         |                          |         |  |         |  |         |  |            |  |          
|---------------- |  | ---------------------------------- | ------- | ------------------------ | ------- |  | ------- |  | ------- |  | ---------- |  | ---------
|                 |  | Six Months EndingDecember 31, 2005 |         | Year Ending December 31, |         | 
|                 |  |                                    | 2006    |                          | 2007    |  | 2008    |  | 2009    |  | Thereafter
|Lease Obligation |  | $                                  | 237,258 |                          | 485,190 |  | 499,146 |  | 514,743 |  | 530,184    |  | 3,053,742



Under the terms of the forbearance,
the net proceeds from the sale of the two pasta buildings of $5,554,246 (after applying $23,726 to pro-rated rent and $120,000 to a security deposit under the lease) were applied $1,649,316 to retire the real estate and two equipment loans,
$1,217,244 to reduce the balance of the line of credit, $2,682,785 to deposit with the bank cash collateral to secure liabilities under the credit facility, primarily the Companys liabilities with respect to the outstanding letters of credit
and $4,901 to accrued interest. The deposit plus a small amount of accrued interest is shown on the June 30, 2005 balance sheet as restricted cash. It is a current asset because the letters of credit secure the demand bonds which are a current
liability and workers compensation claims which may be payable in less than twelve months and because on or before the December 15, 2005 expiration of the banks forbearance, the deposit will likely either be released or applied to
obligations of the Company.



-10-



---

##### Table of Contents

Because the banks forbearance expires no later than December 15, 2005, the Companys variable rate demand
bonds are reflected as current liabilities rather than long-term debt in the June 30, 2005 financial statements.



The Company purchased a second long-goods line for the pasta plant in 2003 and financed part of the cost on October 28, 2003 by an $866,750 five-year term equipment loan
from General Electric Capital Corporation bearing interest at 3.65% over a Federal Reserve rate and payable in equal monthly payments of principal plus interest. Because a cross-default provision in the loan results in the loan being in default when
the credit facility is in default, the $601,057 balance of the loan is reflected as a current liability rather than as long-term debt in the June 30, 2005 financial statements.



Cash increased $2,649,393 in the 1st half of 2005 compared to a $20,706 increase in the 1st half of 2004. Operating activities provided
$3,251,680 of cash primarily from the increase in deferred income, depreciation and amortization, decreases in accounts receivable and income taxes receivable and an increase in income taxes payable, partially offset by the loss, increases in
inventories and deferred tax asset and decreases in prepaid expenses, accrued liabilities and deferred tax liability. The deferred income and tax account changes resulted primarily from the gain on the sale of the two pasta buildings, which must be
amortized over 10 years because a sale and leaseback was involved, but is fully taxable. Inventories increased on increasing sales. Investing activities provided $2,067,559 of cash from the sale of the pasta buildings and financing activities used
$2,669,846 of cash primarily the repayment of debt.



The Company is
aggressively pursuing improvements in its cash flow and operating results, including specific steps directed at conserving cash, increasing margins and reducing costs and is committed to take all feasible actions to achieve these goals. The
improvement of the Companys results for the first half of 2005 over the first half of 2004 and the $5,554,246 of net proceeds from the April 13, 2005 sale and leaseback of its pasta buildings are favorable steps directed to meeting the
Companys cash requirements. The Company believes that its efforts will succeed in enabling it to meet its cash requirements, improve its financial position and obtain a new lender to refinance the credit facility.



Critical Accounting Policies



The Securities and
Exchange Commission defines a critical accounting policy as one which is both important to the portrayal of the registrants financial condition and results of operations and requires managements most difficult, subjective or complex
judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Critical for the Company are determining the allowance for doubtful accounts, valuing inventory and determining whether there is
impairment of long-lived assets.



Allowance for Doubtful Accounts. The
Company sells to its customers on credit and grants credit to those who are deemed credit worthy based on the Companys analysis of their credit history. The Companys standard payment terms are net 30 days. The Company reviews its
accounts receivable balances and the collectibility of those balances on a periodic basis. Based



-11-



---

##### Table of Contents

on the Companys analysis of the length of time that the balances have been outstanding, the pattern of customer payments, its understanding of the
general business conditions of its customers and its communications with its customers, the Company estimates the recoverability of those balances. When recoverability is uncertain and the unrecoverable amounts can be reasonably estimated, the
Company records bad debt expense and increases the allowance for accounts receivable by the amounts estimated to be unrecoverable. If the data the Company uses to assist in the calculation of the allowance for doubtful accounts does not reflect its
future ability to collect outstanding receivables, additional provisions for doubtful accounts may be needed and the Companys future results of operations could be materially affected. At June 30, 2005, the Company had a $6,000 allowance for
doubtful accounts based on the factors stated above. Additionally, based on the Companys analysis, there is no indication that a material amount of receivables is uncollectible.



Inventory. Inventory is valued at the lower of cost or market, where market is generally the fair value less the cost to sell. The
Company reviews the carrying value of its inventory on a periodic basis by determining the market value for the items in inventory and comparing the market value to the carrying value. In instances where the market value is lower than the carrying
value, the Company writes down the inventory accordingly. If circumstances change (e.g. unexpected shifts in market demand) there could be a material impact on the net realizable value of the inventory.



Impairment of Long-Lived Assets. In accordance with Statement of Financial Accounting
Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, long-lived assets such as property, plant and equipment, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying
amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated fair value. The Company determines fair value using estimates of undiscounted future
cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the
asset. Assets to be disposed of would be separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group
classified as held for sale would be presented separately in the appropriate asset and liability sections of the balance sheet.



The Companys evaluation of the recoverability of property and equipment includes estimates of future cash flows that are expected to arise as a direct result of the
use and eventual disposition of the assets. A significant part of the estimation process involves estimating future operating cash flows and the fair value of the property and equipment at the eventual disposition date. The Company has recently
incurred operating losses and the return to profitability may depend in part on factors outside the Companys control (see note (8) to the unaudited condensed financial statements). Future property and equipment impairment charges may result if
actual cash flows, or changes in estimates of cash flows, from the use and eventual disposition of the property and equipment vary from the estimates used to support the value of the assets at each reporting date.



-12-



---

##### Table of Contents

Use of Estimates. The preparation of financial statements requires management to make estimates and assumptions
that affect reported amounts of assets and liabilities and the 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. Significant items
subject to such estimates and assumptions include the carrying amounts of property and equipment, determining the allowance for doubtful accounts and valuing inventory and deferred tax assets. Actual results could differ from those estimates and
assumptions.



New Accounting Standards



New accounting
standards and interpretations are adopted by the Company as they become effective. In the opinion of management, recently released standards and interpretations not effective at June 30, 2005, will not have a material effect on the Companys
financial position or results of operations.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------



The variable rate demand bonds, the bank line of credit, and the equipment loan bear variable rates of interest (see Liquidity and Capital Resources under Item
2. Managements Discussion and Analysis of Financial Condition and Results of Operations) which tend to follow market interest rates and change the Companys interest expense in the same direction as changes in interest rates. A 1% per
annum change in the rate borne by the variable rate demand bonds would change annual interest expense by almost $62,000. Assuming an average bank line of credit balance of $2,500,000 plus $600,000 average principal balance on the equipment loan, a
1% per annum change in the rate borne by those borrowings would change annual interest expense by $31,000.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------



Disclosure Controls and Procedures. The Companys management, with the participation of the Companys Chief Executive Officer and Chief Financial
Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and l5d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the
period covered by this report. Based on that evaluation, the Companys Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Companys disclosure controls and procedures are effective in
recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act and are also effective to insure that this information is
accumulated and communicated to management to allow timely decisions regarding required disclosure.



Internal Control Over Financial Reporting. The Companys management, with the participation of the Companys Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of the
Companys internal control over financial reporting to determine whether any changes occurred during the Companys fourth fiscal quarter that have materially affected, or



-13-



---

##### Table of Contents

are reasonably likely to materially affect, the Companys internal control over financial reporting. Based on that evaluation, the Companys Chief
Executive Officer and Chief Financial Officer have concluded that there have been no such changes during the Companys fourth fiscal quarter.



PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGSNo significant litigation.
|------- | -------------------------------------------



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------



None.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIESNone.
|------- | ------------------------------------



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------



The Company held its annual meeting of shareholders on Tuesday, May 31, 2005, at 11:00 a.m. at the Companys principal office. Shareholders representing 2,838,232 or
82.5% of the 3,441,814 shares entitled to vote were present in person or by proxy, with 201,576 broker non-votes. The following persons were nominated and elected directors, with votes for, withheld from specified nominees, or without authority to
vote for directors, as indicated:



|                     |  |           |  |          |  |                 
|-------------------- |  | --------- |  | -------- |  | ----------------
|Nominee              |  | For       |  | Withheld |  | WithoutAuthority
|Theodore L. Arena    |  | 2,812,459 |  | 2,800    |  | 22,973          
|Santo Zito           |  | 2,808,459 |  | 1,200    |  | 22,973          
|Louis A. Arena       |  | 2,814,059 |  | 6,800    |  | 22,973          
|Joseph W. Wolbers    |  | 2,813,359 |  | 300      |  | 22,973          
|John M. Boukather    |  | 2,814,959 |  | 1,900    |  | 22,973          
|William A. West, Jr. |  | 2,810,059 |  | 5,200    |  | 22,973          



|ITEM 5. | OTHER INFORMATION
|------- | -----------------



Common Stock Repurchase and Sale



During the 1st
six months of 2005, the Company did not purchase any shares of its common stock under its stock repurchase program.



During the 1st six months of 2005, the Company sold 53,738 shares under its 1988 Employee Stock Purchase Plan. From inception of the Plan through June 30, 2005, employees
have purchased a total of 867,098 shares.



American Stock Exchange Listing



The
Companys stock trades on the American Stock Exchange under the ticker symbol PZA.



-14-



---

##### Table of Contents

Cash Dividends



No cash dividends were paid in
the 1st six months of 2005.



Management Stock Transactions



No purchases or
sales of the Companys common stock by officers or directors were reported during the 1st half of 2005.



|ITEM 6. | EXHIBITS
|------- | --------



(a) The following exhibits are filed with this report: Exhibit 31  Section 302 Certifications and Exhibit 32  Section 906 Certifications.



SIGNATURE



Pursuant to the requirements 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: July 28, 2005 |  |  |  | PROVENA FOODS INC.
|                    |  |  |  |                   
|                    |  |  |  |                    |  | By |  | /S/ THOMAS J. MULRONEY                    
|                    |  |  |  |                    |  |    |  | Thomas J. Mulroney                        
|                    |  |  |  |                    |  |    |  | Vice President and Chief Financial Officer



-15-