<PAGE>


                                    FORM 10-K

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

(Mark One)


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

                        For the year ended March 31, 2003

                                       OR

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

For the transition period from  _____________________ to _____________________

                        Commission file number 333-66221
                                               ---------

<TABLE>
<CAPTION>

              R.A.B. HOLDINGS, INC                                                    R.A.B. ENTERPRISES, INC.
------------------------------------------------------               ------------------------------------------------------
<S>                                                                  <C>
(Exact name of registrant as specified in its charter)               (Exact name of registrant as specified in its charter)

                    DELAWARE                                                                 DELAWARE
------------------------------------------------------               ------------------------------------------------------
          (State or other jurisdiction of                                        (State or other jurisdiction of
           incorporation or organization)                                         incorporation or organization)

                     13-3893246                                                              13-3988873
------------------------------------------------------               ------------------------------------------------------
       (I.R.S. Employer identification no.)                                      (I.R.S. Employer identification no.)

444 Madison Avenue, New York, New York                                                          10022
---------------------------------------------------------------------------------------------------------------------------
(Address of principal executive offices)                                                     (Zip Code)

</TABLE>

Registrants' telephone number, including area code (212) 688-4500
                                                   --------------

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

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

         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. [X]

         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 registrant's common stock is not publicly held or publicly traded.





<PAGE>


                                      INDEX

<TABLE>
<CAPTION>

                                                                                                            Page
                                                                                                            ----
<S>            <C>                                                                                          <C>
PART I

Item 1.        Business..................................................................................     1
                      (a) General Development of Business................................................     1
                      (b) Financial Information about Industry Segments..................................     1
                      (c) Narrative Description of Business..............................................     2
                      (d) Other Matters..................................................................     8
                      (e) Financial Information about Foreign and Domestic Operations....................     9

Item 2.        Properties................................................................................     9

Item 3.        Legal Proceedings.........................................................................    10

Item 4.        Submission of Matters to a Vote of Security Holders.......................................    10

PART II

Item 5.        Market for Registrants' Common Equity and Related Stockholder Matters.....................    10

Item 6.        Selected Financial Data...................................................................    10

Item 7.        Management's Discussion and Analysis of Financial Condition and
                  Results of Operations..................................................................    11

Item 7a.       Quantitative and Qualitative Disclosures about Market Risk................................    21

Item 8.        Financial Statements and Supplementary Data...............................................    21

Item 9.        Changes in and Disagreements with Accountants on Accounting and
                  Financial Disclosure...................................................................    21

PART III

Item 10.       Directors and Executive Officers of the Registrants.......................................    22

Item 11.       Executive Compensation....................................................................    24

Item 12.       Security Ownership of Certain Beneficial Owners and Management............................    26

Item 13.       Certain Relationships and Related Transactions............................................    27

Item 14.       Controls and Procedures...................................................................    29

PART IV

Item 15.       Exhibits, Financial Statement Schedules, and Reports on Form 8-K..........................    29

</TABLE>



<PAGE>


                                     PART I

Item 1.  Business

         (a) General Development of Business

         On May 6, 1996, R.A.B. Holdings, Inc., a Delaware corporation
("Holdings"), was formed to build a fully integrated specialty food business by
acquiring food manufacturers with strong brand names and integrating their
products with a strong distribution network. On March 31, 1997, Holdings
acquired Millbrook Distribution Services Inc., a Delaware corporation
("Millbrook"), which is one of the nation's largest value-added full service
independent distributors of specialty foods, health and beauty care products and
general merchandise. On January 26, 1998, Holdings formed a wholly-owned
subsidiary, R.A.B. Enterprises, Inc., a Delaware corporation ("Enterprises"). On
May 1, 1998, Enterprises acquired The B. Manischewitz Company, LLC, a Delaware
limited liability company ("Manischewitz"). Manischewitz is among the nation's
leading manufacturers of processed kosher food products including matzos,
noodles, crackers, cake mixes, cookies, soups and processed fish products.

         Concurrent with the Manischewitz acquisition, Holdings contributed its
wholly-owned subsidiary Millbrook to Enterprises. The contribution was accounted
for as an "as if" pooling of interests. Prior to the acquisitions of Millbrook
and Manischewitz, Holdings and Enterprises had no operations. Holdings and
Enterprises are referred to collectively as the "Companies".

         On January 31, 2000, Millbrook acquired certain of the assets and
operations of I. Epstein & Sons, Inc. ("Epstein"). Epstein was a full service
distributor of kosher and specialty food products. The acquisition included its
Season(R) brand of canned fish, vegetables and other specialty food products.
Concurrent with the acquisition, the management and ownership of the Season
brand was assumed by Manischewitz.

         On April 17, 2000, Millbrook acquired substantially all of the assets
and operations of the Miller Buckeye Biscuit Company, Inc. ("Miller Buckeye").
Miller Buckeye was a distributor of specialty foods, cookies, crackers and
snacks to supermarkets and other retail establishments in Ohio, Pennsylvania,
West Virginia and Western New York.

         On November 1, 2000, Manischewitz acquired substantially all of the
assets and operations of Guiltless Gourmet, Inc. ("Guiltless"). Guiltless owned
the number two selling national brand and was a leader in the development of
original baked, not fried, tortilla chips. Guiltless organic baked tortilla
chips, bean dips and salsas are found in natural food supermarkets, supermarket
chains and other grocery and food outlets.

         (b) Financial information about Industry Segments

         Industry segment information with respect to the operations of Holdings
and Enterprises is included in the notes to the Consolidated Financial
Statements of Holdings and Enterprises for the years ended March 31, 2003, 2002
and 2001 and in Item 8 herein.


                                       1
<PAGE>

         (c) Narrative Description of Business

Millbrook Distribution Services Inc.

         The Industry. Distributors provide value-added services to both
manufacturers and retailers. Manufacturers benefit from distributors broad
geographic coverage, efficient order processing and inventory management.
Distributors provide retailers access to broad product lines, the ability to
place small quantity orders and shelf and inventory management. Large
distributors with broad geographic coverage and an extensive offering of items
generally have a competitive advantage.

         Due to consolidations over the past several years, the number of
manufacturers and retailers has decreased. Additionally, retailers have
increasingly focused on reducing their supply chain costs with corresponding
improvements in their margins. As a result, we believe that manufacturers and
retailers are increasingly dependent on distributors to provide a range of
in-store retailing and merchandising functions previously performed by retail
and/or manufacturer personnel. Distributors increasingly are participating in
all stages of marketing for the products distributed, including category
management, promotions, schematic design and display of products. To efficiently
provide such services, technological innovation has become an essential element
in the distribution industry. For smaller distributors, the costs of the
required investments in technology can be prohibitive.

         Millbrook is one of only a few distributors that focuses specifically
on the distribution of specialty foods, health and beauty care products and
general merchandise. The fast growing specialty food business encompasses a wide
range of items in categories such as imported and domestic gourmet foods, as
well as natural, health and ethnic foods. Specialty foods typically generate
higher margins for retailers than those realized on other mainstream grocery
categories sold in supermarkets. In addition, the demographic trends in the
United States have sparked consumer demand for more specialty food products. As
a result, supermarkets are adding more specialty food items to their product
offerings, and aggressively promoting them in an attempt to capture a higher
market share.

         Retailers are employing a number of marketing techniques to increase
the sales of high margin specialty food items. Stores are using kiosks and free
standing displays to attractively present the products to the consumer. In
addition, retailers have segregated specialty foods into specific categories,
such as ethnic foods, natural foods, cookies and sauces. By utilizing a
"store-within-a-store" approach for specialty food, the products receive prime
shelf space within the store. Retailers also integrate specialty foods into
general product categories to familiarize consumers with unique and higher
margin products with the objective of increasing awareness and generating trial
usage among the broader consumer market. Merchandising expertise is a key
criteria for a retailer in determining its choice of a specialty food
distributor.

         The health and beauty care segment includes baby care, cosmetics,
deodorants, first-aid, hair care, over-the-counter medications, toiletries, oral
hygiene and skin care products. The general merchandise segment covers a wide
variety of non-food categories including housewares, pet supplies, stationery,
baby needs, photo and cleaning supplies. Competition in both the health and
beauty care and general merchandise categories has been intense due to the
growth of mass merchandisers that have captured market share by offering larger
assortments at "everyday low pricing." Despite losing market share, supermarkets
have maintained a stable base of customers and are expected to continue to be a
key outlet for health and beauty care products and general merchandise by
expanding product variety and offering customers one-stop shopping.



                                       2
<PAGE>


         Products Distributed. Through its comprehensive product offerings,
Millbrook distributes a wide variety of products to its customers.

         Specialty Foods. For the years ended March 31, 2003, 2002 and 2001,
specialty food sales were approximately $241.1 million, $287.3 million and
$298.9 million and represented 52.5%, 52.4% and 49.2% of Millbrook's total
revenues, respectively. The decline in specialty food sales is primarily related
to a decision made by a prior customer to move to self-distribution, customer
financial difficulties and customer bankruptcies. Millbrook's specialty food
category consists of approximately 14,500 items including ethnic, gourmet,
organic and natural foods and supplements. Millbrook offers ethnic foods such as
kosher, Asian, Italian, Irish, Mexican, Greek and German products, and gourmet
foods such as teas, coffees, spices, baking ingredients, condiments, candies,
crackers, cookies, jams and jellies. Millbrook's organic and natural food
products and supplements include items such as grains, cereals, snacks,
beverages, energy bars, baking ingredients, pasta and sauces.

         We continue to view the specialty food category as an opportunity for
future growth. Due to the higher margins associated with specialty foods,
supermarkets continue to add new specialty food items to their product
offerings. To accommodate its retail customers' desire for a broader offering of
specialty foods, Millbrook carries a wide variety of specialty food products. We
believe that Millbrook's product breadth, together with its merchandising
expertise and advanced technology in supply chain management, will continue to
enable its retail customers to capture the advantages of this product category.

         Health and Beauty Care. For the years ended March 31, 2003, 2002 and
2001, health and beauty care sales were approximately $183.7 million, $202.5
million and $223.5 million and represented 40.0%, 37.0% and 36.8% of Millbrook's
total revenues, respectively. The decline in health and beauty care sales is
principally due to customer bankruptcies. Millbrook currently carries
approximately 16,000 health and beauty care items, including a full line of
national and private label brands.

         Health and beauty care product offerings have grown due to new product
introductions and the growth in over-the-counter medications. This creates the
need for retailers to maximize variety in minimal shelf space. In recent years,
supermarkets, Millbrook's primary customer base, have lost market share in
health and beauty care products to mass merchandisers and drug store chains.
However, supermarkets have begun to recapture lost market share by increasing
the shelf space allocated to health and beauty care items and expanding the
variety of those items carried. We believe that Millbrook's capabilities and
extensive product selection make it qualified to serve both the growing mass
merchandiser demand and meet the needs of the supermarket retailers for health
and beauty care items.

         General Merchandise. For the years ended March 31, 2003, 2002 and 2001,
general merchandise sales were approximately $34.7 million, $58.0 million and
$85.4 million and represented 7.5%, 10.6% and 14.0% of Millbrook's total
revenues, respectively. The decline in general merchandise sales reflects the
change in Millbrook's customer base due to a decision made by a prior customer
to move to self-distribution, customer financial difficulties and customer
losses. Millbrook currently carries approximately 8,500 general merchandise
items. Although the traditional supermarket cannot afford to devote as much
space to the general merchandise category as compared to the mass merchandisers,
supermarkets have the advantage of more frequent customer traffic. This consumer
traffic ensures that supermarkets will remain a key outlet for general
merchandise. In addition, targeting certain departments such as pet, bath,
candle and stationery as destination categories adds to the importance of
general merchandise in supermarkets.


                                       3
<PAGE>


         Retail Services. Millbrook traditionally has supplemented its product
distribution with full supporting services such as schematic development
(including planogramming), space management, new store installations, remodeling
of existing stores, order writing, stocking, new item placement and development
and management of promotions.

         Over time, gross profit margins for these services have eroded
principally as a result of the retail strategy of "everyday low pricing." As a
result, Millbrook utilizes a system to "unbundle" each of the elements of the
full-service program and use activity-based costing to charge the customer for
each supporting service on a stand-alone basis. Millbrook offers these services
to its customers through its Millbrook Retail Solutions(SM) group, which is
solely focused on providing merchandising services.

         By using a predominantly part-time hourly workforce, management
believes Millbrook Retail Solutions has cost advantages over manufacturers and
retailers. Consequently, outsourcing these functions to Millbrook Retail
Solutions' experienced personnel, combined with Millbrook's established customer
base and technology infrastructure, appropriately position Millbrook in the
competitive retail service industry. In particular, we believe that Millbrook's
advanced technology in planogramming and its category management capabilities
enable it to provide service offerings that are not readily available from the
competition.

         Customers. Millbrook's top ten customers, which collectively
represented approximately 64%, 63% and 61% of its revenues during the years
ended March 31, 2003, 2002 and 2001, respectively, have been customers for an
average of 18 years. For the year ended March 31, 2003, supermarkets represented
approximately 90% of revenues and mass merchandisers and chain drug stores
represented approximately 10% of revenues. While Millbrook enjoys long-term
relationships with most of its customers, consistent with industry practice,
substantially all of Millbrook's customer supply agreements are on a
month-to-month basis. Millbrook does have multi-year supply agreements with
certain of its significant customers. None of these supply agreements is for a
period of greater than three years.

         For the year ended March 31, 2003, Millbrook's two largest customers,
Shaw's Supermarkets and Royal Ahold N.V., together represented approximately 37%
of its total revenues. For the years ended March 31, 2002 and 2001, Millbrook's
two largest customers, Shaw's Supermarkets and Ames Department Stores ("Ames"),
together represented approximately 32% and 28% of its total revenues,
respectively. During the year ended March 31, 2003, Ames announced its decision
to liquidate under Chapter 7 of the Bankruptcy Code.

         Suppliers. Millbrook purchases products from leading suppliers in each
of its categories. For the year ended March 31, 2003, the five largest suppliers
in each of Millbrook's three principal product categories were:

         (i)      for specialty foods, World Finer Foods, The Hain Celestial
                  Group, The B. Manischewitz Company, LLC, Unilever (Best Foods
                  and Lipton) and R.C. Bigelow;

         (ii)     for health and beauty care products, Procter & Gamble, Johnson
                  & Johnson, Pfizer/Warner Lambert, Unilever HPC and Wyeth
                  Consumer Health Care; and

         (iii)    for general merchandise, Signature Brands, Hartz Mountain
                  Corp., General Electric, Mead Products and Bradshaw
                  International.

         For the year ended March 31, 2003, the five largest suppliers
represented (i) for specialty foods, 15% of total purchases; (ii) for health and
beauty care products, 19% of total purchases; and (iii) for general merchandise,
2% of total purchases.



                                       4
<PAGE>

The B. Manischewitz Company, LLC

         The Industry. According to Progressive Grocer, the U.S. grocery
industry has been characterized by relatively stable growth based on modest
price and population increases, with total sales of approximately $535.4 billion
in 2002 reflecting a compound annual growth rate of 4.4% for the five years
ended 2002. According to Integrated Marketing Communications, Inc., kosher foods
remain one of the fastest growing categories of the specialty food segment and
are characterized by a stable base of loyal consumers represented primarily by
the Jewish population. According to Integrated Marketing Communications, Inc.
and Packaged Facts, since 1992, sales of kosher foods have increased
significantly among non-Jewish consumers due to heightened awareness of the
quality of ingredients, rabbinical supervision and processing techniques used in
manufacturing kosher foods, together with growing interest in healthier foods
and the trend toward healthier lifestyles.

         Kosher foods are manufactured in accordance with Jewish dietary laws,
which require strict adherence to quality and cleanliness standards. Achieving
such standards requires specialized knowledge and the supervision of a
designated kosher certification agency. Due to the production methods used,
kosher products generally are considered to contain higher quality and healthier
ingredients. According to Integrated Marketing Communications, Inc.,
approximately 40% of the overall kosher category is kosher for Passover
products, which are prepared under even more stringent guidelines than kosher
products consumed throughout the year.

         Products. Manischewitz' core businesses consist of traditional products
sold primarily to Jewish consumers under the Manischewitz brand; canned fish and
condiments under the Season brand; and natural and organic snack foods sold
under the Guiltless Gourmet(R) brand. Manischewitz is a manufacturer of products
historically consumed during certain Jewish holidays, principally Passover which
occurs during the spring, and Rosh Hashanah which occurs during the fall.
Manischewitz believes that, among the Jewish population, approximately 100%
recognize the Manischewitz brand name and 90% have tried one or more
Manischewitz products. Manischewitz believes that, among the non-Jewish
population, approximately 80% are familiar with the Manischewitz brand name and
over 50% have tried one or more Manischewitz products. Guiltless Gourmet and
Season products are consumed throughout the year.

         Manischewitz has built its brand awareness and consumer base by
offering a broad assortment of products that can be consumed throughout the
year, as well as expanding its product offerings to accommodate changing tastes
and the popularity of various food items. Manischewitz' recent product offerings
include a line of pasta products, concord grape matzo and the introduction of
canister packaging for its meal, starch and farfel products. Many of the new
product offerings are intended to appeal to the mainstream population to expand
the customer base for Manischewitz' product line.

         Manischewitz also licenses its name to other entities for use in the
manufacture, distribution and sale of certain kosher products including wine and
other food products. For each of the years in the three year period ended March
31, 2003, licensing revenues represented less than 2% of Manischewitz' total
revenues.

         Baked Products. Baked products include daily matzo, Passover matzo
(which is produced to more exacting standards dictated by religious tenets for
Passover) and crackers. The majority of these products are baked at
Manischewitz' Jersey City, New Jersey facilities. Matzo products in this
category are sold under the Manischewitz(R), Horowitz Margareten(R) and
Goodman's brand names. Matzo product sales generated approximately 30.1%, 29.7%
and 33.5% of Manischewitz' total revenues in fiscal 2003, 2002 and 2001,
respectively. Manischewitz has a license agreement with Goodman's to use its
name on matzo products and matzo-related products through 2005. In fiscal 2003,
matzo products and matzo-related products sold under the Goodman's name
represented less than 1% of Manischewitz' total revenues.


                                       5
<PAGE>

         Manufactured Products. Manufactured products consist of a variety of
soups, sauces, fish, borscht and other processed foods. The majority of these
products are produced at Manischewitz' Vineland, New Jersey facility.
Manufactured product sales accounted for approximately 16.5%, 16.6% and 17.6% of
Manischewitz' total revenues in fiscal 2003, 2002 and 2001, respectively.

         Co-Packed Products. Manischewitz markets a number of co-packed
products, including cookies, confectionery products, noodles, pasta, tortilla
chips, salsa, condiments, dry soup mixes and canned fish principally under the
Manischewitz, Horowitz Margareten, Goodman's, Season and Guiltless Gourmet brand
names. Manischewitz expects to continue to employ co-packers as a capital
efficient means of bringing its new products to market. Co-packed products
generated approximately 52.4%, 52.3% and 46.4% of Manischewitz' total revenues
in fiscal 2003, 2002 and 2001, respectively.

         Marketing and Product Development. In fiscal 2003, 2002 and 2001,
spending on marketing and trade promotion represented approximately 5.7%, 5.9%
and 5.1% of total revenues, respectively. Consistent with its overall business
strategy, management focused its spending on advertising, marketing and
promotion of Manischewitz' products and expanding the distribution of its
Guiltless Gourmet and Season product lines. In addition, during fiscal 2002,
Manischewitz began sponsoring "Jewish Cooking in America" on Public Broadcasting
Service.

         The Manischewitz product line continues to be expanded to strengthen
and broaden its popular appeal. Packaging has been updated to better communicate
good taste and high quality, enhance visibility on store shelves and attract a
broader spectrum of Jewish and non-Jewish consumers. Manischewitz has introduced
no-fat and low-fat items to reinforce the positive health aspects of its
products. Where appropriate, recipes have been improved and new flavors
introduced. In addition, Manischewitz has introduced new products targeted at
both Jewish and non-Jewish consumers and has begun to capitalize on the positive
Manischewitz brand image among consumers. Further, the Guiltless Gourmet brand
allows Manischewitz to capitalize on the growth of natural and organic foods by
developing new products to broaden the brand's presence and take advantage of
Manischewitz' distribution base.

         Distribution. Manischewitz principally sells its products to
independent distributors operating throughout the U.S. and Canada. Manischewitz'
two largest distributors, together represented approximately 53.9%, 49.9% and
50.7% of total revenues in fiscal 2003, 2002 and 2001, respectively. For each of
the years in the three year period ended March 31, 2003, one of the two largest
distributors was Manischewitz' affiliate, Millbrook. Among its customer base,
supermarkets represented approximately 90% of Manischewitz' fiscal 2003 total
revenues and other customers represented approximately 10%. We believe that
Manischewitz' largest supermarket customers are Albertson's, Kroger, Safeway,
Wakefern, Publix and Royal Ahold.

         We estimate that Manischewitz' products are sold in a majority of the
supermarkets throughout the U.S. Due to their importance to Jewish consumers,
Manischewitz' products are "must carry" items for many supermarkets in the U.S.
We continue to seek to obtain shelf space from supermarkets in sections other
than in the kosher aisle. The ability to display Manischewitz' products in the
non-kosher supermarket aisles for products such as crackers, noodles, soups and
side dishes, will enhance awareness of Manischewitz' products, particularly
among non-Jewish consumers. We believe the Guiltless Gourmet brand will benefit
from expanded distribution in both the natural and snack food aisles in
supermarkets.



                                       6
<PAGE>

Raw Materials

         The Companies, through their Manischewitz subsidiary, utilize a number
of raw materials in the manufacture of its matzo and matzo-related products,
principally flour. Manischewitz utilizes significant quantities of various fish
in the manufacture of its gefilte fish and the co-packing of its other canned
fish products. Manischewitz also purchases organic corn and spices for the
co-packing of its Guiltless tortilla chips. Supplies of these ingredients are
readily available from a number of sources and are purchased based on quality
and price.

Competition

Millbrook Distribution Services Inc.

         Specialty Foods. The competition in the specialty foods segment is
fragmented among approximately 100 distributors, most of which are small and
geographically limited. Millbrook is able to compete effectively in the
specialty foods segment based on its breadth of products and its logistics
capabilities. Its "piece pick" capability gives Millbrook's retailers product
variety without the inventory investment in slower-moving, high margin specialty
food products. Unlike most other specialty food distributors, Millbrook offers a
single source of supply for specialty foods, health and beauty care products and
general merchandise. This generates transportation and distribution efficiencies
for Millbrook. Millbrook's principal competitors in this segment are Gourmet
Awards, Haddon House, Distribution Plus, Inc. and Kehe Food Distributors, Inc.

         Health and Beauty Care. Supermarkets historically have placed health
and beauty care products wherever shelf space was available. As supermarkets do
not have the available shelf space to compete with the breadth of health and
beauty care items carried by mass merchandisers, they have become reliant on
delivery and inventory techniques that maximize product variety. Management is
of the opinion that Millbrook's "piece pick" capability and breadth of health
and beauty care product assortment allows its supermarket customers to
effectively compete with mass merchandisers in this product category.
Millbrook's principal competitors in this segment are SuperValu, Nash Finch and
Associated Wholesale Grocers.

         General Merchandise. Supermarkets are refocusing their efforts to carry
general merchandise specifically matched to their customer profiles and
rethinking the manner in which they allocate shelf space. We believe product
competition in selection and promotion at the retail level favors distributors
such as Millbrook. Millbrook's buying power results in a large assortment of
general merchandise that is continually tailored to meet its customers' and the
consumers' needs. Through Millbrook's "piece pick" capability, this assortment
is available to the retailers with a lower inventory investment and space
allocation. Millbrook's principal competitors in this segment are SuperValu,
Nash Finch and Associated Wholesale Grocers.

         Retail Services. The retail services industry is competitive and is
predominantly comprised of a large number of small organizations that are either
retailer, channel or region specific. In the opinion of management, there are
numerous retail service companies competing with Millbrook Retail SolutionsSM .
The principal competitive factors within the industry include (i) breadth and
quality of client services; (ii) price; (iii) the ability to execute specific
client priorities rapidly and consistently over a wide geographical region; and
(iv) technological capability.

         We believe the combination of the quality of Millbrook Retail
Solutions' client services and Millbrook's breadth of expertise, including its
retail-oriented technology, experience at store level and logistics capabilities
is unique in the industry.



                                       7
<PAGE>

The B. Manischewitz Company, LLC

         Manischewitz competes within a small group of branded kosher food
manufacturers. In the matzo category, all of the domestic producers have been in
the industry for over 80 years. The strength of Manischewitz' brand names and
the complexities of complying with kosher manufacturing requirements have all
contributed to the stability of the competitive environment faced by
Manischewitz. Management's business strategy includes promoting and marketing
Manischewitz products in the non-kosher aisles of supermarkets. However, outside
the kosher aisle, Manischewitz products compete with the products of a
significant number of companies of varying sizes, including divisions or
subsidiaries of larger companies. Many of these competitors have multiple
product lines as well as substantially greater financial and other resources
available to them.

         Manischewitz' primary competitor in the production and distribution of
matzo is Streit's, a New York based family-owned regional marketer. Within the
gefilte fish market, Manischewitz competes primarily with Rokeach and its
related brands, including Mothers, Old Vienna and Mrs. Adlers. For Manischewitz'
Guiltless Gourmet brand, the primary competitors in the marketing and
distribution of its all-natural snack products are Frito Lay, a division of
PepsiCo, Inc. and Skinny, a division of nSpired Natural Foods. For Manischewitz'
Season brand, the primary competitors in the marketing and distribution of its
canned fish products are Beach Cliff, Brunswick, King Oscar and Bumble Bee
Seafoods, LLC.

         Management believes that Manischewitz' loyal customer base and name
recognition make the brand less vulnerable to competition with respect to its
core products.

Trademarks

         Manischewitz owns a number of registered trademarks in the U.S.,
Canada, Europe, Israel, South Africa and South America. The registered
trademarks in the U.S. include Manischewitz(R), Horowitz Margareten(R), Onion
Tams(R), Passover Pantry(R), Tam Tam(R), Vege-Matzo(R), Wheat Tams(R), Design
Star of David(R), Star of David & Lion Design(R), Fishlets(R), Design of Star,
Lion & Scroll(R), Deborah Ross & Design(R), Bakit(R), Garlic Tam(R), Horowitz
Margareten & Design(R), Season(R), Season Kosher Select(R), Gold Boat(R),
Atlantic Gourmet(R), Moadim(R), Guiltless Gourmet(R), Gourmet without Guilt(R)
and Noshables(R). Manischewitz has granted exclusive licenses under certain of
its trademarks to others for the manufacture and sale of wine and other food
products. Such licenses are limited in scope to certain territories and entitle
Manischewitz to royalties based on the net sales or revenues of the licensed
products sold. Management is not aware of any facts that would have a material
adverse impact on the continued use of any of its trademarks and trade names.

         (d) Other Matters

Employees

         As of March 31, 2003, we had approximately 1,400 full-time employees,
120 part-time employees and the ability to draw upon 300 service merchandisers
on-call nationwide.

         Millbrook has approximately 180 unionized workers. Most of the
unionized workers are located at the East Brunswick, NJ and Youngstown, OH
distribution centers. These workers are represented under contracts with
Teamsters Local 802 in East Brunswick, which was ratified in December 2000 and
will expire in June 2006 and Teamsters Local 377 in Youngstown, which was
ratified in April 2000 and will expire in July 2004.


                                       8
<PAGE>

         Manischewitz has approximately 130 unionized workers at the Jersey
City, NJ and Vineland, NJ facilities. Most of the unionized workers at the
Jersey City, NJ facility are represented under a contract with Bakery,
Confectionery and Tobacco Workers International Union (AFL-CIO, Local 3), which
was ratified in October 2000 and will expire in September 2005. The unionized
workers at the Vineland, NJ facility are represented under a contract with
United Food and Commercial Workers Union (Local 56), which was ratified in May
2000 and will expire in April 2005.

         Management believes that Manischewitz' and Millbrook's relations with
their employees and the unions representing certain groups of employees are
generally good.

         (e) Financial Information about Foreign and Domestic Operations

         Millbrook provides distribution services to retail locations in 43
states throughout the United States, primarily east of the Rocky Mountains.
Manischewitz' products are primarily sold through distributors throughout the
United States. Revenues generated by sales to distributors primarily in Canada,
Europe and the Middle East accounted for less than 4% of Manischewitz' revenues
in each of the years in the three year period ended March 31, 2003.

Item 2. Properties

         Facilities. Millbrook's corporate headquarters, where management and
administrative functions are performed, is located in Leicester, Massachusetts.
Millbrook currently uses five distribution centers:

<TABLE>
<CAPTION>

                                                                                                 Approximate     Lease
                                                                                                    Square     Expiration
Property                                              Location                Own or Lease         Footage        Date
--------                                              --------                ------------       -----------   ----------
<S>                                                   <C>                     <C>                <C>           <C>
National Support Center/Distribution Center.........  Harrison, AR                 Own            1,200,000          --
Corporate Headquarters/Distribution Center..........  Leicester, MA               Lease             188,000     11/30/06
Distribution Center.................................  Youngstown, OH              Lease             262,000     03/31/07
Distribution Center.................................  Worcester, MA               Lease             241,300     08/31/07
Distribution Center.................................  E. Brunswick, NJ            Lease             177,600     07/31/08

</TABLE>

         During the year ended March 31, 2001, Millbrook closed its Ozark, AL
distribution center and it is presently being marketed for sale. In addition,
Millbrook uses 49 transfer depots located in 18 states.

         Millbrook owns or leases its fleet of approximately 80 tractors, 230
trailers and 120 vans.

         Manischewitz' corporate headquarters, where management and
administrative functions are performed, is located in Jersey City, New Jersey.
Manischewitz occupies the following properties, all of which are used in
connection with its food business:

<TABLE>
<CAPTION>

                                                                                                 Approximate
                                                                                                    Square
Property                                              Location                Own or Lease         Footage
--------                                              --------                ------------       -----------
<S>                                                   <C>                     <C>                <C>
Bakery/Warehouse/Office.............................    Jersey City, NJ            Own              139,100
Manufacturing facility..............................    Vineland, NJ               Own               67,700

</TABLE>

         The Jersey City, New Jersey bakery operates on a two-shift basis during
four months of the year and a three-shift basis during seven months of the year.
Each shift consists of eight hours. The plant, which has computerized production
equipment, is shut down for the month of July for maintenance and to prepare the
plant to meet the kosher requirements for Passover production.


                                       9
<PAGE>


         The Vineland, New Jersey manufacturing and warehousing facility is
located on a five-acre site. It has the capacity to produce 11,000 pounds of
processed fish per shift. The facility generally operates on a single shift
basis throughout the year, with its primary maintenance period in April.

Item 3. Legal Proceedings

         Holdings and Enterprises are subject to various legal actions,
regulatory investigations and proceedings and claims threatened or pending in
the normal course of their business. Neither Holdings nor Enterprises is a party
to any action or proceeding which, in the opinion of management, to the extent
not provided for through insurance, indemnification or established reserves, is
likely to have a material adverse effect on their consolidated financial
condition or consolidated results of operations.

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

         None.

                                     PART II

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

         None.

Item 6. Selected Financial Data

         The selected consolidated financial data of Holdings and Enterprises
presented below as of March 31, 2003 and 2002 and for each of the years in the
three year period ended March 31, 2003 were derived from the audited
consolidated financial statements of Holdings and Enterprises (the "Consolidated
Financial Statements") set forth herein. The selected consolidated financial
data as of March 31, 2001, 2000 and 1999 and for the years ended March 31, 2000
and 1999 were derived from the Consolidated Financial Statements of Holdings and
Enterprises which are not presented herein. The data should be read in
conjunction with the Consolidated Financial Statements, related notes and other
financial information included herein.

<TABLE>
<CAPTION>

                                                    Holdings                                      Enterprises
                                    -----------------------------------------------  ----------------------------------------------
For the years ended March 31,         1999      2000     2001      2002      2003      1999     2000     2001     2002     2003
-----------------------------         ----      ----     ----      ----      ----      ----     ----     ----     ----     ----
                                                                         (Dollars in Thousands)
<S>                                 <C>       <C>      <C>      <C>       <C>       <C>      <C>       <C>       <C>      <C>
Statement of Operations Data:
Revenues.....................       $508,293  $580,531 $652,331 $596,302  $508,082  $508,293 $580,485  $652,331  $596,302 $508,082
Gross profit.................        123,457   138,089  162,723  147,665   123,184   123,457  138,043   162,723   147,665  123,184
Operating expenses...........        113,533   122,124  153,965  137,740   110,142   113,533  122,103   153,888   137,674  110,035
Operating income.............          9,924    15,965    8,758    9,925    13,042     9,924   15,940     8,835     9,991   13,149
Interest expense, net........         20,020    18,960   20,357   19,047    16,771    14,949   15,888    17,193    15,722   14,495
Provision (benefit) for income
   taxes.....................         (3,174)   (1,146)  (3,411)  (2,602)    4,908    (1,399)     288    (2,139)   (1,642)   4,308
Loss before extraordinary item        (6,922)   (1,849)  (8,188)  (6,520)   (8,637)   (3,626)    (236)   (6,219)   (4,089)  (5,654)
Extraordinary loss on
   modification of debt.......                                                (500)
Extraordinary gain, net
   of income taxes...........                   12,914    3,194                                 4,742     3,194
Cumulative effect of change in
   accounting principle......                                              (24,230)                                        (24,230)
Net income (loss)............         (6,922)   11,065   (4,994)  (6,520)  (33,367)   (3,626)   4,506    (3,025)   (4,089) (29,884)
Balance Sheet Data:
Working capital..............       $ 51,288  $ 54,549  $76,310 $ 46,106  $ 45,782  $ 46,382 $ 55,066  $ 77,137  $ 50,412 $ 50,670
Property, plant and equipment,        38,467    37,199   32,629   29,486    25,285    38,467   37,199    32,629    29,486   25,285
   net.......................
Total assets.................        297,992   290,178  311,008  262,104   222,127   279,838  285,715   310,668   264,573  226,536
Total debt...................        184,049   170,089  204,973  168,592   165,327   136,049  145,089   179,973   143,592  140,340

</TABLE>



                                       10
<PAGE>

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

         The following discussion and analysis of Holdings' and Enterprises'
financial condition and results of operations should be read in conjunction with
the financial information included in their Consolidated Financial Statements.

Overview

         Holdings was formed in 1996 to build a fully integrated specialty food
business by acquiring food manufacturers with strong brand names and integrating
their products with a strong distribution network. On March 31, 1997, Holdings
acquired Millbrook from McKesson. On May 1, 1998, Enterprises, a wholly-owned
subsidiary of Holdings, acquired Manischewitz. The results of operations of
Manischewitz are included in the consolidated results of operations since its
date of acquisition. Concurrent with the Manischewitz acquisition, Holdings
contributed Millbrook to Enterprises. This contribution was accounted for as an
"as if" pooling of interests. Prior to its acquisition of Millbrook, Holdings
had no operations. Enterprises, which was formed in 1998 to acquire
Manischewitz, had no operations prior to that acquisition.

         On January 31, 2000, Millbrook acquired certain of the assets and
operations of Epstein. On April 17, 2000, Millbrook acquired substantially all
of the assets and operations of Miller Buckeye. On November 1, 2000,
Manischewitz acquired substantially all of the assets and operations of
Guiltless. The operating results of Epstein's distribution business and Miller
Buckeye are reflected in the operating results of Millbrook since their
respective dates of acquisition. The operating results of the Season brand
business and Guiltless are reflected in the operating results of Manischewitz
since their respective dates of acquisition.

General

         Holdings' and Enterprises' operating subsidiaries are Millbrook and
Manischewitz. Operating costs and expenses consist of cost of sales,
distribution and warehousing and selling, general and administrative expenses.
Cost of sales includes the cost of products manufactured and purchased by
Manischewitz, including raw materials, products purchased under co-packing
arrangements and manufacturing payroll and related employee benefit costs, and
the cost of products distributed by Millbrook. Distribution and warehousing
expenses include payroll and related employee benefit costs of Millbrook's
distribution operation, Manischewitz' third-party storage costs and
transportation costs. Selling, general and administrative expenses include
payroll and related employee benefit costs of Millbrook's and Manischewitz'
various sales organizations and other general and administrative functions.

Year Ended March 31, 2003 Compared to the year ended March 31, 2002

         Revenues. Revenues for the year ended March 31, 2003 decreased $88.2
million or 14.8% to $508.1 million as compared to $596.3 million for the year
ended March 31, 2002. Revenues include:

         (i)      Millbrook's revenues of $459.5 million for the year ended
                  March 31, 2003 as compared to $547.8 million for the year
                  ended March 31, 2002;

         (ii)     Manischewitz' revenues of $62.1 million for the year ended
                  March 31, 2003 as compared to $60.5 million for the year ended
                  March 31, 2002; and


                                       11
<PAGE>


         (iii)    Intersegment sales, which are eliminated in consolidation, of
                  $13.5 million for the year ended March 31, 2003 as compared to
                  $12.0 million for the year ended March 31, 2002.

Millbrook's revenues decreased $88.3 million or 16.1% for the year ended March
31, 2003 as compared to the prior year. The decrease in revenues is principally
due to decreased sales to certain customers as a result of several factors,
including a decision made by a prior customer to move to self-distribution;
customer financial difficulties and bankruptcies; customer losses; and an
overall decline in specialty food revenues resulting from lower than expected
retail sales at a number of Millbrook's customers, the aggregate of which
exceeded the growth of sales to certain other customers. The customer financial
difficulties include Ames Department Stores, one of Millbrook's significant
customers, announcing its decision to liquidate under Chapter 7 of the
Bankruptcy Code in August, 2002.

Manischewitz' revenues increased $1.6 million or 2.6% for the year ended March
31, 2003 as compared to the prior year. This increase is principally due to
increased sales of Manischewitz brand products resulting from new product
introductions, product packaging innovation and an overall reduction in the
number and amount of promotional selling programs.

         Gross Profit. Gross profit for the year ended March 31, 2003 was $123.2
million as compared to $147.7 million for the year ended March 31, 2002, a
decrease of $24.5 million or 16.6%. As a percentage of revenues, the gross
profit margin was 24.2% for the year ended March 31, 2003 as compared to 24.8%
for the year ended March 31, 2002.

The decrease in gross profit dollars and its impact on gross profit margin is
primarily due to the following:

         (i)      decreased gross profit dollars associated with Millbrook's
                  lower revenues ($23.6 million) and decreased gross profit
                  margin (0.3%) resulting from the shift in Millbrook's customer
                  base from serviced to non-serviced customers and a shift in
                  product mix from higher margin specialty food products to
                  lower margin health and beauty care products; and

         (ii)     decreased gross profit margin (0.2%) for Guiltless Gourmet
                  brand products at Manischewitz resulting from the promotional
                  costs of launching several new Guiltless Gourmet products
                  during fiscal 2003.

         Operating Expenses. Distribution and warehousing expenses for the year
ended March 31, 2003 were $45.5 million as compared to $54.1 million for the
year ended March 31, 2002. As a percentage of revenues, distribution and
warehousing expenses decreased to 9.0% for the year ended March 31, 2003 as
compared to 9.1% for the year ended March 31, 2002. Distribution and warehousing
costs were impacted by the following:

         (i)      lower warehousing headcount due to reductions made during the
                  second half of fiscal 2002 and during the year ended March 31,
                  2003 directly related to customer losses and additional
                  headcount reductions realized from a cost reduction program
                  implemented by Millbrook's management to more efficiently
                  deploy warehouse personnel; and

         (ii)     lower transportation costs realized from cost reduction
                  programs implemented by Millbrook's management to achieve more
                  efficient routing and enhanced utilization of its fleet.


                                       12
<PAGE>

         Selling, general and administrative expenses for the year ended March
31, 2003 were $64.6 million as compared to $79.4 million for the year ended
March 31, 2002. As a percentage of revenues, selling, general and administrative
expenses decreased to 12.7% for the year ended March 31, 2003 as compared to
13.3% for the year ended March 31, 2002. This decrease is principally due to the
following:

         (i)      lower headcount in Millbrook's salesforce due to reductions
                  made during the second half of fiscal 2002 and during the year
                  ended March 31, 2003 directly related to customer losses and
                  the shift in Millbrook's customer base from serviced to
                  non-serviced customers; and

         (ii)     lower headcount in Millbrook's selling, general and
                  administrative functions realized from a cost reduction
                  program implemented by Millbrook's management to streamline
                  its workforce.

         Amortization of intangibles was approximately $43,000 for the year
ended March 31, 2003, as compared to $4.2 million for the year ended March 31,
2002. This decline resulted from the adoption of SFAS No. 142, which provides
that only intangible assets with definite lives continue to be amortized.
Following the quarter ended June 30, 2002, the Company did not have any
remaining intangible assets with definite lives.

         Interest Expense. Interest expense for the year ended March 31, 2003
was $16.8 million (consisting of $2.3 million for Holdings and $14.5 million for
Enterprises, respectively) as compared to $19.0 million (consisting of $3.3
million for Holdings and $15.7 million for Enterprises, respectively) for the
year ended March 31, 2002. The decrease in interest expense is primarily
attributable to lower interest rates on lower levels of debt outstanding under
the Company's Credit Agreement and the amendment by Holdings of the Indenture
underlying 92% ($23.0 million) of its 13% Notes outstanding. The amendment,
among other things, reduced the interest rate to 6% per annum and increased the
aggregate outstanding principal by approximately $1.5 million, representing the
deferred May 2002 interest payment. The average interest rate on Holdings' and
Enterprises' debt outstanding during the year ended March 31, 2003 was 8.9%.

         Taxes. The provision for income taxes for the year ended March 31, 2003
was $4.9 million for Holdings and $4.3 million for Enterprises as compared to an
income tax benefit of $2.6 million for Holdings and $1.6 million for Enterprises
for the year ended March 31, 2002. Historically, the Company did not need a
valuation allowance (with the exception of Holdings' state tax loss
carryforwards) for the portion of the tax effect of net operating losses equal
to the amount of tax-deductible amortization of identified intangibles expected
to occur during the carryforward period of the net operating losses based upon
the timing of the reversal of other temporary differences. As a result of the
adoption of SFAS No. 142, the reversal will probably not occur during the
carryforward period of the net operating losses. Therefore, Holdings and
Enterprises recorded a deferred non-cash income tax expense of approximately
$4.7 million and $4.2 million, respectively, during the year ended March 31,
2003. In addition, Holdings and Enterprises recorded non-cash valuation
allowances to offset their respective income tax benefits from operations and
the extraordinary loss on modification of debt of $2.7 million and $1.8 million,
respectively. Both the deferred non-cash income tax benefit and the non-cash
valuation allowances recorded in the Company's operating results would have not
been required prior to the adoption of SFAS No. 142.




                                       13
<PAGE>


         Cumulative Effect of Change in Accounting Principle. Effective April 1,
2002, the Company adopted SFAS No. 142 "Goodwill and Other Intangible Assets".
Under this standard, goodwill and intangibles with indefinite useful lives,
including trademarks and tradenames are no longer systematically amortized.
Instead, they are reviewed for impairment and written down and charged to
results of operations when their carrying amount exceeds their estimated fair
values. With the assistance of an independent professional appraisal firm, the
Company performed impairment tests on the excess of cost over net assets
acquired ("goodwill") and intangibles. The previous method for determining
impairment prescribed by SFAS No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of," utilized an
undiscounted cash flow approach for the impairment assessment, while SFAS No.
142 utilizes a fair value approach. The Company has two reporting units
(Millbrook and Manischewitz) with goodwill and intangibles, which also represent
the Company's reporting segments. Goodwill and intangibles were reviewed for
impairment at the level of each reporting unit. This review indicated that the
goodwill recorded at the Company's Manischewitz subsidiary was impaired as the
carrying value of the subsidiary was in excess of its estimated fair value. In
determining the amount of the goodwill writedown, SFAS No. 142 requires an
allocation of the estimated fair value to Manischewitz' net assets. This
allocation resulted in a significant increase in the value of the subsidiary's
trademarks and tradenames, which under the provisions of SFAS No. 142 may not be
written up from their historical carrying value. Since the allocation process
utilizes the increased value of the trademarks and tradenames in arriving at the
remaining amount of goodwill to be compared to the historical carrying value of
goodwill, the amount of goodwill writedown is increased. As a result, the
Company recorded a $24.2 million non-cash charge as a cumulative effect of a
change in accounting principle for the writedown of goodwill to its estimated
fair value during the year ended March 31, 2003. The goodwill writedown was not
deductible for income taxes and, as a result, no income tax benefit was recorded
in relation to the charge.

         Extraordinary Item - Modification of Debt. Effective May 1, 2002,
Holdings amended the Indenture underlying 92% ($23.0 million) of its 13% Notes
outstanding. The amendment (i) reduced the interest rate to 6% per annum, (ii)
extended their maturity date from May 1, 2008 to May 1, 2010 and (iii) increased
the aggregate outstanding principal by approximately $1.5 million, representing
the deferred May 2002 interest payment. Holders of the amended Notes received
warrants granting them the right to purchase up to approximately 5% of Holdings'
common stock. The Company, at its option, may defer the payment of cash interest
on the 6% Notes for ten semi-annual interest payment dates through May 1, 2007.
The changes contained in the amendment constitute a material modification of the
Indenture requiring the historical deferred debt issuance costs to be written
off. Accordingly, debt issuance costs of $0.5 million were written off and
reported as an extraordinary item in the accompanying statement of operations
during the year ended March 31, 2003. The income tax benefit of $0.2 million
related to the extraordinary item was offset by a valuation allowance required
by the adoption of SFAS No. 142.

         Net Income (Loss). As a result of the foregoing, the net loss for the
year ended March 31, 2003 was $33.4 million for Holdings and $29.9 million for
Enterprises as compared to $6.5 million for Holdings and $4.1 million for
Enterprises for the year ended March 31, 2002. Given the non-cash impact of the
adoption of SFAS No. 142 and the related income tax valuation allowances
recorded, management believes the presentation of net income (loss) on a basis
comparable with the prior year provides useful information to the Company's
various constituencies. Excluding the impact of SFAS No. 142 and the
amortization of indefinite-lived intangible assets in fiscal 2002, the net loss
for the year ended March 31, 2003 was $2.9 million for Holdings and $800,000
for Enterprises as compared to $4.1 million for Holdings and $1.7 million for
Enterprises for the year ended March 31, 2002.



                                       14
<PAGE>

Year Ended March 31, 2002 Compared to the year ended March 31, 2001

         Revenues. Revenues for the year ended March 31, 2002 decreased $56.0
million or 8.6% to $596.3 million as compared to $652.3 million for the year
ended March 31, 2001. Revenues include:

         (i)      Millbrook's revenues of $547.8 million for the year ended
                  March 31, 2002 as compared to $607.8 million for the year
                  ended March 31, 2001;

         (ii)     Manischewitz' revenues of $60.5 million for the year ended
                  March 31, 2002 as compared to $56.9 million for the year ended
                  March 31, 2001; and

         (iii)    Intersegment sales, which are eliminated in consolidation, of
                  $12.0 million for the year ended March 31, 2002 as compared to
                  $12.4 million for the year ended March 31, 2001.

Millbrook's revenues decreased $60.0 million or 9.9% for the year ended March
31, 2002 as compared to the prior year. The decrease in revenues is principally
due to decreased sales to certain customers as a result of several factors,
including customer decisions to move toward self-distribution, customer
financial difficulties, customer losses (principally during the second half of
fiscal 2001) and industry consolidation, the aggregate of which exceeded the
growth of sales to certain other customers. During the two years ended March 31,
2002, Millbrook's revenues were negatively impacted by the financial
difficulties of three of its significant customers (Bradlees, Ames and K-Mart),
all of which filed for protection under Chapter 11 of the Bankruptcy Code.
Bradlees ultimately liquidated in March 2001. As of March 31, 2002, Ames and
K-Mart were operating in bankruptcy and developing their reorganization plans
and Millbrook only had a significant continuing business relationship with Ames.

Manischewitz' revenues increased $3.6 million or 6.3% for the year ended March
31, 2002 as compared to the prior year. This increase is principally due to the
following:

         (i)      sales to new customer accounts gained as a result of the
                  Guiltless Gourmet acquisition in November 2000 and increased
                  sales of Season brand products ($5.6 million); partially
                  offset by

         (ii)     decreased sales of Manischewitz brand products ($1.3 million).

         Gross Profit. Gross profit for the year ended March 31, 2002 was $147.7
million as compared to $162.7 million for the year ended March 31, 2001, a
decrease of $15.0 million or 9.3%. As a percentage of revenues, the gross profit
margin was 24.8% for the year ended March 31, 2002 as compared to 24.9% for the
year ended March 31, 2001.

The decrease in gross profit dollars and its impact on gross profit margin is
primarily due to the following:

         (i)      decreased gross profit dollars associated with Millbrook's
                  lower revenues ($17.7 million) and decreased gross profit
                  margin resulting from the shift in Millbrook's customer base
                  from serviced to non-serviced customers (0.1%); partially
                  offset by

         (ii)     increased gross profit dollars on sales to new customer
                  accounts gained as a result of the Guiltless Gourmet
                  acquisition in November 2000 and sales of Season brand
                  products ($3.4 million).


                                       15
<PAGE>


         Operating Expenses. Distribution and warehousing expenses for the year
ended March 31, 2002 were $54.1 million as compared to $59.8 million for the
year ended March 31, 2001. As a percentage of revenues, distribution and
warehousing expenses decreased to 9.1% for the year ended March 31, 2002 as
compared to 9.2% for the year ended March 31, 2001. Distribution and warehousing
costs were impacted by the following:

         (i)      lower headcount resulting from the closure of Millbrook's
                  distribution center in Greenville, North Carolina and the
                  consolidation of its Cincinnati, Ohio refrigerated facility
                  into its Youngstown, Ohio distribution center; and

         (ii)     lower transportation costs realized from cost reduction
                  programs implemented by Millbrook's management to achieve more
                  efficient routing and enhanced utilization of its fleet;
                  partially offset by

         (iii)    increased distribution costs associated with sales to new
                  customer accounts gained as a result of the Guiltless Gourmet
                  acquisition in November 2000.

         Selling, general and administrative expenses for the year ended March
31, 2002 were $79.4 million as compared to $90.1 million for the year ended
March 31, 2001. As a percentage of revenues, selling, general and administrative
expenses decreased to 13.3% for the year ended March 31, 2002 as compared to
13.8% for the year ended March 31, 2001. This decrease is principally due to the
following:

         (i)      lower headcount in Millbrook's salesforce due to reductions
                  made during the year ended March 31, 2002 directly related to
                  customer losses;

         (ii)     lower headcount in Millbrook's general and administrative
                  departments as a result of the consolidation in August 2000
                  and April 2001 of the Epstein and Miller Buckeye operations,
                  respectively, which were acquired in the prior fiscal year;
                  and

         (iii)    lower headcount in Millbrook's selling, general and
                  administrative functions realized from a cost reduction
                  program implemented by Millbrook's management to streamline
                  its workforce; partially offset by

         (iv)     incremental compensation and related employee benefit costs
                  resulting from the Guiltless Gourmet acquisition in November
                  2000.

         Amortization of intangibles was $4.2 million for the year ended March
31, 2002 as compared to $4.1 million for the year ended March 31, 2001. This
increase is due to amortization resulting from the Guiltless acquisition.

         Interest Expense. Interest expense for the year ended March 31, 2002
was $19.0 million (consisting of $3.3 million for Holdings and $15.7 million for
Enterprises, respectively) as compared to $20.4 million (consisting of $3.2
million for Holdings and $17.2 million for Enterprises, respectively) for the
year ended March 31, 2001. The decrease in interest expense is primarily
attributable to lower interest rates on the Company's revolving credit
borrowings and slightly lower levels of debt outstanding under the Company's
Credit Agreement. The average interest rate on Holdings' and Enterprises' debt
outstanding during the year ended March 31, 2002 was 9.8% and 9.3%,
respectively.



                                       16
<PAGE>

         Taxes. For the year ended March 31, 2002, the benefit for income taxes
was $2.6 million and $1.6 million for Holdings and Enterprises, respectively, as
compared to a benefit of $3.4 million and $2.1 million for Holdings and
Enterprises for the year ended March 31, 2001. The change of $0.8 million and
$0.5 million for Holdings and Enterprises, respectively, principally relates to
the results of operations. The benefit for income taxes for the year ended March
31, 2002 also includes a valuation allowance of $0.4 million established to
offset the portion of the deferred tax asset related to Holdings' state tax loss
carryforwards.

         Extraordinary Item - Early Extinguishment of Debt. The extraordinary
gain on early extinguishment of debt for the year ended March 31, 2001 was $3.2
million (net of income taxes of $2.1 million). This gain resulted from
Enterprises' repurchase of approximately $18.8 million of its outstanding 10.5%
Notes.

         Net Income (Loss). As a result of the foregoing, the net loss for the
year ended March 31, 2002 was $6.5 million for Holdings and $4.1 million for
Enterprises as compared to $5.0 million for Holdings and $3.0 million for
Enterprises for the year ended March 31, 2001.

Financial Condition, Liquidity and Capital Resources

         Operations for the year ended March 31, 2003, excluding non-cash
charges for the loss on modification of debt at Holdings, the cumulative effect
of a change in accounting principle, depreciation and amortization, deferred
income taxes and other non-cash charges, provided cash of $2.2 million for
Holdings and $4.3 million for Enterprises as compared to providing cash of $2.6
million for Holdings and $5.2 million for Enterprises for the year ended March
31, 2002. During the year ended March 31, 2003, other changes in assets and
liabilities resulting from operating activities provided cash of $4.1 million
for Holdings and $1.5 million for Enterprises as compared to providing cash of
$29.9 million for Holdings and $28.1 million for Enterprises for the year ended
March 31, 2002. As a result, net cash provided by operating activities were $6.3
million for Holdings and $5.8 million for Enterprises in fiscal 2003 as compared
to $32.5 million for Holdings and $33.3 million for Enterprises in fiscal 2002.
Investing activities, which principally consisted of the acquisitions of plant
and equipment in both fiscal years resulted in a use of cash of approximately
$500,000 and $1.9 million for both Holdings and Enterprises for the years ended
March 31, 2003 and 2002, respectively. During the year ended March 31, 2003,
financing activities, which principally consisted of $3.2 million of repayments
under the credit agreement by Holdings and Enterprises, and debt modification
costs of approximately $600,000 for Holdings, utilized cash of $3.8 million for
Holdings and $3.3 million for Enterprises. During the year ended March 31, 2002,
financing activities, which principally consisted of the repayment of $36.4
million under the credit agreement by Holdings and Enterprises, offset by a $1.6
million payment from the interest escrow account by Holdings and debt
modification costs of approximately $700,000 for Holdings, utilized cash of
$35.5 million for Holdings and $36.4 million for Enterprises. The amounts repaid
under the credit agreement during the years ended March 31, 2003 and 2002,
include the utilization of approximately $500,000 and $6.8 million,
respectively, of cash surrender value available under Millbrook's deferred
compensation arrangements.

         At March 31, 2003, outstanding borrowings under the credit agreement
were $60.0 million. Under the terms of the credit agreement, substantially all
of Millbrook's assets and the accounts receivable and inventory of Manischewitz
are pledged to provide collateral for borrowings and Enterprises is restricted
from making distributions to Holdings to pay dividends. At March 31, 2003,
Millbrook and Manischewitz had approximately $6.5 million of cash and
approximately $14.0 million of available borrowing capacity under the credit
agreement. In addition, there were approximately $7.2 million of cumulative
unpaid dividends on Holdings' series A and series B preferred stock.



                                       17
<PAGE>


         At March 31, 2003, the Company's balance sheets include a $10.7 million
deferred income tax liability related to the taxable temporary differences
resulting from different amortization periods for identified intangibles. With
the adoption of SFAS No. 142, the Company's tax deductible goodwill and
indefinite-lived intangible assets are no longer amortized for financial
reporting purposes. Therefore, this deferred income tax liability will not
reverse and will not be payable unless the underlying assets are sold or an
impairment is recognized for tax purposes.

         The following information provides a summary of Holdings' and
Enterprises' contractual obligations and other commercial commitments as of
March 31, 2003:

<TABLE>
<CAPTION>

(Dollars in Thousands)
                                                                            Less Than                                     After 5
Contractual Obligations                                         Total        1 Year       1 - 3 Years      4-5 Years       Years
-------------------------------------------------------       --------      ---------     -----------     ----------      --------
<S>                                                       <C>               <C>           <C>             <C>             <C>
Long-Term Debt ........................................       $165,327       $      -       $140,340       $  2,229       $ 22,758
Capital Lease Obligations .............................             89             73             16              -              -
Operating Leases ......................................         18,841          5,004          8,720          4,846            271
Unconditional Purchase Obligations ....................          2,059          2,059              -              -              -
Other Long-Term Obligations (at maturity) .............         19,479            938          2,155          1,618         14,768
                                                              --------       --------       --------       --------       --------
Total Contractual Cash Obligations ....................       $205,795       $  8,074       $151,231       $  8,693       $ 37,797
                                                              ========       ========       ========       ========       ========
<CAPTION>

                                                          Total Amounts     Less Than                                     After 5
Other Commercial Commitments                                Committed        1 Year       1 - 3 Years      4-5 Years       Years
-------------------------------------------------------   -------------     ---------     -----------     ----------      --------
<S>                                                       <C>               <C>           <C>             <C>             <C>
Lines of Credit .......................................       $      -       $      -        $      -        $     -        $    -
Standby Letters of Credit .............................          5,616          5,616               -              -             -
Guarantees ............................................              -              -               -              -             -
Other Commercial Commitments ..........................             90             90               -              -             -
                                                              --------       --------        --------        -------        ------
Total Commercial Commitments ..........................       $  5,706       $  5,706        $      -        $     -        $    -
                                                              ========       ========        ========        =======        ======

</TABLE>

         Holdings and Enterprises expect capital expenditure spending for the
year ending March 31, 2004 to be approximately $2.0 million. Such expenditures
include, among other things, leasehold improvements and the acquisition of
computer equipment and software, manufacturing machinery and equipment. It is
anticipated that these capital commitments for 2004 will be financed through
working capital, operating leases and cash flow from operations.

         Given the continuing instability of the U.S. supermarket industry and
its impact on certain of our customers, Holdings and Enterprises continue to
anticipate some loss of revenues in its health and beauty care category, which
tends to be more of a commodity nature, as acquirors seek to achieve
consolidation synergies by utilizing existing infrastructure. These anticipated
reductions in revenue, as well as unforeseen customer financial difficulties,
may occur at the same time that we continue to implement our strategy of
expanding the specialty food category of our business. Holdings' and
Enterprises' results of operations will be dependent upon obtaining, and the
timing of, increased revenues from existing and new specialty food customers in
light of anticipated losses from the health and beauty care category and
unforeseen customer financial difficulties. While Holdings and Enterprises
believe the transition of a greater percentage of their composite business to
the specialty food category can be accomplished by increasing sales to existing
customers and obtaining new customers, there can be no assurance that Holdings
and Enterprises can accomplish the goals of their strategy.



                                       18
<PAGE>


         Effective May 1, 2002, Holdings amended the Indenture underlying 92%
($23.0 million) of its 13% Notes outstanding. The amendment (a) reduces the
interest rate to 6% per annum, (b) extends their maturity date from May 1, 2008
to May 1, 2010 and (c) increases the aggregate outstanding principal by
approximately $1.5 million, representing the deferred May 2002 interest payment.
Holders of these Notes received warrants granting them the right to purchase up
to approximately 5% of Holdings' common stock. Holdings, at its option, may
defer the payment of cash interest on the 6% Notes for ten semi-annual interest
payment dates through May 1, 2007. On November 1, 2002 and May 1, 2003, Holdings
elected to defer the cash payment of interest on its 6% Notes.

         Interest payments on the senior notes and borrowings under the credit
agreement represent significant obligations of Holdings, Enterprises and their
subsidiaries. The primary source of liquidity of Holdings and Enterprises will
be cash flows from the operations of Millbrook and Manischewitz and borrowings
under the credit agreement. Subject to the preceding discussion, Holdings and
Enterprises believe that, based upon current and anticipated financial
performance, asset sales, cash flows from operations and borrowings under the
credit agreement will be adequate to meet anticipated requirements for capital
expenditures, working capital and scheduled interest payments on the senior
notes. However, the aforementioned capital requirements of Holdings and
Enterprises may change. The Companies are in compliance with the covenants
contained in the credit agreement and the indentures relating to the senior
notes and expect to be in compliance in the future. At March 31, 2003, Holdings
and Enterprises had total outstanding indebtedness of $165.3 million and $140.3
million, respectively. The ability of Holdings and Enterprises to satisfy
capital requirements, to borrow under the credit agreement and to repay or
refinance the senior notes will depend on the future financial performance of
Holdings and Enterprises, which in turn will be subject to general economic
conditions and to financial, business and other factors, including factors
beyond Holdings' and Enterprises' control.

Effects of Inflation and Other Matters

         For the year ended March 31, 2003, Holdings' and Enterprises' cost of
product remained relatively stable. To the extent possible, Holdings' and
Enterprises' objective is to offset the impact of inflation through productivity
enhancements, cost reductions and price increases.

         Holdings and Enterprises are not involved in any significant
environmental matters.

         Accounting Pronouncements - Statement of Financial Accounting Standards
("SFAS") No. 133 "Accounting for Derivative Instruments and Hedging Activities"
was issued in June 1998. SFAS No. 133 requires the recognition of all
derivatives in the consolidated balance sheet as either assets or liabilities
measured at fair value. We adopted SFAS No. 133, as amended by SFAS No. 137 and
SFAS No. 138, during the year ended March 31, 2001. The adoption of SFAS No. 133
did not have a material impact on our financial position or overall trends in
results of operations and has not resulted in significant changes to our
financial risk management practices.

         Emerging Issues Task Force ("EITF") Issue No. 00-25 "Vendor Income
Statement Characterization of Consideration Paid to a Reseller of the Vendor's
Products" was issued in September 2000. EITF No. 00-25 requires the
reclassification of certain consideration paid to a reseller by a vendor as a
reduction of income on the vendor's income statement. We adopted EITF No. 00-25
effective April 1, 2001. The adoption of EITF No. 00-25 did not have a material
impact on our overall trends in results of operations.



                                       19
<PAGE>

         SFAS No. 143 "Accounting for Asset Retirement Obligations" was issued
in August 2001 and is effective for fiscal years beginning after June 15, 2001.
SFAS No. 143 establishes accounting standards for recognition and measurement of
a liability for an asset retirement obligation and the associated asset
retirement cost. SFAS No. 144 "Accounting for the Impairment or Disposal of
Long-Lived Assets" was issued in October 2001 and is effective for fiscal years
beginning after December 15, 2001. SFAS No. 144 addresses financial accounting
and reporting for the impairment of long-lived assets. We adopted SFAS No. 143
and 144 effective April 1, 2002. The adoption of SFAS No. 143 and 144 did not
have a material impact on our financial position or overall trends in results of
operations.

         SFAS No. 145 "Rescission of FASB Statements No. 4, 44, and 64,
Amendment of FASB Statement No. 13, and Technical Corrections" was issued in
April 2002 and is effective for fiscal years beginning after May 15, 2002. SFAS
No. 145 eliminates the requirement to classify gains and losses from the
extinguishment of debt as extraordinary, requires certain lease modifications to
be treated the same as a sale-leaseback transaction and makes other
non-substantive technical corrections to existing pronouncements. We will adopt
SFAS No. 145 when it becomes effective.

         SFAS No. 146 "Accounting for Costs Associated with Exit or Disposal
Activities" was issued in June 2002 and is effective prospectively for exit or
disposal activities initiated after December 31, 2002, with earlier adoption
encouraged. SFAS No. 146 requires companies to recognize costs associated with
exit or disposal activities when they are incurred rather than at the date of a
commitment to an exit or disposal plan. Examples of costs covered by the
standard include lease termination costs and certain employee severance costs
that are associated with a restructuring, discontinued operations, plant
closing, or other exit or disposal activities. The Companies will adopt SFAS No.
146 for any future exit or disposal activities.

         SFAS No. 149 "Amendment of Statement 133 on Derivative Instruments and
Hedging Activities" was issued in April 2003 and is effective for contracts
entered into or modified after June 30, 2003 and for hedging relationships
designated after that date. SFAS No. 149 amends and clarifies accounting for
derivative instruments, including certain derivative instruments embedded in
other contracts, and hedging activities under SFAS No. 133. The adoption of SFAS
No. 149 will not have a material impact on our financial position or overall
trends in results of operations and will not result in any significant change to
our financial risk management practices.

         SFAS No. 150 "Accounting for Certain Financial Instruments with
Characteristics of both Liabilities and Equity" was issued in May 2003 and is
effective for instruments entered into or modified after May 15, 2003. SFAS No.
150 requires that certain financial instruments including mandatorily redeemable
instruments and forward purchase contracts be reported as liabilities by their
issuers. We will adopt SFAS No. 150 when it becomes effective.

Critical Accounting Policies

         Our consolidated financial statements are prepared in conformity with
accounting principles generally accepted in the United States of America. The
preparation of these financial statements requires the use of estimates,
judgments, and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the periods presented. Actual results may differ
significantly from the estimates previously applied by the Companies which were
based on different assumptions and conditions. The significant accounting
principles which we believe are the most important to aid in fully understanding
our financial results are the following:


                                       20
<PAGE>


         Concentration of Credit Risk - Trade accounts receivable potentially
subject the Companies to credit risk. The Companies extend credit to their
customers, principally in the U.S. supermarket industry, based upon an
evaluation of the customer's financial condition and credit history and
generally do not require collateral. The Companies' allowances for doubtful
accounts are based upon the expected collectability of trade accounts
receivable.

         The Companies' operating subsidiaries, Millbrook and Manischewitz,
generate 90% of their revenues from customers in the U.S. supermarket industry.

         Inventories - Inventories are stated at the lower of cost or market.
Cost is determined by the last-in, first-out ("LIFO") method.

         Revenue Recognition - Revenue is recognized when products are shipped
or services are provided to customers. Provisions for returns, rebates and
allowances and bad debts are based upon historical experience and known events.

Forward-Looking Statements

         The foregoing discussion in "Management's Discussion and Analysis of
Financial Condition and Result of Operations" contains "forward-looking"
statements. Additionally, written materials issued and oral statements made from
time to time by Holdings and Enterprises may contain forward-looking statements.
Forward-looking statements can be identified by the fact that they do not relate
strictly to historical or current facts and by their use of words such as
"goals", "expects", "plans", "believes", "estimates", "forecasts", "projects",
"intends" and other words of similar meaning. Execution of business and
acquisition strategies, expansion of product lines and increase of distribution
networks or product sales are areas, among others, whose future success may be
difficult to predict. They are based on management's then-current information,
assumptions, plans, expectations, estimates and projections regarding the food
and wholesale distribution industries. However, such statements are not
guarantees of future performance, and actual results and outcomes may differ
materially from what is expressed depending on a variety of factors, many of
which are outside of Holdings' and Enterprises' control.

         Among the factors that could cause actual outcomes or results to differ
materially from what is expressed in these forward-looking statements are
changes in the demand for, supply of, and market prices of Holdings' and
Enterprises' products, the financial condition of customers, the action of
current and potential new competitors, the continuing instability of the U.S.
supermarket industry, changes in technology and economic conditions.

Item 7a. Quantitative and Qualitative Disclosures about Market Risk

         Market risk represents the risk of loss that may impact the
consolidated financial position, results of operations or cash flows of Holdings
and Enterprises due principally to adverse conditions in commodity market prices
and interest rate risk related to debt obligations outstanding. Holdings and
Enterprises do not use financial instruments or derivatives for any trading or
other speculative purposes.

         Holdings and Enterprises secure future commitments for certain
commodities based upon historical and projected consumption such that reasonable
possible near term changes in commodity prices would not result in a material
effect on future earnings, fair values or cash flows of Holdings and
Enterprises. Holdings and Enterprises manage interest rate risk through the
strategic use of fixed and variable rate debt.

Item 8.  Financial Statements and Supplementary Data

         Refer to the Index to Financial Statements on page F-1 for the required
information.

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

         None.



                                       21
<PAGE>

                                    PART III

Item 10. Directors and Executive Officers of the Registrants

         The directors and executive officers of Holdings and Enterprises, and
where indicated, the senior executive officer of each of Millbrook and
Manischewitz is as set forth in the table below:

<TABLE>
<CAPTION>

Name                      Age     Position
----                      ---     --------
<S>                       <C>       <C>
Richard A. Bernstein*      56     Chairman, President, Chief Executive Officer and Director
Lewis J. Korman*           58     Vice Chairman and Director
Steven M. Grossman*        42     Executive Vice President, Chief Financial Officer, Treasurer and
                                  Director
James A. Cohen, Esq.*      57     Senior Vice President - Legal Affairs and Secretary and Director
                                  of Enterprises
Ira A. Gomberg*            59     Senior Vice President
Hal B. Weiss*              46     Assistant Treasurer
Richard H. Hochman         57     Director of Holdings
Jenny Morgenthau           58     Director of Holdings
Michael A. Pietrangelo     61     Director of Holdings

Senior executive officer of Millbrook:
Robert A. Sigel            49     President and  Chief Executive Officer of Millbrook and Executive
                                  Vice President and Director of Holdings

Senior executive officer of Manischewitz:
Bruce W. Glickstein        57     President and Chief Executive Officer of Manischewitz and Director
                                  of Holdings
</TABLE>

* Titles of these individuals are the same for Holdings and Enterprises unless
  otherwise specified.

         Richard A. Bernstein has served as Chairman, President and Chief
Executive Officer of Holdings and Enterprises and as a director of Enterprises
since its inception in March, 1998 and of Holdings since its inception in May,
1996. In addition to his positions with Holdings and Enterprises, Mr. Bernstein
is a member of the Board of Directors and Chairman of Millbrook and is the
Chairman and Manager of Manischewitz. Mr. Bernstein is Chairman and Manager of
RABCO Luxury Holdings LLC, a New York limited liability company ("RABCO"), a
diversified holding entity for luxury products, which has the exclusive right,
through its subsidiaries, to distribute watches and timepieces for several watch
brands in the United States, Canada, Mexico and throughout the Caribbean. Mr.
Bernstein is also President of P&E Properties, Inc., a private commercial real
estate ownership/management company of which Mr. Bernstein is the sole
shareholder. Mr. Bernstein was the Chairman and Chief Executive Officer and a
director of Western Publishing Group, Inc. from 1984 to May 1996. Mr. Bernstein
also served as Chairman of the Board and Chief Executive Officer of RABCO Health
Services, Inc. and General Medical Corporation, a medical and surgical supply
distribution company, from April 1987 through August 1993, and Chairman and
Chief Executive Officer of Harris Wholesale Company, a pharmaceutical and health
and beauty care distribution company, from 1989 through May 1992. Mr. Bernstein
is a trustee of New York University and a Director and Vice President of the
Police Athletic League. He also devotes substantial time to other business and
charitable activities.


                                       22
<PAGE>


         Lewis J. Korman has been Vice Chairman of Holdings and Enterprises
since their inception and is a director of Holdings and Enterprises. Mr. Korman
is also a member of the Board of Managers of Manischewitz. He also is a
principal in or serves as a consultant to companies involved in the
entertainment industry. Mr. Korman is a principal in and a member of the Board
of Managers of a non-affiliated company which provides, through on-line and
traditional publishing channels, preparation and testing for (i) occupations
which require certification, and (ii) students and schools where standardized
examinations are administered for assessment or advancement. Prior to joining
Holdings in January 1997, Mr. Korman was President and Chief Operating Officer
of Savoy Pictures Entertainment, Inc. from its founding in 1992 until its merger
with Silver King Communications, Inc. in December 1996. Prior thereto, Mr.
Korman was Senior Vice President and Chief Operating Officer of Columbia
Pictures Entertainment, Inc. and Chairman of its Motion Picture Group until its
sale to Sony Corporation at the end of 1989.

         Steven M. Grossman has been Executive Vice President, Chief Financial
Officer and Treasurer and a director of Holdings and Enterprises since their
inception. In addition to his positions with Enterprises and Holdings, Mr.
Grossman is a member of the Board of Directors and Executive Vice President -
Finance and Administration of Millbrook and is a member of the Board of Managers
and the Executive Vice President, Chief Financial Officer and Treasurer of
Manischewitz. Mr. Grossman is also Executive Vice President and Chief Financial
Officer of RABCO and each of its subsidiaries and Chief Financial Officer of P&E
Properties, Inc. Mr. Grossman was Executive Vice President and Chief Financial
Officer of Western Publishing Group, Inc. from June 1994 to May 1996 and Vice
President - Financial Planning of Western Publishing Group, Inc. from July 1992
to June 1994 and of RABCO Health Services, Inc. from July 1992 to August 1993.
Mr. Grossman also serves on the Board of Directors of 4Kids Entertainment, Inc.,
a New York Stock Exchange company. Mr. Grossman is a certified public accountant
licensed in New York.

         James A. Cohen, Esq. has been Senior Vice President - Legal Affairs and
Secretary of Holdings and Enterprises since their inception and is a director of
Enterprises. In addition to his positions with Enterprises and Holdings, Mr.
Cohen is a member of the Board of Directors and the Senior Vice President -
Legal Affairs of Millbrook and Manischewitz and is a member of Manischewitz'
Board of Managers. Mr. Cohen is also Senior Vice President - Legal Affairs of
RABCO and each of its subsidiaries and a senior executive of P&E Properties,
Inc. Mr. Cohen was Senior Vice President - Legal Affairs and Secretary of
Western Publishing Group, Inc. from 1984 to May 1996 and Senior Vice President -
Legal Affairs and Secretary of RABCO Health Services, Inc. from April 1987
through August 1993.

         Ira A. Gomberg has been Senior Vice President of Holdings and
Enterprises since their inception. In addition to his position with Holdings and
Enterprises, Mr. Gomberg is a Senior Vice President of Millbrook and
Manischewitz. Mr. Gomberg is also Senior Vice President of RABCO and each of its
subsidiaries and a senior executive of P&E Properties, Inc. Mr. Gomberg was
Senior Vice President of Western Publishing Group, Inc. from 1986 to May 1996
and Senior Vice President of RABCO Health Services, Inc. from April 1987 through
August 1993.

         Hal B. Weiss has been Assistant Treasurer of Holdings and Enterprises
since their inception. In addition to his position with Holdings and
Enterprises, Mr. Weiss is a Vice President and Assistant Treasurer of Millbrook
and Manischewitz. Mr. Weiss is also the Assistant Treasurer of RABCO and each of
its subsidiaries and Controller of P&E Properties, Inc. Mr. Weiss served as
Assistant Treasurer of Western Publishing Group, Inc. from 1990 through May 1996
and Assistant Treasurer of RABCO Health Services, Inc. from April 1987 through
August 1993. Mr. Weiss is a certified public accountant licensed in New York.


                                       23
<PAGE>


         Richard H. Hochman is Chairman of Regent Capital Management Corp. a
private investment company, making equity and mezzanine investments in
companies, and has served in that capacity since April 1995. From 1990 through
April 1995, he was a Managing Director of the Corporate Finance Department of
Paine Webber Incorporated and served as a member of its Debt and Equity
Commitment Committees. Prior to joining PaineWebber, Mr. Hochman served as a
Managing Director of Drexel Burnham Lambert, Inc. from 1984 through 1990. Mr.
Hochman also serves on the Board of Directors of Cablevision Systems Corp. and
Evercom, Inc.

         Jenny Morgenthau has been Chief Executive Officer of The Fresh Air
Fund, one of New York's preeminent charitable corporations, since 1983. Prior to
joining The Fresh Air Fund, Ms. Morgenthau worked for New York City's Special
Services for Children, the Department of City Planning and the New York State
Urban Development Corporation. Ms. Morgenthau serves on the Board of Directors
of a number of charitable and cultural organizations.

         Michael A. Pietrangelo is of Counsel in the Memphis, Tennessee law firm
of Pietrangelo Cook PLC, which he joined in February 1998. Previously, Mr.
Pietrangelo was President of Johnson Products Co., a subsidiary of IVAX
Corporation that manufactured and sold cosmetic and health and beauty care
products, principally intended for the African-American consumer. Mr.
Pietrangelo also has held a number of executive positions in the consumer
products industry at Schering-Plough Corporation, including President of the
Personal Care Products Group, and has served as President and Chief Operating
Officer of Western Publishing Group, Inc. and President and Chief Executive
Officer of Cleo, Inc., a subsidiary of Gibson Greetings, Inc. Mr. Pietrangelo
also serves on the Board of Directors of Medicis Pharmaceutical Corporation, a
New York Stock Exchange company.

         Robert A. Sigel has been President, Chief Executive Officer and
director of Millbrook since it was acquired by Holdings from McKesson in March
1997. Mr. Sigel became a director of Holdings in March 1999 and an Executive
Vice President of Holdings in June 2002. Mr. Sigel has been associated with
Millbrook's business since 1977, having served as Vice President, Sales and
Merchandising, Executive Vice President, President and Chief Executive Officer
of Millbrook Distributors, Inc. and President and Chief Executive Officer of the
service merchandising division of McKesson, which became the current Millbrook.
From 1995 through March 1997, Mr. Sigel also served as a Corporate Vice
President of McKesson and on McKesson's Management Board.

         Bruce W. Glickstein has been President and Chief Executive Officer of
Manischewitz since January 2002. Mr. Glickstein became a director of Holdings in
January 2002. From July 1985 to January 1995, Mr. Glickstein held senior sales
and marketing positions with General Medical Corporation and American Hospital
Supply Corporation, two of the leading medical products companies in the United
States.

Item 11. Executive Compensation

         The following table sets forth the compensation earned or paid,
including deferred compensation of the Chief Executive Officer and the most
highly compensated executive officers of Holdings, Enterprises, Millbrook and
Manischewitz for services rendered for each of the fiscal years indicated.

         None of Holdings, Enterprises, Millbrook or Manischewitz pays a salary
to Messrs. Bernstein, Grossman and Cohen. Enterprises reimburses P&E Properties,
Inc., an entity of which Mr. Bernstein is the sole shareholder ("P&E
Properties"), for providing various services, including executive services
rendered by certain of its executive officers. Although Mr. Bernstein does not
receive any salary from P&E Properties, a portion of these amounts may be deemed
indirect compensation to Mr. Bernstein. Messrs. Grossman and Cohen receive a
salary from P&E Properties for executive services rendered to Holdings,
Enterprises, Millbrook and Manischewitz. See "Certain Relationships and Related
Transactions - Related Party Transactions" on page 28.



                                       24
<PAGE>

<TABLE>
<CAPTION>

                                                                                               Long-Term
                                                                                              Compensation
                                                                Annual Compensation           ------------
                                                             --------------------------       Options/SARs
         Name and Principal Position               Year      Salary ($)(1)(2)  Bonus ($)           (#)
         ---------------------------               ----      ----------        ---------      -------------
         <S>                                       <C>       <C>               <C>            <C>
         Holdings and Enterprises

         Richard A. Bernstein                      2003      $       --         $     --              --
              Chairman, President and Chief        2002      $       --         $     --              --
              Executive Officer                    2001      $       --         $     --              --

         Steven M. Grossman                        2003      $295,750           $     --              --
              Executive Vice President,            2002      $295,750           $     --              --
              Chief Financial Officer and          2001      $260,000           $     --              --
              Treasurer

         James A. Cohen                            2003      $234,000           $     --              --
              Senior Vice President - Legal        2002      $234,000           $     --              --
              Affairs                              2001      $214,500           $     --              --

         Millbrook

         Robert A. Sigel                           2003      $475,000           $     --              --
              Chief Executive Officer              2002      $445,000           $     --              --
              and President of Millbrook           2001      $400,465           $     --              --

         Manischewitz

         Bruce W. Glickstein                       2003      $250,844           $     --              --
         Chief Executive Officer                   2002      $ 48,077(3)        $     --              --
              and President of Manischewitz
</TABLE>


(1)      These amounts do not include amounts paid on behalf of executive
         officers under the Companies' benefit plans. Such benefit plans, which
         are offered to all full-time employees of the Companies include a
         retirement and profit-sharing plan, medical and dental insurance,
         disability insurance and life insurance.
(2)      Other compensation in the form of perquisites and other personal
         benefits has been omitted as such benefits constituted less than the
         lesser of $50,000 or 10% of the total annual salary and bonus for each
         of the named officers for each fiscal year.
(3)      Mr. Glickstein became Chief Executive Officer and President of
         Manischewitz in January 2002.


                                       25
<PAGE>



Item 12. Security Ownership of Certain Beneficial Owners and Management

         The following table contains, as of March 31, 2003, information
regarding the beneficial ownership of the common stock and preferred stock of
Holdings:

         (1)      by each person who is known by Holdings to own beneficially
                  more than 5% of the outstanding shares of common stock or
                  preferred stock of Holdings;

         (2)      by each of the directors and executive officers of Holdings;
                  and

         (3)      by all directors and executive officers of Holdings as a
                  group.

         Based on information furnished by those owners, we believe that the
beneficial owners of the securities listed below have investment and voting
power for all the shares of common stock and preferred stock of Holdings shown
as being beneficially owned by them. The securities are subject to the voting
agreement described under the heading "Certain Relationships and Related
Transactions--Voting Agreement" on page 27. Holdings owns 200 shares of the
common stock of Enterprises, which represents all of the issued and outstanding
capital stock of Enterprises.

<TABLE>
<CAPTION>

                                                                  Number of                  Number of
                                                                  Shares of    Percentage    Shares of    Percentage
                                      Number of                   Series A      of Total      Series B     of Total
                                      Shares of    Percentage     Preferred     Shares of    Preferred     Shares of
                                    Common Stock    of Total      Stock of      Series A      Stock of     Series B
                                     of Holdings    Shares of     Holdings      Preferred     Holdings     Preferred
Name of                             Beneficially  Common Stock  Beneficially    Stock of    Beneficially   Stock of
Beneficial Owner                        Owned      of Holdings      Owned       Holdings       Owned       Holdings
----------------                    ------------  ------------  ------------   -----------  ------------   ---------
<S>                                 <C>           <C>           <C>            <C>          <C>            <C>
Richard A. Bernstein...............     42,500          40.4%        12,500        50.0%         1,000       100.0%
Robert A. Sigel....................      6,600           6.3            250         1.0
James A. Cohen, Esq................      3,610           3.4            150          .6
Steven M. Grossman.................      3,490           3.3            100          .4
Lewis J. Korman....................      3,450           3.3            500         2.0
Ira A. Gomberg.....................      2,850           2.7            250         1.0
Bruce W. Glickstein................      2,500           2.4             --         --
Hal B. Weiss.......................      1,460           1.4            150          .6
Richard H. Hochman.................      1,200           1.2            500         2.0
Michael A. Pietrangelo.............        360            .3            150          .6
Jenny Morgenthau...................        300            .3            125          .5
All directors and executive
officers as a group (11 persons)...     68,320          65.0%        14,675        58.7%         1,000       100.0%

</TABLE>



                                       26
<PAGE>

<TABLE>
<CAPTION>

Name of                                                Address of
Beneficial Owner                                       Beneficial Owner
----------------                                       ----------------
<S>                                                    <C>
Richard A. Bernstein
James A. Cohen, Esq.
Steven M. Grossman
Lewis J. Korman
Ira A. Gomberg
Hal B. Weiss.........................................  R.A.B. Holdings, Inc.
                                                       444 Madison Avenue, Suite 601
                                                       New York, New York 10022

Robert A. Sigel......................................  Millbrook Distribution Services Inc.
                                                       Route 56
                                                       88 Huntoon Memorial Highway
                                                       Leicester, Massachusetts 01524

Bruce W. Glickstein..................................  The B. Manischewitz Company, LLC
                                                       One Manischewitz Plaza
                                                       Jersey City, New Jersey 07302

Richard H. Hochman...................................  Regent Capital Management Corp.
                                                       505 Park Avenue, 17th Floor
                                                       New York, New York 10022

Michael A. Pietrangelo...............................  Pietrangelo Cook PLC
                                                       International Plaza
                                                       6410 Poplar, Suite 190
                                                       Memphis, Tennessee 38119

Jenny Morgenthau.....................................  The Fresh Air Fund
                                                       633 Third Avenue, 14th Floor
                                                       New York, New York 10017
</TABLE>

Item 13. Certain Relationships and Related Transactions

Voting Agreement

         Mr. Bernstein is a party to a voting agreement with each of the holders
of the series A preferred stock and common stock of Holdings. Under the voting
agreement these stockholders agreed to vote all of their shares of series A
preferred stock and common stock as Mr. Bernstein directs or, if Mr. Bernstein
does not give direction, in a manner consistent with the manner in which he
votes his shares of series A preferred stock and common stock. The voting
agreement also provides that the stockholders shall execute any written consent
of holders of series A preferred stock or common stock as Mr. Bernstein directs
or, if Mr. Bernstein does not give direction, in a manner which is consistent
with his vote or written consent on the matter. Pursuant to the voting
agreement, the stockholders have agreed not to execute any other consent of
holders of series A preferred stock or common stock.




                                       27
<PAGE>


         In the event that a stockholder fails to comply with the voting
provisions above, Mr. Bernstein holds a proxy to vote the stockholder's shares
or execute a written consent in any manner as he may determine in his
discretion. Under the voting agreement, Mr. Bernstein shall not be liable to any
stockholder or anyone making a claim under that stockholder as a result of any
vote or the exercise of any proxy by Mr. Bernstein. This is true even if that
vote or exercise of proxy adversely affects, or results in the decrease in the
value of, such stockholder's shares.

         The voting agreement shall terminate on the earliest of (i) the date a
stockholder, and that stockholder's heirs, personal representatives, donees and
trustees of any trusts in which that stockholder has an interest, during the
stockholder's life or when he or she dies, ceases to own any of the shares of
Holdings; (ii) the date on which the common stock of Holdings is listed or
admitted to trade on any national securities exchange or is quoted on the NASDAQ
system or similar means; or (iii) March 31, 2007.

Related Party Transactions

         At the time of the acquisition of Millbrook by Holdings and the
acquisition of Manischewitz by Enterprises, Millbrook and Manischewitz entered
into separate arrangements with P&E Properties. In these arrangements, Millbrook
agreed to pay a quarterly management fee of $100,000 and Millbrook and
Manischewitz agreed to reimburse P&E Properties for providing various services,
including executive services and out-of-pocket and other expenses incurred on
Millbrook's and Manischewitz' behalf. These services include among other things,
treasury, cash management, certain financial reporting, legal, labor and lease
negotiation and employee benefits administration. For the year ended March 31,
2003, P&E Properties was (i) paid $400,000 in management fees by Millbrook; (ii)
reimbursed $1,100,000 for services provided to Millbrook; and (iii) reimbursed
$540,000 for services provided to Manischewitz. The aforementioned fees include
the reimbursement for executive salaries disclosed in Item 11 on page 24.

         The services provided are based upon (i) the number of hours incurred
at the applicable pay rate; and (ii) out-of-pocket expenses, related to the
services provided. In addition, in fiscal 2003, Millbrook and Manischewitz
reimbursed P&E Properties approximately $103,000 and $23,000, respectively for
use of an airplane owned by P&E Properties. When commercial flights were
reasonably available to the destination, the reimbursement was determined at the
rate of the normal first class fare. When commercial flights were not available,
the reimbursement amount was equal to the hourly variable costs of the airplane
multiplied by the number of hours of use.

         In the opinion of management, these methodologies provided a reasonable
basis for such allocations. In addition, each of Holdings, Enterprises,
Millbrook and Manischewitz believe that the terms of the arrangement with P&E
Properties were no less favorable than could have been obtained from
unaffiliated third parties on an arm's length basis.



                                       28
<PAGE>


Shareholders Agreements

         Each employee of Millbrook or Manischewitz who owns shares of the
common stock of Holdings is a party to a shareholders agreement with Holdings.
These agreements prohibit transfer of such shares other than to a member of the
employee shareholder's immediate family or a trustee of a trust for the benefit
of the employee shareholder or his immediate family. In the event of the
termination of such employee, Holdings has the option or obligation, under
certain circumstances, to purchase all the employee shareholder's shares at
prices not greater than their fair market value.

Item 14. Controls and Procedures

         (a) Evaluation of disclosure controls and procedures

         As required by new Rule 13a - 14 under the Securities Exchange Act of
1934, within 90 days prior to the date of this report, the Companies carried out
an evaluation under the supervision and with the participation of the Companies'
management, including the Companies' Chief Executive Officer and Chief Financial
Officer, of the effectiveness of the design and operation of the Companies'
disclosure controls and procedures. Based upon that evaluation, the Chief
Executive Officer and Chief Financial Officer concluded that the Companies'
disclosure controls and procedures are effective in ensuring that information
required to be disclosed by the Companies in the reports it files or submits
under the Securities Exchange Act is included in such reports.

         (b) Changes in internal controls

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

                                     PART IV

Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

         (a)    1. The Financial Statements listed in the accompanying Index to
                   Financial Statements and Schedules are filed as part of this
                   report.
                2. The exhibits listed in the accompanying Index to Exhibits
                   are filed as part of this report.
         (b)    Reports on Form 8-K filed in Fourth Quarter of fiscal 2003.
                   None.
         (c)    Index to Exhibits.

                Exhibit No.       Description of Document
                -----------       -----------------------
                2.1               Purchase Agreement dated as of March 3, 1998
                                  among R.A.B. Food Holdings, Inc., MANO
                                  Holdings I, LLC, KBMC Acquisition Company,
                                  L.P., MANO Holdings Corporation and the
                                  stockholders of MANO Holdings Corporation
                                  (incorporated by reference to Exhibit 2.1 to
                                  the Registrants' Registration Statement No.
                                  333-66221 on Form S-4, filed on October 28,
                                  1998 (the "Registration Statement")).

                3.1               Certificate of Incorporation  of R.A.B.
                                  Holdings, Inc. (incorporated by reference to
                                  Exhibit 3.1 to the Registration Statement).



                                       29
<PAGE>

                Exhibit No.       Description of Document
                -----------       -----------------------
                3.2               Certificate of Amendment of Certificate of
                                  Incorporation of R.A.B. Holdings, Inc.
                                  (incorporated by reference to Exhibit 3.2 to
                                  the Registration Statement).

                3.2.1             Certificate of Designation of R.A.B. Holdings,
                                  Inc. for the Series A Preferred Stock.
                                  (incorporated by reference to Exhibit 3.2.1 to
                                  the Registrants' Annual Report on Form 10-K
                                  for the fiscal year 2000 (the "2000 Form
                                  10-K")).

                3.2.2             Certificate of Designation of R.A.B. Holdings,
                                  Inc. for the Series B Preferred Stock.
                                  (incorporated by reference to Exhibit 3.2.2 to
                                  the 2000 Form 10-K).

                3.3               Bylaws of R.A.B. Holdings, Inc. (incorporated
                                  by reference to Exhibit 3.3 to the
                                  Registration Statement).

                3.4               Certificate of Incorporation of R.A.B.
                                  Enterprises, Inc. (incorporated by reference
                                  to Exhibit 3.4 to the Registration Statement).

                3.5               Amendment of Certificate of Incorporation of
                                  R.A.B. Enterprises, Inc. (incorporated by
                                  reference to Exhibit 3.5 to the Registration
                                  Statement).

                3.6               Bylaws of R.A.B. Enterprises, Inc.
                                  (incorporated by reference to Exhibit 3.6 to
                                  the Registration Statement).

                3.7               Certificate of Incorporation of Millbrook
                                  Distribution Services Inc. (incorporated by
                                  reference to Exhibit 3.7 to the Registration
                                  Statement).

                3.8               Bylaws of Millbrook Distribution Services Inc.
                                  (incorporated by reference to Exhibit 3.8 to
                                  the Registration Statement).

                3.9               Certificate of Formation of The B.
                                  Manischewitz Company, LLC (incorporated by
                                  reference to Exhibit 3.9 to the Registration
                                  Statement).

                3.10              Operating Agreement of The B. Manischewitz
                                  Company, LLC (incorporated by reference to
                                  Exhibit 3.10 to the Registration Statement).

                4.1               Indenture, dated as of May 1, 1998, among
                                  R.A.B. Holdings, Inc. and PNC Bank, National
                                  Association, as Trustee, relating to the
                                  Holdings Notes (incorporated by reference to
                                  Exhibit 4.1 to the Registration Statement).

                4.1.1             Amended and Restated Indenture, dated as of
                                  May 1, 1998, Amended and Restated as of May 1,
                                  2002, between R.A.B. Holdings, Inc., and
                                  JPMorgan Chase Bank, as Trustee (incorporated
                                  by reference to Exhibit 4.1.1 to the
                                  Registrants' Annual Report on Form 10-K for
                                  the fiscal year 2002 (the "2002 Form 10-K")).


                                       30
<PAGE>


                Exhibit No.       Description of Document
                -----------       -----------------------
                  4.2             Form of Old Holdings Note (included as
                                  Exhibit A to Exhibit 4.1 to the Registration
                                  Statement) (incorporated by reference to
                                  Exhibit 4.2 to the Registration Statement).

                4.3               Form of New Holdings Note (included as Exhibit
                                  B to Exhibit 4.1 to the Registration
                                  Statement) (incorporated by reference to
                                  Exhibit 4.3 to the Registration Statement).

                4.3.1             Form of 6% Senior Note of R.A.B. Holdings,
                                  Inc., due 2010, dated May 1, 2002
                                  (incorporated by reference to Exhibit 4.3.1 to
                                  the 2002 Form 10-K).

                4.3.2             Form of 13% Senior Note of R.A.B. Holdings,
                                  Inc., due 2008, dated May 1, 2002
                                  (incorporated by reference to Exhibit 4.3.2 to
                                  the 2002 Form 10-K).

                4.4               Indenture, dated as of May 1, 1998, among
                                  R.A.B. Enterprises, Inc. and PNC Bank,
                                  National Association, as Trustee, relating to
                                  the Old Enterprises Notes (incorporated by
                                  reference to Exhibit 4.4 to the Registration
                                  Statement).

                4.5               Form of Old Enterprises Note (included as
                                  Exhibit A to Exhibit 4.4 hereto) (incorporated
                                  by reference to Exhibit 4.5 to the
                                  Registration Statement).

                4.6               Form of New Enterprises Note (included as
                                  Exhibit B to Exhibit 4.4 hereto) (incorporated
                                  by reference to Exhibit 4.6 to the
                                  Registration Statement).

                4.7               Exchange and Registration Rights Agreement,
                                  dated as of May 1, 1998 between Holdings and
                                  Chase Securities Inc. relating to the Old
                                  Holdings Notes (incorporated by reference to
                                  Exhibit 4.7 to the Registration Statement).

                4.8               Exchange and Registration Rights Agreement,
                                  dated as of May 1, 1998 among Enterprises, the
                                  Guarantors named therein and Chase Securities
                                  Inc. relating to the Old Enterprises Notes
                                  (incorporated by reference to Exhibit 4.8 to
                                  the Registration Statement).

                4.9               Purchase Agreement, dated April 28, 1998 among
                                  Holdings, Enterprises, Millbrook and Chase
                                  Securities, Inc. (incorporated by reference to
                                  Exhibit 4.9 to the Registration Statement).

                4.10              Form of Warrant to Purchase Common Stock of
                                  R.A.B. Holdings, Inc., dated as of May 1, 2002
                                  (incorporated by reference to Exhibit 4.10 to
                                  the 2002 Form 10-K).


                                       31
<PAGE>


                Exhibit No.       Description of Document
                -----------       -----------------------
                4.11              Form of Securityholders Agreement, dated as of
                                  May 1, 2002, by and among R.A.B. Holdings,
                                  Inc., Mr. Richard A. Bernstein and each
                                  securityholder which is a party thereto
                                  (incorporated by reference to Exhibit 4.11 to
                                  the 2002 Form 10-K).

                4.12              Form of Registration Rights Agreement, dated
                                  as of May 1, 2002 by and among R.A.B. Holdings
                                  and each securityholder which is a party
                                  thereto (incorporated by reference to Exhibit
                                  4.12 to the 2002 Form 10-K).

                9.1               Form of Voting Agreement (incorporated by
                                  reference to Exhibit 9.1 to Amendment No. 1 to
                                  the Registration Statement, filed on December
                                  29, 1998).

                10.1              Credit Agreement, dated as of May 1, 1998
                                  among Millbrook, Manischewitz, the Lenders
                                  party thereto, The Chase Manhattan Bank, as
                                  administrative and collateral agent for the
                                  Lenders, and NationsBank, N.A., as Co-Agent
                                  and Documentation Agent (the "Amended and
                                  Restated Credit Agreement") (incorporated by
                                  reference to Exhibit 10.1 to the Registration
                                  Statement).

                10.1.1            Amendment dated as of February 8, 1999 to the
                                  Amended and Restated Credit Agreement, dated
                                  as of May 1, 1998. (incorporated by reference
                                  to Exhibit 10.1.1 to the Registrants' Annual
                                  Report on Form 10-K for the fiscal year 1999
                                  (the "1999 Form 10-K")).

                10.1.2            Amendment dated as of February 19, 1999 to the
                                  Amended and Restated Credit Agreement, dated
                                  as of May 1, 1998. (incorporated by reference
                                  to Exhibit 10.1.2 to the 1999 Form 10-K).

                10.1.3            Amendment dated as of March 24, 1999 to the
                                  Amended and Restated Credit Agreement, dated
                                  as of May 1, 1998. (incorporated by reference
                                  to Exhibit 10.1.3 to the 1999 Form 10-K).

                10.1.4            Amendment dated as of April 5, 1999 to the
                                  Amended and Restated Credit Agreement, dated
                                  as of May 1, 1998. (incorporated by reference
                                  to Exhibit 10.1.4 to the 2000 Form 10-K).

                10.1.5            Amendment dated as of January 31, 2000 to the
                                  Amended and Restated Credit Agreement, dated
                                  as of May 1, 1998. (incorporated by reference
                                  to Exhibit 10.1.5 to the 2000 Form 10-K).

                10.1.6            Consent and Amendment dated as of April 17,
                                  2000 to the Amended and Restated Credit
                                  Agreement, dated as of May 1, 1998.
                                  (incorporated by reference to Exhibit 10.1.6
                                  of the Registrants' Annual Report on Form 10-K
                                  for the fiscal year 2001 (the "2001 Form
                                  10-K")).

                10.1.7            Amendment dated as of April 24, 2000 to the
                                  Amended and Restated Credit Agreement, dated
                                  as of May 1, 1998. (incorporated by reference
                                  to Exhibit 10.1.7 to the 2001 Form 10-K).


                                       32
<PAGE>

                Exhibit No.       Description of Document
                -----------       -----------------------
                10.1.8            Amendment dated as of June 9, 2000 to the
                                  Amended and Restated Credit Agreement, dated
                                  as of May 1, 1998. (incorporated by reference
                                  to Exhibit 10.1.8 to the 2001 Form 10-K).

                10.1.9            Consent and Amendment dated as of November 1,
                                  2000 to the Amended and Restated Credit
                                  Agreement, dated as of May 1, 1998.
                                  (incorporated by reference to Exhibit 10.1.9
                                  to the 2001 Form 10-K).

                10.1.10           Consent and Amendment dated as of June 29,
                                  2001 to the Amended and Restated Credit
                                  Agreement, dated as of May 1, 1998.
                                  (incorporated by reference to Exhibit 10.1.10
                                  to the 2001 Form 10-K).

                10.1.11           Amendment and Consent dated as of April 30,
                                  2002 to the Amended and Restated Credit
                                  Agreement, dated as of May 1, 1998
                                  (incorporated by reference to Exhibit 10.1.11
                                  to the 2002 Form 10-K).

                10.1.12           Amendment Agreement dated as of October 31,
                                  2001 to the Amended and Restated Credit
                                  Agreement, dated as of May 1, 1998
                                  (incorporated by reference to Exhibit 10.1.12
                                  to the 2002 Form 10-K).

              * 10.1.13           Amendment Agreement dated as of February 14,
                                  2003 to the Amendment and Restated Credit
                                  Agreement, dated as of May 1, 1998.

                10.2              Stock Purchase Agreement dated as of February
                                  21, 1997 between R.A.B. Holdings, Inc. and
                                  McKesson Corporation (incorporated by
                                  reference to Exhibit 10.2 to Amendment No. 1
                                  to the Registration Statement, filed on
                                  December 29, 1998).

                10.3              Pledge Agreement dated as of September 14,
                                  2001, by and between Holdings and The Chase
                                  Manhattan Bank (incorporated by reference to
                                  Exhibit 10.3 to the 2002 Form 10-K).

                10.4              Non-Recourse Pledge Agreement and Irrevocable
                                  Proxy dated as of October 31, 2001, by and
                                  between MANO Holdings Corporation and The
                                  Chase Manhattan Bank (incorporated by
                                  reference to Exhibit 10.4 to the 2002 Form
                                  10-K).

                10.5              Second Amended and Restated Non-Recourse
                                  Pledge Agreement and Irrevocable Proxy dated
                                  as of October 31, 2001, by and between R.A.B.
                                  Enterprises, Inc., and The Chase Manhattan
                                  Bank (incorporated by reference to Exhibit
                                  10.5 to the 2002 Form 10-K).

                10.6              Amended and Restated Security Agreement, dated
                                  as of October 31, 2001, by and among
                                  Manischewitz and The Chase Manhattan Bank
                                  (incorporated by reference to Exhibit 10.6 to
                                  the 2002 Form 10-K).

                21.1              List of subsidiaries of the Co-Registrants
                                  (incorporated by reference to Exhibit 21.1 to
                                  the Registration Statement).


                                       33
<PAGE>


                Exhibit No.       Description of Document
                -----------       -----------------------
                * 99.1            Certification pursuant to Section 906 of the
                                  Sarbanes-Oxley Act of 2002 by Chief Executive
                                  Officer.

                * 99.2            Certification pursuant to Section 906 of the
                                  Sarbanes-Oxley Act of 2002 by Chief Financial
                                  Officer.



                * Filed herewith.


         (d)    Financial Statement Schedules.
                The financial statements schedules are listed in the
                accompanying Index to Financial Statements and Schedules.



                                       34
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized, in the city of New
York, state of New York on the 24th day of June, 2003.

                                        R.A.B HOLDINGS, INC.


                                       /s/ Richard A. Bernstein
                                       ----------------------------------------
                                       Richard A. Bernstein, President
                                       and Chief Executive 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 date indicated.

<TABLE>
<CAPTION>

<S>                                        <C>                                                  <C>
/s/ Richard A. Bernstein                   Chairman, President, Chief Executive Officer         June 24, 2003
----------------------------------------   and Director (principal executive officer)
Richard A. Bernstein


/s/ Steven M. Grossman                     Executive Vice President, Chief Financial            June 24, 2003
----------------------------------------   Officer, Treasurer and Director
Steven M. Grossman                              (principal financial and accounting officer)


/s/ Lewis J. Korman                        Vice Chairman and Director                           June 24, 2003
----------------------------------------
Lewis J. Korman

/s/ Robert A. Sigel                        Executive Vice President and Director                June 24, 2003
----------------------------------------
Robert A. Sigel

/s/ Bruce W. Glickstein                    Director                                             June 24, 2003
----------------------------------------
Bruce W. Glickstein

/s/ Richard H. Hochman                     Director                                             June 24, 2003
----------------------------------------
Richard H. Hochman

/s/ Jenny Morgenthau                       Director                                             June 24, 2003
----------------------------------------
Jenny Morgenthau

/s/ Michael A. Pietrangelo                 Director                                             June 24, 2003
----------------------------------------
Michael A. Pietrangelo

</TABLE>


Supplemental information to be furnished with reports filed pursuant to Section
15(d) of the Act by registrants which have not registered securities pursuant to
Section 12 of the Act.

No annual report or proxy material has been sent to security holders of each
registrant.



                                       35
<PAGE>


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized, in the city of New
York, state of New York on the 24th day of June, 2003.

                                           R.A.B ENTERPRISES, INC.


                                           /s/ Richard A. Bernstein
                                           ------------------------------------
                                           Richard A. Bernstein, President
                                           and Chief Executive 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 date indicated.

<TABLE>
<CAPTION>

<S>                                        <C>                                                  <C>
/s/ Richard A. Bernstein                   Chairman, President, Chief Executive Officer         June 24, 2003
----------------------------------------   and Director
Richard A. Bernstein                            (principal executive officer)


/s/ Steven M. Grossman                     Executive Vice President, Chief Financial            June 24, 2003
----------------------------------------   Officer, Treasurer and Director
Steven M. Grossman                              (principal financial and accounting officer)


/s/ Lewis J. Korman                        Vice Chairman and Director                           June 24, 2003
----------------------------------------
Lewis J. Korman

/s/ James A. Cohen                         Senior Vice President - Legal Affairs,               June 24, 2003
----------------------------------------   Secretary and Director
James A. Cohen

</TABLE>


Supplemental information to be furnished with reports filed pursuant to Section
15(d) of the Act by registrants which have not registered securities pursuant to
Section 12 of the Act.

No annual report or proxy material has been sent to security holders of each
registrant.



                                       36
<PAGE>


     CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Richard A. Bernstein, certify that:

1.   I have reviewed this annual report on Form 10-K for the year ended March
     31, 2003 by R.A.B. Holdings, Inc., a Delaware corporation ("Holdings"), and
     R.A.B. Enterprises, Inc., a Delaware corporation ("Enterprises" and,
     together with Holdings, the "Registrant");

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

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

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

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

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

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

5.   The Registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the Registrant's auditors and the audit
     committee of Registrant's Board of Directors:

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

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

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


June 24, 2003                              /s/ Richard A. Bernstein
                                           --------------------------
                                           Richard A. Bernstein
                                           Chief Executive Officer


                                       37
<PAGE>

     CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Steven M. Grossman, certify that:

1.   I have reviewed this annual report on Form 10-K for the year ended March
     31, 2003 by R.A.B. Holdings, Inc., a Delaware corporation ("Holdings"), and
     R.A.B. Enterprises, Inc., a Delaware corporation ("Enterprises" and,
     together with Holdings, the "Registrant");

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

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

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

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

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

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

5.   The Registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the Registrant's auditors and the audit
     committee of Registrant's Board of Directors:

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

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

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


June 24, 2003                  /s/ Steven M. Grossman
                               ----------------------
                               Steven M. Grossman
                               Chief Financial Officer




                                       38


<PAGE>

                   INDEX TO FINANCIAL STATEMENTS AND SCHEDULES


<TABLE>
<CAPTION>


Financial Statements                                                                                                   Page
--------------------                                                                                                   ----
<S>                                                                                                                    <C>
Consolidated Financial Statements of R.A.B. Holdings, Inc. And Subsidiaries and
    R.A.B. Enterprises, Inc. And Subsidiaries
  Independent Auditors' Report.................................................................................         F-2
  Consolidated Balance Sheets as of March 31, 2003 and 2002....................................................         F-3
  Consolidated Statements of Operations for the Years Ended
     March 31, 2003, 2002 and 2001.............................................................................         F-4
  Consolidated Statements of Stockholders' (Deficit) Equity (Holdings) for the Years Ended
     March 31, 2003, 2002 and 2001.............................................................................         F-5
  Consolidated Statements of Stockholder's Equity (Enterprises) for the Years Ended
     March 31, 2003, 2002 and 2001.............................................................................         F-6
  Consolidated Statements of Cash Flows for the Years Ended
     March 31, 2003, 2002 and 2001.............................................................................         F-7
  Notes to Consolidated Financial Statements...................................................................         F-8

  Schedules
  ---------
    I - Condensed Financial Information of Registrants.........................................................         S-1
    II - Valuation and Qualifying Accounts.....................................................................         S-5

</TABLE>

         Schedules which are not included have been omitted because either they
are not required or are not applicable or because the required information has
been included elsewhere in the consolidated financial statements or notes
thereto.




                                      F-1
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
R.A.B. Holdings, Inc.
New York, New York

To the Board of Directors and Stockholder of
R.A.B. Enterprises, Inc.
New York, New York

We have audited the accompanying consolidated financial statements and financial
statement schedules of R.A.B. Holdings, Inc. and subsidiaries and R.A.B.
Enterprises, Inc. (a wholly-owned subsidiary of R.A.B. Holdings, Inc.)
(collectively the "Companies") and its subsidiaries listed in the foregoing
index. These financial statements and financial statement schedules are the
responsibility of the Companies' management. Our responsibility is to express an
opinion on the financial statements and financial statement schedules based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. 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, such consolidated financial statements present fairly, in all
material respects, the financial positions of R.A.B. Holdings, Inc. and
subsidiaries and R.A.B. Enterprises, Inc. and subsidiaries as of March 31, 2003
and 2002, and the results of their operations and their cash flows for each of
the three years in the period ended March 31, 2003, in conformity with
accounting principles generally accepted in the United States of America. Also,
in our opinion, such financial statement schedules, when considered in relation
to the basic consolidated financial statements taken as a whole, present fairly,
in all material respects, the information set forth therein.

As discussed in Note 7 to the consolidated financial statements, the Companies
changed their method of accounting for goodwill and other intangible assets
during the year ended March 31, 2003 to conform to Statement of Financial
Accounting Standards No. 142.



DELOITTE & TOUCHE LLP

June 19, 2003
New York, New York



                                      F-2
<PAGE>


R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(In thousands except for share and per share data)


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

<TABLE>
<CAPTION>

March 31,                                                                               2003                       2002
---------------------------------------------------------------------       ---------------------------  --------------------------
                                                                              Holdings      Enterprises   Holdings      Enterprises
                                                                             ---------     ------------  ----------     ------------
<S>                                                                         <C>            <C>           <C>            <C>
                                      ASSETS
Current assets:
  Cash                                                                      $   6,452      $   6,444      $   4,526      $   4,456
  Accounts receivable, net                                                     38,352         38,352         38,058         38,058
  Inventories                                                                  50,960         50,960         59,006         59,006
  Other current assets                                                          6,653         12,205         11,649         15,889
                                                                            ---------      ---------      ---------      ---------
     Total current assets                                                     102,417        107,961        113,239        117,409
Other assets                                                                    4,453          3,318          5,134          3,433
Property, plant and equipment, net                                             25,285         25,285         29,486         29,486
Goodwill                                                                       50,010         50,010         74,240         74,240
Intangibles, net                                                               39,962         39,962         40,005         40,005
                                                                            ---------      ---------      ---------      ---------

Total assets                                                                $ 222,127      $ 226,536      $ 262,104      $ 264,573
                                                                            =========      =========      =========      =========

                  LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY
Current liabilities:
  Current maturities of long-term debt                                      $       -      $       -      $   2,767      $   2,767
  Accounts payable                                                             34,347         34,347         41,421         41,421
  Other current liabilities                                                    22,288         22,944         22,945         22,809
                                                                            ---------      ---------      ---------      ---------
     Total current liabilities                                                 56,635         57,291         67,133         66,997
Noncurrent liabilities:
  Long-term debt                                                              165,327        140,340        165,825        140,825
  Deferred compensation                                                         9,044          9,044          9,238          9,238
  Deferred income taxes                                                        10,662         10,662          7,640          7,640
  Other liabilities                                                             8,830          8,830          7,015          7,015
                                                                            ---------      ---------      ---------      ---------
     Total noncurrent liabilities                                             193,863        168,876        189,718        164,718

Commitments and contingencies

Stockholders' (deficit) equity:
  Preferred stock, $500 par value, 100,000 shares authorized,
   24,875 shares of Series A issued and outstanding                            12,344              -         12,344              -
   1,000 shares of Series B issued and outstanding                                500              -            500              -
  Common stock, $.01 and $1.00 par value, 1,000,000 shares
   and 200 shares authorized, issued 105,100 shares and
   200 shares                                                                       1              -              1              -
  Notes receivable from stock sales                                               (92)             -           (195)             -
  Additional paid-in capital                                                    2,622         39,482            373         39,482
  Retained earnings (deficit)                                                 (39,564)       (34,936)        (6,197)        (5,052)
  Accumulated other comprehensive loss                                         (4,177)        (4,177)        (1,572)        (1,572)
                                                                            ---------      ---------      ---------      ---------
                                                                              (28,366)           369          5,254         32,858
  Less common stock in treasury 4,600 shares and 600 shares                         5              -              1              -
                                                                            ---------      ---------      ---------      ---------
     Total stockholders' (deficit) equity                                     (28,371)           369          5,253         32,858
                                                                            ---------      ---------      ---------      ---------

Total liabilities and stockholders' (deficit) equity                        $ 222,127      $ 226,536      $ 262,104      $ 264,573
                                                                            =========      =========      =========      =========

</TABLE>



                See notes to Consolidated Financial Statements


                                      F-3
<PAGE>


R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands)
-------------------------------------------------------------------------------
<TABLE>
<CAPTION>

For the years ended March 31,                                    2003                     2002                     2001
---------------------------------------------------     -----------------------  ------------------------   -----------------------
                                                        Holdings    Enterprises   Holdings    Enterprises   Holdings    Enterprises
                                                        ---------   -----------  ----------   -----------   ---------   -----------
<S>                                                     <C>         <C>          <C>          <C>           <C>         <C>
Revenues                                                $ 508,082    $ 508,082    $ 596,302    $ 596,302    $ 652,331    $ 652,331

Costs and expenses:
  Cost of sales                                           384,898      384,898      448,637      448,637      489,608      489,608
  Selling                                                  39,733       39,733       51,398       51,398       59,032       59,032
  Distribution and warehousing                             45,520       45,520       54,108       54,108       59,797       59,797
  General and administrative                               24,846       24,739       28,021       27,955       31,069       30,992
  Amortization of intangibles                                  43           43        4,213        4,213        4,067        4,067
                                                        ---------    ---------    ---------    ---------    ---------    ---------

     Total costs and expenses                             495,040      494,933      586,377      586,311      643,573      643,496
                                                        ---------    ---------    ---------    ---------    ---------    ---------



Operating income                                           13,042       13,149        9,925        9,991        8,758        8,835


Interest expense, net                                      16,771       14,495       19,047       15,722       20,357       17,193
                                                        ---------    ---------    ---------    ---------    ---------    ---------


Loss before provision (benefit) for income taxes           (3,729)      (1,346)      (9,122)      (5,731)     (11,599)      (8,358)


Provision (benefit) for income taxes                        4,908        4,308       (2,602)      (1,642)      (3,411)      (2,139)
                                                        ---------    ---------    ---------    ---------    ---------    ---------


Loss before extraordinary items and cumulative
  effect of change in accounting principle                 (8,637)      (5,654)      (6,520)      (4,089)      (8,188)      (6,219)


Extraordinary loss on modification of debt                   (500)           -            -            -            -            -


Extraordinary gain on early extinguishment of debt,
  net of income taxes of $2.1 million                           -            -            -            -        3,194        3,194
                                                        ---------    ---------    ---------    ---------    ---------    ---------


Loss before cumulative effect of change
  in accounting principle                                  (9,137)      (5,654)      (6,520)      (4,089)      (4,994)      (3,025)


Cumulative effect of change in accounting principle       (24,230)     (24,230)           -            -            -            -
                                                        ---------    ---------    ---------    ---------    ---------    ---------


Net loss                                                $ (33,367)   $ (29,884)   $  (6,520)   $  (4,089)   $  (4,994)   $  (3,025)
                                                        =========    =========    =========    =========    =========    =========

</TABLE>

        See notes to Consolidated Financial Statements


                                      F-4
<PAGE>

R.A.B. HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
(In thousands except for share data)
-------------------------------------------------------------------------------
<TABLE>
<CAPTION>

For the years ended March 31,                                        2003                     2002                   2001
----------------------------------------------------------  ---------------------    ----------------------  ----------------------
                                                              Shares     Amounts      Shares       Amounts    Shares       Amounts
                                                            ----------  ---------    ---------   ----------  ---------   ----------
<S>                                                         <C>         <C>          <C>         <C>         <C>         <C>
Preferred stock, $500 par value, 100,000
  shares authorized:
     Series A:
        Balance at beginning of period                          24,875  $  12,344       24,875   $  12,344      24,875   $  12,344
        Issuance of stock                                            -          -            -           -           -           -
                                                             ---------  ---------    ---------   ---------   ---------   ---------
        Balance at end of period                                24,875     12,344       24,875      12,344      24,875      12,344
                                                             ---------  ---------    ---------   ---------   ---------   ---------
  Series B:
     Balance at beginning of period                              1,000        500        1,000         500       1,000         500
     Issuance of stock                                               -          -            -           -           -           -
                                                             ---------  ---------    ---------   ---------   ---------   ---------
     Balance at end of period                                    1,000        500        1,000         500       1,000         500
                                                             ---------  ---------    ---------   ---------   ---------   ---------

Common stock, $.01 par value, 1,000,000 shares authorized:
     Balance at beginning of period                            105,100          1      105,100           1     105,100           1
     Issuance of stock                                               -          -            -           -           -           -
                                                             ---------  ---------    ---------   ---------   ---------   ---------
     Total                                                     105,100          1      105,100           1     105,100           1
                                                             ---------  ---------    ---------   ---------   ---------   ---------
     Treasury shares at beginning of period                       (600)        (1)      (2,000)         (2)       (700)         (1)
     Purchase of treasury shares                                (6,300)        (6)      (5,900)         (6)     (5,900)         (6)
     Issuance of stock                                           2,300          2        7,300           7       4,600           5
                                                             ---------  ---------    ---------   ---------   ---------   ---------
     Treasury shares at end of period                           (4,600)        (5)        (600)         (1)     (2,000)         (2)
                                                             ---------  ---------    ---------   ---------   ---------   ---------
     Balance at end of period                                  100,500         (4)     104,500           -     103,100          (1)
                                                             ---------  ---------    ---------   ---------   ---------   ---------

Notes receivable from stock sales:
     Balance at beginning of period                                          (195)                    (267)                   (215)
     Repayment (issuance) of notes                                            103                       72                     (52)
                                                                        ---------                ---------               ---------
     Balance at end of period                                                 (92)                    (195)                   (267)
                                                                        ---------                ---------               ---------

Additional paid-in capital:
     Balance at beginning of period                                           373                      436                     428
     Issuance of warrants                                                   2,357                        -                       -
     (Purchase) issuance of treasury shares
       and common stock                                                      (108)                     (63)                      8
                                                                        ---------                ---------               ---------
     Balance at end of period                                               2,622                      373                     436
                                                                        ---------                ---------               ---------

Retained earnings (deficit):
     Balance at beginning of period                                        (6,197)                     323                   5,317
     Net loss                                                             (33,367)                  (6,520)                 (4,994)
                                                                        ---------                ---------               ---------
     Balance at end of period                                             (39,564)                  (6,197)                    323
                                                                        ---------                ---------               ---------

Accumulated other comprehensive (loss) income:
     Unrealized gain on securities
      available-for-sale                                                      165                       25                     196
     Minimum pension liability adjustment                                  (4,342)                  (1,597)                 (1,142)
                                                                        ---------                ---------               ---------
     Accumulated other comprehensive loss                                  (4,177)                  (1,572)                   (946)
                                                                        ---------                ---------               ---------

Total stockholders' (deficit) equity                                    $ (28,371)               $   5,253               $  12,389
                                                                        =========                =========               =========
</TABLE>

     See notes to Consolidated Financial Statements


                                      F-5
<PAGE>


R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
(In thousands except for share data)
-------------------------------------------------------------------------------

<TABLE>
<CAPTION>

For the years ended March 31,                                       2003                    2002                     2001
----------------------------------------------------------  --------------------     -------------------      -------------------
                                                              Shares     Amounts      Shares     Amounts       Shares     Amounts
                                                            --------    --------     --------    -------      --------    -------
<S>                                                         <C>         <C>          <C>         <C>          <C>         <C>
Common stock, $1.00 par value, 200
   shares authorized:
     Balance at beginning of period                              200    $      -          200    $      -          200    $      -
                                                            --------    --------     --------    --------     --------    --------
     Balance at end of period                                    200           -          200           -          200           -
                                                            --------    --------     --------    --------     --------    --------

Additional paid-in capital:
     Balance at beginning of period                                       39,482                   39,482                   39,482
                                                                        --------                 --------                 --------
     Balance at end of period                                             39,482                   39,482                   39,482
                                                                        --------                 --------                 --------

Retained earnings (deficit):
     Balance at beginning of period                                       (5,052)                    (963)                   2,062
     Net loss                                                            (29,884)                  (4,089)                  (3,025)
                                                                        --------                 --------                 --------
     Balance at end of period                                            (34,936)                  (5,052)                    (963)
                                                                        --------                 --------                 --------

Accumulated other comprehensive (loss) income:
     Unrealized gain on securities
        available-for-sale                                                   165                       25                      196
     Minimum pension liability adjustment                                 (4,342)                  (1,597)                  (1,142)
                                                                        --------                 --------                 --------
     Accumulated other comprehensive loss                                 (4,177)                  (1,572)                    (946)
                                                                        --------                 --------                 --------

Total stockholder's equity                                              $    369                 $ 32,858                 $ 37,573
                                                                        ========                 ========                 ========

</TABLE>




     See notes to Consolidated Financial Statements



                                      F-6
<PAGE>

R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
-------------------------------------------------------------------------------
<TABLE>
<CAPTION>

For the years ended March 31,                                          2003                   2002                    2001
---------------------------------------------------------     ----------------------  ----------------------  ----------------------
                                                               Holdings  Enterprises  Holdings   Enterprises  Holdings   Enterprises
                                                              ---------  -----------  --------   -----------  ---------  -----------
<S>                                                           <C>        <C>          <C>        <C>          <C>        <C>
Cash flows from operating activities:
  Net loss                                                    $(33,367)   $(29,884)   $ (6,520)   $ (4,089)   $ (4,994)   $ (3,025)
  Adjustments to reconcile net loss to net
     cash provided by (used in) operating activities:
  Depreciation and amortization                                  6,192       5,786       6,305       6,206       6,955       6,849
  Amortization of intangibles                                       43          43       4,213       4,213       4,067       4,067
  Loss on impairment of assets held for sale                         -           -           -           -         370         370
  Extraordinary loss on modification of debt                       500           -           -           -           -           -
  Extraordinary gain on early extinguishment of debt,
     net of income taxes                                             -           -           -           -      (3,194)     (3,194)
  Cumulative effect of change in accounting principle           24,230      24,230           -           -           -           -
  (Gain) loss on disposition of equipment                          (65)        (65)        (63)        (63)         74          74
  Deferred income taxes                                          4,701       4,234      (1,321)     (1,054)     (1,000)       (800)
Changes in assets and liabilities:
  Accounts receivable                                             (294)       (294)     14,990      14,990       8,544       8,544
  Inventories                                                    8,046       8,046      13,549      13,549      (1,467)     (1,467)
  Other current assets                                           4,996       3,684         838      (1,735)       (789)     (3,190)
  Accounts payable                                              (7,074)     (7,074)     (4,309)     (4,309)    (11,754)    (11,754)
  Other current liabilities                                      1,298       2,090        (476)        (88)     (6,021)     (4,668)
  Other assets and liabilities                                  (2,948)     (5,037)      5,250       5,635      (4,865)     (2,606)
                                                              --------    --------    --------    --------    --------    --------

Net cash provided by (used in) operating activities              6,258       5,759      32,456      33,255     (14,074)    (10,800)
                                                              --------    --------    --------    --------    --------    --------

Cash flows from investing activities:
  Purchase of Miller Buckeye Biscuit Company, Inc.,
     net of cash acquired                                            -           -           -           -     (17,591)    (17,591)
  Purchase of Guiltless Gourmet, Inc.                                -           -           -           -      (4,894)     (4,894)
  Acquisitions of plant and equipment                             (630)       (630)     (2,019)     (2,019)     (2,682)     (2,682)
  Proceeds from disposition of equipment                           111         111          81          81         154         154
                                                              --------    --------    --------    --------    --------    --------

Net cash used in investing activities                             (519)       (519)     (1,938)     (1,938)    (25,013)    (25,013)
                                                              --------    --------    --------    --------    --------    --------

Cash flows from financing activities:
  Proceeds from repurchase of long-term debt                         -           -           -           -     (12,979)    (12,979)
  Payment of debt modification costs                              (556)          -        (768)          -           -           -
  Payments from interest escrow account                              -           -       1,625           -       3,250           -
  (Repayments) borrowings under Credit Agreement                (3,252)     (3,252)    (36,381)    (36,381)     53,694      53,694
  (Repurchase) and proceeds from issuance
     of common stock                                                (5)          -          10           -           7           -
                                                              --------    --------    --------    --------    --------    --------

Net cash (used in) provided by financing activities             (3,813)     (3,252)    (35,514)    (36,381)     43,972      40,715
                                                              --------    --------    --------    --------    --------    --------

Net increase (decrease) in cash                                  1,926       1,988      (4,996)     (5,064)      4,885       4,902

Cash, beginning of year                                          4,526       4,456       9,522       9,520       4,637       4,618
                                                              --------    --------    --------    --------    --------    --------

Cash, end of year                                             $  6,452    $  6,444    $  4,526    $  4,456    $  9,522    $  9,520
                                                              ========    ========    ========    ========    ========    ========

Supplemental disclosures of cash flow information:
  Cash paid during the year for:
  Interest                                                     $12,659     $12,404     $17,281     $14,055     $18,907     $15,657
  Income taxes                                                 $    54     $    54     $   174     $   174     $ 4,382     $   512

</TABLE>
     See notes to Consolidated Financial Statements


                                      F-7
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       Summary Of Significant Accounting Policies

                  The Summary of Significant Accounting Policies below and the
         other notes to the consolidated financial statements on the following
         pages are integral parts of the accompanying consolidated financial
         statements of R.A.B. Holdings, Inc. ("Holdings") and R.A.B.
         Enterprises, Inc. ("Enterprises"), its direct wholly-owned subsidiary
         (the "Consolidated Financial Statements"). Holdings is a holding
         company with no substantial assets or operations other than its
         investment in Enterprises. Enterprises is a holding company with no
         substantial assets or operations other than its investments in
         Millbrook Distribution Services Inc. ("Millbrook") and The B.
         Manischewitz Company, LLC ("Manischewitz").

                  Millbrook is one of the nation's largest, independent
         value-added distributors of specialty foods, health and beauty care
         products and general merchandise. Manischewitz manufactures (i)
         processed kosher and other ethnic foods including, among others,
         matzos, cake mixes, cookies, soups, noodles and processed fish products
         under its Manischewitz(R) brand; (ii) canned fish, vegetables and other
         specialty food products under its Season(R) brand; and (iii) organic
         baked tortilla chips, bean dips, salsas and other specialty food
         products under its Guiltless Gourmet(R) brand. In addition,
         Manischewitz licenses its name to third parties for which it receives
         royalties. Holdings and Enterprises are referred to collectively as the
         "Companies".

                  Principles of Consolidation - The Consolidated Financial
         Statements include the accounts of the Companies and their
         subsidiaries. All significant intercompany transactions and balances
         are eliminated in consolidation. Certain reclassifications have been
         made in the prior year financial statements to conform with the current
         year presentation.

                  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, 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.
         Actual results could differ from these estimates.

                  Concentration of Credit Risk - Trade accounts receivable
         potentially subject the Companies to credit risk. The Companies extend
         credit to their customers, principally in the U.S. supermarket
         industry, based upon an evaluation of the customer's financial
         condition and credit history and generally do not require collateral.
         The Companies' allowances for doubtful accounts are based upon the
         expected collectability of trade accounts receivable.

                  Fiscal Year - The Companies' fiscal years end on March 31.

                  Inventories - Inventories are stated at the lower of cost or
         market. Cost is determined by the last-in, first-out ("LIFO") method.
         At March 31, 2003 and 2002, the replacement cost of inventories valued
         using the LIFO method exceeded the net carrying amount of such
         inventories by approximately $987,000 and $1,240,000, respectively. For
         the year ended March 31, 2002, the liquidation of certain LIFO layers
         decreased costs of products sold by approximately $360,000.

                  Marketable Securities - Marketable securities held by the
         Companies are classified as available-for-sale. The aggregate excess of
         fair value over cost, net of related income taxes is included as a
         separate component of stockholders' equity.



                                      F-8
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


1.       Summary Of Significant Accounting Policies (Continued)

                  Property, Plant and Equipment - Property, plant and equipment
         are recorded at cost. For financial reporting purposes, depreciation is
         provided on the straight-line method over the following estimated
         useful lives:

                  Buildings and improvements...................   5- 35  years
                  Machinery and equipment......................   2- 15  years
                  Rolling stock................................   3-  8  years

                  Expenditures which significantly increase value or extend
         useful lives are capitalized, while ordinary maintenance and repairs
         are expensed as incurred. The cost and related accumulated depreciation
         of assets replaced, retired or disposed of are removed from the
         accounts and any related gains or losses are reflected in operations.

                  Intangibles - Historically, intangibles were amortized on a
         straight-line basis over their estimated useful lives ranging from 4 to
         40 years. Effective April 1, 2002, the Companies adopted Statement of
         Financial Accounting Standards ("SFAS") No. 142 "Goodwill and Other
         Intangible Assets", which eliminated the periodic charge to earnings
         for intangible amortization of goodwill and long-lived intangible
         assets for fiscal 2003 and future years. In addition, as required by
         SFAS No. 142, an initial assessment of recorded goodwill for possible
         impairment was conducted as of April 1, 2002. Annual testing for
         possible goodwill impairment will be performed as of March 31 of each
         year. See Note 7 for additional disclosures related to SFAS No. 142.

                  Long-Lived Assets - The Companies review their long-lived
         assets and related intangibles for impairment whenever changes in
         circumstances indicate that the carrying amount of an asset may not be
         fully recoverable. Such changes in circumstances may include, among
         other factors, a significant change in technology that may render an
         asset obsolete or noncompetitive or a significant change in the extent
         or manner in which an asset is used. The assessment for potential
         impairment is based upon the Companies' abilities to recover the
         unamortized balance of their long-lived assets from expected future
         cash flows on an undiscounted basis (without interest charges). If such
         expected future cash flows are less than the carrying amount of the
         asset, an impairment loss would be recorded.

                  Revenue Recognition - Revenue is recognized when products are
         shipped or services are provided to customers. Provisions for returns,
         rebates and allowances and bad debts are based upon historical
         experience and known events.

                  Royalty Income - The Companies have licensing agreements under
         which they receive royalty payments. Royalty payments due under
         licensing agreements are recognized as income either based upon
         shipment reports from manufacturers, where available, or estimated
         shipments by such manufacturers.

                  Income Taxes - Deferred income taxes result primarily from
         temporary differences between financial and tax reporting and
         acquisition basis differences. The tax effects of these differences are
         calculated using enacted rates in effect for the year in which they are
         expected to reverse and are recorded as deferred tax assets and
         liabilities.


                                      F-9
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


1.       Summary Of Significant Accounting Policies (Continued)

                  Comprehensive (Loss) Income - For the years ended March 31,
         2003, 2002 and 2001, Holdings' and Enterprises' comprehensive (loss)
         income was ($35,972,000) and ($32,489,000), respectively, ($7,146,000)
         and ($4,715,000), respectively, and ($6,099,000) and ($4,130,000),
         respectively.

                  Accounting Pronouncements - Statement of Financial Accounting
         Standards ("SFAS") No. 133 "Accounting for Derivative Instruments and
         Hedging Activities" was issued in June 1998. SFAS No. 133 requires the
         recognition of all derivatives in the consolidated balance sheet as
         either assets or liabilities measured at fair value. The Companies
         adopted SFAS No. 133, as amended by SFAS No. 137 and SFAS No. 138,
         during the year ended March 31, 2001. The adoption of SFAS No. 133 did
         not have a material impact on the Companies' financial position or
         overall trends in results of operations and has not resulted in
         significant changes to its financial risk management practices.

                  Emerging Issues Task Force ("EITF") Issue No. 00-25 "Vendor
         Income Statement Characterization of Consideration Paid to a Reseller
         of the Vendor's Products" was issued in September 2000. EITF No. 00-25
         requires the reclassification of certain consideration paid to a
         reseller by a vendor as a reduction of income on the vendor's income
         statement. The Companies adopted EITF No. 00-25 effective April 1,
         2001. The adoption of EITF No. 00-25 did not have a material impact on
         the Companies' overall trends in results of operations.

                  SFAS No. 143 "Accounting for Asset Retirement Obligations" was
         issued in August 2001 and is effective for fiscal years beginning after
         June 15, 2001. SFAS No. 143 establishes accounting standards for
         recognition and measurement of a liability for an asset retirement
         obligation and the associated asset retirement cost. SFAS No. 144
         "Accounting for the Impairment or Disposal of Long-Lived Assets" was
         issued in October 2001 and is effective for fiscal years beginning
         after December 15, 2001. SFAS No. 144 addresses financial accounting
         and reporting for the impairment of long-lived assets. The Companies
         adopted SFAS No. 143 and 144 effective April 1, 2002. The adoption of
         SFAS No. 143 and 144 did not have a material impact on the Companies'
         financial position or overall trends in results of operations.

                  SFAS No. 145 "Rescission of FASB Statements No. 4, 44, and 64,
         Amendment of FASB Statement No. 13, and Technical Corrections" was
         issued in April 2002 and is effective for fiscal years beginning after
         May 15, 2002. SFAS No. 145 eliminates the requirement to classify gains
         and losses from the extinguishment of debt as extraordinary, requires
         certain lease modifications to be treated the same as a sale-leaseback
         transaction and makes other non-substantive technical corrections to
         existing pronouncements. The Companies will adopt SFAS No. 145 when it
         becomes effective.

                  SFAS No. 146 "Accounting for Costs Associated with Exit or
         Disposal Activities" was issued in June 2002 and is effective for exit
         or disposal activities initiated after December 31, 2002, with earlier
         adoption encouraged. SFAS No. 146 requires companies to recognize costs
         associated with exit or disposal activities when they are incurred
         rather than at the date of a commitment to an exit or disposal plan.
         Examples of costs covered by the standard include lease termination
         costs and certain employee severance costs that are associated with a
         restructuring, discontinued operations, plant closing, or other exit or
         disposal activities. The Companies will adopt SFAS No. 146 for any
         future exit or disposal activities.


                                      F-10
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


1.       Summary Of Significant Accounting Policies (Continued)

                  SFAS No. 149 "Amendment of Statement 133 on Derivative
         Instruments and Hedging Activities" was issued in April 2003 and is
         effective for contracts entered into or modified after June 30, 2003
         and for hedging relationships designated after that date. SFAS No. 149
         amends and clarifies accounting for derivative instruments, including
         certain derivative instruments embedded in other contracts, and hedging
         activities under SFAS No. 133. The adoption of SFAS No. 149 will not
         have a material impact on our financial position or overall trends in
         results of operations and will not result in any significant change to
         our financial risk management practices.

                  SFAS No. 150 "Accounting for Certain Financial Instruments
         with Characteristics of both Liabilities and Equity" was issued in May
         2003 and is effective for instruments entered into or modified after
         May 15, 2003. SFAS No. 150 requires that certain financial instruments
         including mandatorily redeemable instruments and forward purchase
         contracts be reported as liabilities by their issuers. The Companies
         will adopt SFAS No. 150 when it becomes effective.

2.       Formation

                  On May 6, 1996, Holdings, a Delaware corporation, was formed.
         On March 31, 1997, Holdings acquired Millbrook for a purchase price of
         approximately $67 million, including transaction costs. Holdings had no
         operations prior to April 1, 1997. On January 26, 1998, Holdings formed
         Enterprises, a wholly-owned subsidiary and Delaware corporation.
         Effective March 3, 1998, Enterprises entered into a purchase agreement
         with MANO Holdings I, LLC, KBMC Acquisition Company, L.P., MANO
         Holdings Corporation ("MANO") and the stockholders of MANO to acquire
         all of the outstanding membership interests of Manischewitz. On May 1,
         1998, Enterprises acquired all of the outstanding interests of
         Manischewitz for approximately $126.2 million through the issuance of
         $120 million Senior Notes due 2005 bearing interest at 10.5% ("10.5%
         Notes") and the issuance by Holdings of $48 million Senior Notes due
         2008 bearing interest at 13% ("13% Notes"). The 10.5% Notes are fully
         and unconditionally guaranteed on a joint and several basis by
         Millbrook and Manischewitz. Accordingly, as the combined financial
         statements of the subsidiaries guaranteeing the 10.5% Notes (the
         Companies' only consequential subsidiaries) are substantially
         equivalent to the consolidated financial statements of Enterprises, no
         separate financial statements of Millbrook and Manischewitz are
         presented since management has determined that such information is not
         material to investors.

3.       Accounts Receivable

                  Accounts receivable for Holdings and Enterprises consisted of
         the following (in thousands):

<TABLE>
<CAPTION>

                  March 31,                                                           2003              2002
                  --------------------------------------------------------------  -------------    -------------
                  <S>                                                             <C>              <C>
                  Accounts receivable...........................................  $      40,088    $      41,479
                  Allowance for doubtful accounts...............................         (1,736)          (3,421)
                                                                                  -------------    -------------
                                                                                  $      38,352    $      38,058
                                                                                  =============    ============
</TABLE>



                                      F-11
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


4.       Inventories

                  Inventories for Holdings and Enterprises consisted of the
         following (in thousands):

<TABLE>
<CAPTION>

                  March 31,                                                           2003              2002
                  --------------------------------------------------------------  -------------    -------------
                  <S>                                                             <C>              <C>
                  Raw materials.................................................  $       1,849    $       1,821
                  Finished goods................................................         49,111           57,185
                                                                                  -------------    -------------
                                                                                  $      50,960    $      59,006
                                                                                  =============    =============
</TABLE>

5.       Other Current Assets

                  During the year ended March 31, 2001, Millbrook realigned
         certain of its distribution operations which resulted in the closure of
         its Ozark, Alabama facility. The carrying amount of this asset was
         reduced by $370,000 to its estimated net realizable value and is
         classified as a component of Other Current Assets on the Companies'
         balance sheets as of March 31, 2003 and 2002.

6.       Property, Plant & Equipment

                  Property, plant and equipment for Holdings and Enterprises
         consisted of the following (in thousands):

<TABLE>
<CAPTION>

                  March 31,                                                           2003              2002
                  --------------------------------------------------------------  -------------    -------------
                  <S>                                                             <C>              <C>
                  Land..........................................................  $       2,673    $       2,673
                  Buildings and improvements....................................         15,419           15,249
                  Machinery and equipment.......................................         31,916           31,704
                  Rolling stock.................................................          2,219            2,755
                  Construction in progress......................................             33                -
                                                                                  -------------    -------------
                                                                                         52,260           52,381
                  Less accumulated depreciation and amortization................         26,975           22,895
                                                                                  -------------    -------------
                                                                                  $      25,285    $      29,486
                                                                                  =============    =============
</TABLE>

7.       Intangibles

                  Effective April 1, 2002, the Company adopted SFAS No. 142
         "Goodwill and Other Intangible Assets". Under this standard, goodwill
         and intangibles with indefinite useful lives, including trademarks and
         tradenames are no longer systematically amortized. Instead, they are
         reviewed for impairment and written down and charged to results of
         operations when their carrying amount exceeds their estimated fair
         values. Amortization expense for the year ended March 31, 2003 was
         approximately $43,000 representing the amortization of the remaining
         net book value of identified intangibles still required to be amortized
         under SFAS No. 142.



                                      F-12
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.       Intangibles (Continued)

                  With the assistance of an independent professional appraisal
         firm, the Companies performed impairment tests on the excess of cost
         over net assets acquired ("goodwill") and intangibles. The previous
         method for determining impairment prescribed by SFAS No. 121,
         "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
         Assets to be Disposed Of," utilized an undiscounted cash flow approach
         for the impairment assessment, while SFAS No. 142 utilizes a fair value
         approach. The Companies have two reporting units (Millbrook and
         Manischewitz) with goodwill and intangibles, which also represent the
         Companies' reporting segments. Goodwill and intangibles were reviewed
         for impairment at the level of each reporting unit. This review
         indicated that the goodwill recorded at the Companies' Manischewitz
         subsidiary was impaired as the carrying value of the subsidiary was in
         excess of its estimated fair value. In determining the amount of the
         goodwill writedown, SFAS No. 142 requires an allocation of the
         estimated fair value to Manischewitz' net assets. This allocation
         resulted in a significant increase in the value of the subsidiary's
         trademarks and tradenames, which under the provisions of SFAS No. 142
         may not be written up from their historical carrying value. Since the
         allocation process utilizes the increased value of the trademarks and
         tradenames in arriving at the remaining amount of goodwill to be
         compared to the historical carrying value of goodwill, the amount of
         the goodwill writedown is increased. As a result, the Companies
         recorded a $24.2 million non-cash charge as a cumulative effect of a
         change in accounting principle for the writedown of goodwill to its
         estimated fair value during the year ended March 31, 2003. The goodwill
         writedown was not deductible for income taxes and, as a result, no
         income tax benefit was recorded in relation to the charge.

                  The cumulative impact of adopting this change in accounting
         principle is reflected in the accompanying statement of operations, but
         does not affect the Companies' operations and has no impact on cash
         flows. The provisions of SFAS No. 142 require an annual assessment of
         goodwill and intangibles to determine any possible future impairment.
         The Companies elected to perform this annual assessment as of March 31
         of each year. As of March 31, 2003, the Companies' annual assessment of
         each reporting unit indicated that goodwill and intangibles were not
         impaired.

                  The effect of adopting SFAS No. 142 on the net loss for the
         years ended March 31, 2003, 2002 and 2001 are as follows (in
         thousands):

<TABLE>
<CAPTION>
                                                              2003                   2002                       2001
                                                    ----------------------   ------------------------   -----------------------
                                                     Holdings  Enterprises   Holdings    Enterprises     Holdings   Enterprises
                                                   ----------- -----------  ----------  -------------   ----------  -----------
<S>                                                <C>         <C>          <C>          <C>            <C>         <C>
Net Loss                                            $(33,367)    $(29,884)    $ (6,520)    $ (4,089)    $ (4,994)    $ (3,025)
Add: cumulative effect of change in
  accounting principle                                24,230       24,230            -            -            -            -
                                                    --------     --------     --------     --------     --------     --------

Net Loss, excluding cumulative effect of
  change in accounting principle                      (9,137)      (5,654)      (6,520)      (4,089)      (4,994)      (3,025)
Add:  amortization of indefinite-lived
  intangible assets, net of tax                            -            -        2,396        2,396        2,333        2,333
Add: valuation allowances recorded as a
  result of the impact of SFAS No. 142                 6,240        4,831            -            -            -            -
                                                    --------     --------     --------     --------     --------     --------

Net Loss, excluding cumulative effect of
  change in accounting principle and
  valuation allowances in 2003 and
  amortization of indefinite-lived
  intangible assets in 2002 and 2001                $ (2,897)    $   (823)    $ (4,124)    $ (1,693)    $ (2,661)    $   (692)
                                                    ========     ========     ========     ========     ========     ========

</TABLE>

                                      F-13
<PAGE>


                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7.       Intangibles (Continued)

                  The changes in the carrying amount of goodwill and intangible
         assets during the year ended March 31, 2003, including the effect of
         adopting SFAS No. 142 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                      Millbrook             Manischewitz
                                                   ----------------  ----------------------------
                                                                                       Intangible
                                                       Goodwill        Goodwill          Assets           Total
                                                   ----------------  ------------     ------------       ---------
<S>                                                <C>               <C>              <C>                <C>
Balance at March 31, 2002, net of
  accumulated amortization                            $ 15,103         $ 59,137         $ 40,005         $114,245
Less: goodwill writedown recognized as a
  cumulative effect of change in
  accounting principle                                       -           24,230                -           24,230
Less: intangible amortization                                -                -               43               43
                                                      --------         --------         --------         --------

Balance at March 31, 2003, net of
  accumulated amortization                            $ 15,103         $ 34,907         $ 39,962         $ 89,972
                                                      ========         ========         ========         ========

</TABLE>


                  At March 31, 2003, Manischewitz' intangible assets were
         comprised of trademarks and tradenames.

8.       Other Current Liabilities

                  Other current liabilities for Holdings and Enterprises
         consisted of the following (in thousands):

<TABLE>
<CAPTION>

                  March 31,                                           2003                         2002
                  --------------------------------------   --------------------------   ----------------------------
                                                            Holdings    Enterprises      Holdings      Enterprises
                                                           ---------------------------  ------------ ----------------
<S>                                                        <C>          <C>             <C>           <C>
                  Accrued compensation and
                       fringe benefits..................   $     9,083   $     9,083    $    11,038    $     11,038
                  Accrued rebates and
                       promotional allowances...........         5,437         5,437          3,941           3,941
                  Accrued interest......................         5,201         4,470          5,380           4,034
                  Accrued liabilities...................         2,567         3,954          2,586           3,796
                                                           -----------   -----------    -----------    ------------
                                                           $    22,288   $    22,944    $    22,945    $     22,809
                                                           ===========   ===========    ===========    ============
</TABLE>

                  On January 31, 2000, Millbrook acquired certain of the assets
         and operations of I. Epstein & Sons, Inc. ("Epstein"). On April 17,
         2000, Millbrook acquired substantially all of the assets and operations
         of the Miller Buckeye Biscuit Company, Inc. ("Miller Buckeye"). The
         liabilities assumed in the Epstein and Miller Buckeye acquisitions
         included a $1.7 million provision for minor restructurings of their
         respective operations as a result of these acquisitions. These
         liabilities are principally comprised of a portion of future lease
         payments. As of March 31, 2003 and 2002, the balance of this provision
         of approximately $800,000 and $900,000, respectively, has been included
         as a component of Other Current Liabilities and Other Liabilities on
         the Companies' balance sheets.



                                      F-14
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

9.       Long-term Debt

                  Long-term debt for Holdings and Enterprises consisted of the
         following (in thousands):

<TABLE>
<CAPTION>

                  March 31,                                           2003                         2002
                  --------------------------------------   --------------------------   ----------------------------
                                                            Holdings    Enterprises      Holdings      Enterprises
                                                           -----------  -------------   -----------   --------------
                  <S>                                      <C>          <C>             <C>           <C>
                  10.5% Notes due 2005..................   $    80,340   $    80,340    $    80,340    $     80,340
                  13% Notes due 2008....................         2,000             -         25,000               -
                  6% Notes due 2010.....................        22,987             -              -               -
                  Revolving credit facility.............        60,000        60,000         60,485          60,485
                  Term loan.............................             -             -          2,767           2,767
                                                           -----------   -----------    -----------    ------------
                                                               165,327       140,340        168,592         143,592
                  Less current maturities...............             -             -          2,767           2,767
                                                           -----------   -----------    -----------    ------------
                                                           $   165,327   $   140,340    $   165,825    $    140,825
                                                           ===========   ===========    ===========    ============
</TABLE>

                  Millbrook and Manischewitz have a credit agreement with a
         group of commercial lending institutions providing for a credit
         facility consisting of revolving credit loans up to $105 million (the
         "Credit Agreement"). Borrowings under this long-term facility, which
         expires October 28, 2004, are supported by specified assets in
         accordance with a borrowing base formula, as defined in the Credit
         Agreement. Additionally, the Credit Agreement requires the maintenance
         of a minimum level of cash flow, as defined and imposes restrictions on
         investments, capital expenditures, cash dividends, management fees and
         advances to the parent and other indebtedness. At March 31, 2003,
         substantially all of the assets of Enterprises' subsidiaries are
         unavailable for dividends. At March 31, 2003, Millbrook and
         Manischewitz had available, under the Credit Agreement, unused
         borrowing capacity of approximately $14.0 million, net of outstanding
         letters of credit of approximately $5.7 million. The Credit Agreement
         is secured by Millbrook's and Manischewitz' accounts receivable and
         inventories, mortgages on certain real property and Manischewitz'
         pledge of certain unencumbered fixtures and equipment, Millbrook's
         stock and the membership interests of Manischewitz.

                  Borrowings under the Credit Agreement bear interest at either
         the London interbank offered ("LIBO") rate plus a margin (up to 3.50%)
         or the bank's alternate base rate ("ABR") plus a margin (up to 1.50%).
         The margin, which ranged from 3.25% to 3.50% for LIBO and 1.25% to
         1.50% for ABR during the year ended March 31, 2003, is based upon
         availability pursuant to the borrowing base calculation. At March 31,
         2003 and 2002, borrowings under the LIBO option were $60,000,000 and
         $62,767,000, respectively. At March 31, 2003 and 2002, the interest
         rates on the outstanding LIBO loans ranged from 4.59% to 4.63% and
         5.13% to 5.55%, respectively. At March 31, 2003 and 2002, Millbrook's
         and Manischewitz' outstanding debt under the Credit Agreement
         approximates fair value. At March 31, 2003 and 2002, the fair value of
         Holdings' 13% Notes was $100,000 and $5.0 million, respectively. At
         March 31, 2003, the fair value of Holdings' 6% Notes was $2.3 million.
         At March 31, 2003 and 2002, the fair value of Enterprises' 10.5% Notes
         was $32.1 million and $28.1 million, respectively.



                                      F-15
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


9.       Long-term Debt (Continued)

                  The Companies (i) do not engage in derivative activity for
         trading or speculative purposes; (ii) periodically evaluate the
         financial position of the counterparty; and (iii) do not expect
         non-performance by the counterparty.

                  During the year ended March 31, 2003, Holdings amended the
         Indenture underlying 92% ($23.0 million) of its 13% Notes outstanding.
         The amendment (i) reduced the interest rate to 6% per annum, (ii)
         extended their maturity date from May 1, 2008 to May 1, 2010 and (iii)
         increased the aggregate outstanding principal by approximately $1.5
         million, representing the deferred May 2002 interest payment. Holders
         of the amended Notes received warrants granting them the right to
         purchase up to approximately 5% of Holdings' common stock. See Note 10
         for additional disclosures related to the warrants. The Company, at its
         option, may defer the payment of cash interest on the 6% Notes for ten
         semi-annual interest payment dates through May 1, 2007. The changes
         contained in the amendment constitute a material modification of the
         Indenture requiring the historical deferred debt issuance costs to be
         written off. Accordingly, debt issuance costs of $500,000 were written
         off and reported as an extraordinary item in the accompanying statement
         of operations during the year ended March 31, 2003. The income tax
         benefit of $200,000 related to the extraordinary item was offset by a
         valuation allowance required by the adoption of SFAS No. 142. On
         November 1, 2002 and May 1, 2003, Holdings elected to defer the cash
         payment of interest on its 6% Notes.

                  During the year ended March 31, 2001, Enterprises repurchased
         approximately $18.8 million of its outstanding 10.5% Notes resulting in
         a gain of approximately $3.2 million, net of income taxes of
         approximately $2.1 million. This transaction was recorded as an
         extraordinary item.

                  Future maturities of long-term debt at March 31, 2003 were as
         follows (in thousands):

                                                  Holdings      Enterprises
                                                -------------  ---------------
                  2004....................       $        -      $         -
                  2005....................           60,000           60,000
                  2006....................           80,340           80,340
                  2007....................                -                -
                  2008....................            2,229                -
                  Thereafter..............           22,758                -
                                                 ----------      -----------
                                                 $  165,327      $   140,340
                                                 ==========      ===========


                                      F-16
<PAGE>


                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

10.      Stockholders' Equity

                  In conjunction with its acquisition of Millbrook in 1997,
         Holdings sold 20,000 shares of Series A Preferred Stock at $500 per
         share and 100,000 shares of Common Stock at $1.00 per share. During the
         year ended March 31, 2000, Holdings sold an additional 5,000 shares of
         Series A Preferred Stock at $500 per share and 1,000 shares of Series B
         Preferred Stock at $500 per share.

                  The holders of the Series A and B Preferred Stock are entitled
         to cumulative preferential cash dividends of $50 per year (10%), per
         share. At March 31, 2003, the amount of accumulated unpaid dividends
         per share on the Series A Preferred Stock was $300 for shares issued in
         1997 and $200 for each of the Series A and B Preferred Stock issued in
         1999, aggregating approximately $7.2 million. Unless all accumulated
         and unpaid dividends on the Series A and B Preferred Stock are paid, no
         dividends shall be declared or paid on Holdings' Common Stock. The
         Series A and B Preferred Stock are each subject to an optional
         redemption by Holdings at any time, in whole or in part, at the
         redemption price per share of $500 plus an amount equal to all
         accumulated and unpaid dividends.

                  In connection with the amendment of the Indenture underlying
         92% ($23.0 million) of its 13% Notes outstanding, Holdings issued
         warrants granting holders of the amended Notes the right to purchase
         5,060 shares of common stock at a nominal price. The warrants, which
         expire in April, 2010, were valued at approximately $2.5 million.

11.      Commitments And Contingencies

         Leases

                  The Companies lease certain facilities, machinery and vehicles
         under various non-cancelable capital and operating lease agreements.
         The Companies are required to pay property taxes, insurance and normal
         maintenance costs for certain of their facilities. Future minimum lease
         payments required under such leases in effect at March 31, 2003 were as
         follows (in thousands):

<TABLE>
<CAPTION>

                                                            Capital Lease      Operating
                                                             Obligations         Leases
                                                            ---------------  ---------------
                  <S>                                       <C>               <C>
                  2004...................................      $       73      $     5,004
                  2005...................................              16            4,570
                  2006...................................               -            4,150
                  2007...................................               -            3,469
                  2008...................................               -            1,377
                  Thereafter.............................               -              271
                                                               ----------      -----------
                  Future minimum lease payments..........      $       89      $    18,841
                                                                               ===========
                  Less: Interest and executory costs.....               6
                                                               ----------
                  Total capital lease obligations........      $       83
                                                               ==========

</TABLE>

                                      F-17
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


11.      Commitments And Contingencies (Continued)

                  Capital lease obligations have been included as a component of
         Other Current Liabilities and Other Liabilities on the Companies'
         balance sheets. Interest rates on capital lease obligations vary from
         9.0% to 13.3%. The net carrying amount of assets under capital leases
         at March 31, 2003 were approximately $72,000.

                  Total rent expense for all operating leases was $7.9 million,
         $8.3 million and $8.9 million for the years ended March 31, 2003, 2002,
         and 2001, respectively.

         Commitments

                  At March 31, 2003 and 2002, Manischewitz had approximately
         $2.1 million and $1.6 million, respectively, of purchase commitments
         with certain vendors.

         Contingencies

                  The Companies are subject to various legal actions, regulatory
         investigations and proceedings and claims threatened or pending in the
         normal course of their business. While it is not feasible to predict or
         determine the outcome of these actions, claims and proceedings, it is
         the opinion of management that their outcome, to the extent not
         provided for through insurance, indemnification or established
         reserves, will not have a materially adverse effect on the Companies'
         financial position or future results of operations.

12.      Income Taxes

                  The provision (benefit) for income taxes consisted of the
         following (in thousands):

<TABLE>
<CAPTION>

         March 31,
         ---------                                      2003                       2002                         2001
                                             -----------------------      ------------------------    ------------------------
                                              Holdings   Enterprises      Holdings     Enterprises    Holdings     Enterprises
                                             ---------   -----------      --------     -----------    --------     -----------
<S>                                          <C>         <C>              <C>          <C>            <C>          <C>
Currently (receivable) payable:
     Federal ............................    $       -   $         -       $(1,281)      $  (588)      $(2,041)      $  (995)
     State ..............................          207            74             -             -          (370)         (344)
                                               -------       -------       -------       -------       -------       -------
                                                   207            74        (1,281)         (588)       (2,411)       (1,339)
                                               -------       -------       -------       -------       -------       -------
Deferred (benefit) liability:
     Federal ............................       (1,378)         (603)       (1,212)         (748)         (658)         (658)

     State ..............................         (276)         (109)         (544)         (306)         (342)         (142)
                                               -------       -------       -------       -------       -------       -------
                                                (1,654)         (712)       (1,756)       (1,054)       (1,000)         (800)
                                               -------       -------       -------       -------       -------       -------
Change in Valuation
   Allowances ...........................        6,355         4,946           435             -             -             -
                                               -------       -------       -------       -------       -------       -------
                                               $ 4,908       $ 4,308       $(2,602)      $(1,642)      $(3,411)      $(2,139)
                                               =======       =======       =======       =======       =======       =======

</TABLE>



                                      F-18
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



12.      Income Taxes (Continued)

                  A reconciliation of the statutory United States Federal income
         tax rate to the Companies effective income tax (benefit) rates follows:

<TABLE>
<CAPTION>

         For the years ended
         March 31,                                      2003                       2002                         2001
         ---------                          ---------------------------  --------------------------  --------------------------
                                             Holdings     Enterprises     Holdings    Enterprises     Holdings      Enterprises
                                            ----------  ---------------  ----------  --------------  -----------   -------------
         <S>                                <C>           <C>            <C>          <C>             <C>          <C>
         Statutory rate....................    (35.0%)       (35.0%)       (35.0%)       (35.0%)       (35.0%)       (35.0%)
         State income taxes, net of
              Federal benefit..............     (4.8)         (5.3)         (3.9)         (3.5)         (4.0)         (3.8)
         Nondeductible amortization of
              intangibles..................      0.2           0.5           5.8           9.3           4.6           6.3
         Change in valuation
              allowances...................    170.5         367.5           4.8             -             -             -
         Other.............................      0.8          (7.6)         (0.2)          0.5           5.0           6.9
                                            ----------  --------------   ----------- --------------  -----------   ------------

                                               131.7%        320.1%        (28.5%)       (28.7%)       (29.4%)       (25.6%)
                                            ==========  ==============   =========== ==============  ===========   ============

</TABLE>

                  The income tax effects of temporary differences that give rise
         to significant portions of the deferred tax assets and liabilities were
         as follows (in thousands):
<TABLE>
<CAPTION>
                                                                            2003                         2002
                                                                   --------------------------  --------------------------
         March 31,                                                  Holdings     Enterprises     Holdings     Enterprises
         --------------------------------------------------        ----------   -------------  -----------   ------------
         <S>                                                       <C>          <C>            <C>           <C>
         Deferred Tax Assets:
             Accounts receivable, principally due to
               allowances for doubtful accounts...........         $      790     $       790   $    1,879    $     1,879
             Deferred compensation........................              3,992           3,992        4,064          4,064
             Net operating loss carryforwards.............              4,588           2,544        1,644            742
             Liability accruals...........................              5,256           5,256        4,651          4,651
             Other, net...................................                945             945        1,298          1,298

         Deferred Tax Liabilities:
             Inventories, principally due to
               acquisition basis differences and
               financial statement allowances.............             (2,202)         (2,202)      (3,644)        (3,644)
             Property, plant & equipment, principally
               due to basis differences...................             (4,972)         (4,972)      (5,359)        (5,359)
             Identified intangibles, due to
               basis differences..........................            (10,662)        (10,662)      (9,436)        (9,436)
                                                                   ----------     -----------   ----------    -----------
             Total deferred tax liabilities...............             (2,265)         (4,309)      (4,903)        (5,805)
             Valuation allowances.........................             (8,397)         (6,353)        (435)             -
                                                                   ----------     -----------   ----------    -----------
             Net deferred tax liabilities.................         $  (10,662)    $   (10,662)  $   (5,338)   $    (5,805)
                                                                   ==========     ===========   ==========    ===========
</TABLE>



                                      F-19
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


12.      Income Taxes (Continued)

                  At March 31, 2003, Holdings and Enterprises had consolidated
         net operating loss carryforwards, the tax effect of which was
         approximately $3.4 million and $2.0 million, respectively, available to
         reduce future Federal income tax liabilities, which expire in fiscal
         2022 and 2023. Holdings and Enterprises also had state operating loss
         carryforwards, the tax effect of which was approximately $1.2 million
         and $552,000, respectively.

                  SFAS No. 109, "Accounting for Income Taxes", requires that
         deferred tax assets be reduced by a valuation allowance, if based on
         available evidence, it is more likely than not that the deferred tax
         assets will not be realized. Under generally accepted accounting
         principles, available evidence includes the reversal of existing
         taxable temporary differences. As of March 31, 2003, Holdings and
         Enterprises had net deferred tax liabilities before the impact of SFAS
         No. 142 of approximately $2.9 million and $4.3 million, respectively;
         each including a deferred tax liability for taxable temporary
         differences resulting from different amortization periods for
         identified intangibles of approximately $10.7 million.

                  With the adoption of SFAS No. 142 in the first quarter of
         fiscal 2003, the Company can no longer amortize tax deductible goodwill
         and indefinite-lived intangible assets for financial reporting
         purposes. Therefore, the deferred tax liability related to the taxable
         temporary differences resulting from different amortization periods for
         identified intangibles will not reverse unless the underlying assets
         are sold or an impairment is recognized for tax purposes. Without this
         deferred tax liability, Holdings and Enterprises would have had net
         deferred tax assets of approximately $7.8 million and $6.4 million,
         respectively, as of March 31, 2003.

                  Historically, the Companies did not need a valuation allowance
         (with the exception of Holdings' state tax loss carryforwards) for the
         portion of the tax effect of net operating losses equal to the amount
         of tax-deductible amortization of identified intangibles expected to
         occur during the carryforward period of the net operating losses based
         upon the timing of the reversal of other temporary differences. As a
         result of the adoption of SFAS No. 142, the reversal will probably not
         occur during the carryforward period of the net operating losses.
         Therefore, Holdings and Enterprises recorded a deferred non-cash income
         tax expense of approximately $4.8 million and $4.7 million,
         respectively, during the year ended March 31, 2003. In addition,
         Holdings and Enterprises recorded non-cash valuation allowances to
         offset their respective income tax benefits from operations and the
         extraordinary loss on modification of debt of $2.7 million and $1.8
         million, respectively. Both the deferred non-cash income tax benefit
         and the non-cash valuation allowances recorded in the Companies'
         operating results would have not been required prior to the adoption of
         SFAS No. 142.

                  At March 31, 2002, Holdings and Enterprises had consolidated
         net operating loss carryforwards, the tax effect of which was
         approximately $957,000 and $490,000, respectively, available to reduce
         future Federal income tax liabilities, which expire in fiscal 2022.
         Holdings and Enterprises also had state operating loss carryforwards,
         the tax effect of which was approximately $687,000 and $252,000,
         respectively. A valuation allowance of approximately $435,000 was
         established to offset the portion of the deferred tax asset related to
         Holdings' state tax loss carryforwards.


                                      F-20
<PAGE>


                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


13.      Employee Benefit Plans

         Retirement and Savings Plan

                  The Companies have a retirement and savings plan ("401(k)
         Plan") covering substantially all of their employees. The 401(k) Plan
         provides for matching contributions by the Companies. In addition, the
         Companies may make annual discretionary contributions to employee
         accounts based, in part, on the Companies' financial performance. For
         each of the years ended March 31, 2003, 2002 and 2001, the Companies'
         provided approximately $700,000, $1.6 million and $2.0 million,
         respectively, for matching and discretionary contributions.

         Deferred Compensation

                  Deferred compensation principally relates to a compensation
         arrangement implemented in 1984 by a predecessor of Millbrook in the
         form of a non-qualified defined benefit plan and a supplemental
         retirement plan which permitted former officers and certain management
         employees, at the time, to defer portions of their compensation and to
         earn specified maximum benefits upon retirement. The future benefit
         obligations, which are fixed in accordance with the plan, have been
         recorded at a discount rate of 8%. These plans do not allow new
         participants.

                  In an effort to provide for the benefits associated with these
         plans, Millbrook's predecessor purchased whole-life insurance contracts
         on the plan participants. The value of these policies is included in
         Other Assets. During the years ended March 31, 2003 and 2002, $500,000
         and $6.8 million, respectively, of cash surrender value available under
         these policies was utilized to reduce outstanding borrowings under the
         Credit Agreement. At March 31, 2003, future payment obligations,
         assuming commencement of payments at an individual's retirement age, as
         defined under the deferred compensation arrangement were approximately
         $709,000, $787,000, $909,000, $776,000, $842,000 and $14.8 million for
         the years ending March 31, 2004, 2005, 2006, 2007, 2008 and thereafter,
         respectively.



                                      F-21
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



13.      Employee Benefit Plans (Continued)

         Pension Plan and Other Postretirement Benefits

                  An analysis of Manischewitz' pension plan and accumulated
         benefit obligation for its postretirement health plan follows (in
         thousands):

<TABLE>
<CAPTION>

           For the period ended March 31,                            2003                        2002
           ------------------------------                            ----                        ----
                                                                        Other Post-                  Other Post-
                                                             Pension    Retirement        Pension    Retirement
                                                            Benefits     Benefits        Benefits     Benefits
                                                            --------    ----------      ---------    -------------
           <S>                                              <C>         <C>             <C>          <C>
           Change in benefit obligation
           Benefit obligation at beginning of period......  $  12,772    $   2,287      $  12,828    $   1,989
           Service cost...................................        139           25            157           31
           Interest cost..................................        874          141            888          158
           Actuarial (gain) loss..........................        630           65           (233)         229
           Plan amendments................................          -       (1,357)           158            -
           Benefits paid..................................     (1,013)        (128)        (1,026)        (120)
                                                            ---------    ---------      ---------    ---------
           Benefit obligation at end of period............     13,402        1,033         12,772        2,287
                                                            ---------    ---------      ---------    ---------

           Change in plan assets
           Fair value of plan assets at beginning
             of period....................................      9,520            -         10,803            -
           Actual return on plan assets...................       (825)           -           (257)           -
           Employer contributions.........................         75          128              -          120
           Benefits paid..................................     (1,013)        (128)        (1,026)        (120)
                                                            ---------    ---------      ---------    ---------
           Fair value of plan assets at end of period.....      7,757            -          9,520            -
                                                            ---------    ---------      ---------    ---------

           Funded status..................................     (5,645)      (1,033)        (3,252)      (2,287)
           Unrecognized net prior service cost............        131       (1,319)           144            -
           Unrecognized actuarial (gain) loss.............      4,885          457          2,787          426
                                                            ---------    ---------      ---------    ---------
           Net amount recognized..........................  $    (629)   $  (1,895)     $    (321)   $  (1,861)
                                                            =========    =========      =========    =========

           Amount recognized in the statement
             of financial position consists of:
           Accrued benefit liability......................  $  (5,514)   $  (1,895)     $  (3,107)   $  (1,861)
           Intangible asset...............................        131            -            144            -
           Accumulated other comprehensive income.........      4,754            -          2,642            -
                                                            ---------    ---------      ---------    ---------
           Net amount recognized..........................  $    (629)   $  (1,895)     $    (321)   $  (1,861)
                                                            =========    =========      =========    =========

           Weighted-average assumptions:
           Discount rate..................................      6.50%        6.50%          7.25%       7.25%
           Expected return on assets......................      8.50%            -          8.50%            -
</TABLE>


                  For measurement purposes, a 7.25% annual rate of increase in
         the per capita cost of covered health care benefits was assumed for
         2003. The rate was assumed to decrease to 5% in 2010 and remain at that
         level thereafter.


                                      F-22
<PAGE>


                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



13.      Employee Benefit Plans (Continued)

<TABLE>
<CAPTION>

         For the period ended March 31,                            2003                        2002
         ------------------------------                            ----                        ----
                                                                     Other Post-                  Other Post-
                                                          Pension    Retirement        Pension    Retirement
                                                         Benefits     Benefits        Benefits     Benefits
                                                         --------     --------        --------     --------
         <S>                                             <C>          <C>            <C>          <C>
         Components of net periodic benefit cost
         Service cost..................................  $     139    $      25      $     157    $       31
         Interest cost.................................        874          141            888           158
         Expected return on assets.....................       (767)           -           (874)            -
         Amortization of prior service cost............         14          (39)            14             -
         Recognized net actuarial gain.................        123           34             37            29
                                                         ---------    ---------      ---------    ----------
         Net periodic pension cost.....................  $     383    $     161      $     222    $      218
                                                         =========    =========      =========    ==========
</TABLE>

                  The projected benefit obligation, accumulated benefit
         obligation and fair value of plan assets for the pension plan with
         accumulated benefit obligations in excess of plan assets were
         $13,402,000, $13,271,000 and $7,757,000, respectively, as of the end of
         the period, and $12,772,000, $12,628,000 and $9,520,000, respectively,
         as of the beginning of the period.

                  Manischewitz provides health benefits to eligible retired
         employees under its postretirement health care plan. Assumed health
         care cost trend rates have a significant effect on the amounts reported
         for the health care plan. A one-percentage-point change in assumed
         health care cost trend rates would have the following effect:

<TABLE>
<CAPTION>


                                                                                        1-Percentage Point
                                                                                        ------------------
                                                                                    Increase          Decrease
                                                                                    --------          --------
                                                                                          (In thousands)
                  <S>                                                             <C>              <C>
                  Effect on total of service and interest cost components.......  $          15    $         (13)
                  Effect on postretirement benefit obligation...................  $         169    $        (146)


</TABLE>




                                      F-23
<PAGE>


                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

14.      Related Party Transactions

                  Concurrent with Millbrook's acquisition by Holdings, Millbrook
         entered into an arrangement with an entity owned by the controlling
         shareholder of Holdings whereby Millbrook agreed (i) to pay a quarterly
         management fee of $100,000; and (ii) to reimburse the entity for
         providing various services, including executive services and
         out-of-pocket and other expenses incurred on its behalf. Concurrent
         with Manischewitz' acquisition by Enterprises, Manischewitz entered
         into an arrangement with the entity owned by the controlling
         shareholder of Holdings whereby Manischewitz agreed to reimburse the
         entity for providing various services, including executive services and
         out-of-pocket and other expenses incurred on its behalf. The services
         provided under both arrangements include, among other things, treasury,
         cash management, certain financial reporting, legal, labor and lease
         negotiation and employee benefits administration. For each of the years
         ended March 31, 2003, 2002 and 2001, Millbrook paid $400,000 for
         management fees and $1,100,000 for services provided by this entity
         pursuant to its aforementioned arrangement. For the years ended March
         31, 2003, 2002 and 2001, Manischewitz paid approximately $540,000,
         $510,000, and $510,000, respectively, for services provided by this
         entity pursuant to its aforementioned arrangement. The services
         provided under each of these arrangements are based upon (i) the number
         of hours incurred at the applicable pay rate; and (ii) out-of-pocket
         expenses, related to the services provided.

                  In addition, during the years ended March 31, 2003, 2002 and
         2001, Millbrook reimbursed the aforementioned entity approximately
         $103,000, $74,000 and $111,000, respectively, and Manischewitz
         reimbursed the aforementioned entity approximately $23,000, $5,000 and
         $12,000, respectively, for use of its airplane. When commercial flights
         were available to the destination, the reimbursement was determined at
         the rate of the normal first class fare. When commercial flights were
         not available, the reimbursement amount was equal to the hourly
         variable costs of the airplane multiplied by the number of hours of
         use.

                  In the opinion of management, these methodologies provided a
         reasonable basis for such allocations. In addition, the Companies
         believe that the terms of the arrangement with this entity were no less
         favorable than could have been obtained from unaffiliated third parties
         on an arm's length basis.

15.      Segment Reporting

                  SFAS No. 131, "Disclosures about Segments of an Enterprise and
         Related Information", established standards for reporting information
         about operating segments in financial statements. Operating segments
         are defined as components of an enterprise about which separate
         financial information is available that is evaluated regularly by the
         chief operating decision maker, or decision-making group, in deciding
         how to allocate resources and in assessing performance. The Companies'
         chief decision-maker is its Chairman and Chief Executive Officer.



                                      F-24
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                   R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


15.      Segment Reporting (Continued)

                  The Companies' reportable operating segments are Millbrook and
         Manischewitz. The operating segments are managed separately as each
         operating segment represents a strategic business entity. The
         accounting policies of these operating segments are the same as those
         described in the Summary Of Significant Accounting Policies except that
         the disaggregated financial results have been prepared using a
         management approach, which is consistent with the basis and manner in
         which each company's management internally disaggregates financial
         information for the purposes of assisting in making internal operating
         decisions. The Companies evaluate performance based on each business
         entity's stand-alone operating income before depreciation of property,
         plant and equipment and amortization of intangibles, non-recurring
         items, corporate charges, including certain bad debt and profit sharing
         costs, management fees and services provided to the operating segments
         by an entity owned by Holdings' majority stockholder. Intersegment
         sales are generally accounted for as sales to third parties.


<TABLE>
<CAPTION>


For the years ended March 31,                           2003                         2002                          2001
-----------------------------------------     -------------------------    -------------------------     --------------------------
(in thousands)                                 Holdings     Enterprises     Holdings     Enterprises      Holdings     Enterprises
                                              ----------    -----------    ----------    -----------     ----------    ------------
<S>                                           <C>           <C>            <C>           <C>             <C>           <C>
Revenues
Millbrook ...............................     $ 459,473      $ 459,473      $ 547,812      $ 547,812      $ 607,781      $ 607,781
Manischewitz ............................        62,117         62,117         60,514         60,514         56,902         56,902
                                              ---------      ---------      ---------      ---------      ---------      ---------
Total segment revenues ..................       521,590        521,590        608,326        608,326        664,683        664,683
Corporate items, principally
  the elimination of
  intercompany sales ....................       (13,508)       (13,508)       (12,024)       (12,024)       (12,352)       (12,352)
                                              ---------      ---------      ---------      ---------      ---------      ---------
                                              $ 508,082      $ 508,082      $ 596,302      $ 596,302      $ 652,331      $ 652,331
                                              =========      =========      =========      =========      =========      =========

Operating income
Millbrook ...............................     $  10,375      $  10,375      $  11,365      $  11,365      $  12,478      $  12,478
Manischewitz ............................         9,593          9,593         10,713         10,713          9,623          9,623
                                              ---------      ---------      ---------      ---------      ---------      ---------
Total segment operating
  income ................................        19,968         19,968         22,078         22,078         22,101         22,101
Corporate items and
  eliminations ..........................        (6,926)        (6,819)       (12,153)       (12,087)       (13,343)       (13,266)
                                              ---------      ---------      ---------      ---------      ---------      ---------
                                              $  13,042      $  13,149      $   9,925      $   9,991      $   8,758      $   8,835
                                              =========      =========      =========      =========      =========      =========

Identifiable assets
Millbrook ...............................     $  92,837      $  92,837      $ 103,600      $ 103,600      $ 139,911      $ 139,911
Manischewitz ............................        38,391         38,391         41,738         41,738         49,532         49,532
                                              ---------      ---------      ---------      ---------      ---------      ---------
Total segment assets ....................       131,228        131,228        145,338        145,338        189,443        189,443
Corporate items, principally
  intangibles not allocated
  to segments ...........................        90,899         95,308        116,766        119,235        121,565        121,225
                                              ---------      ---------      ---------      ---------      ---------      ---------
                                              $ 222,127      $ 226,536      $ 262,104      $ 264,573      $ 311,008      $ 310,668
                                              =========      =========      =========      =========      =========      =========

</TABLE>

                                      F-25
<PAGE>

                     R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
                    R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Concluded)


16.        Significant Customers

                  For the year ended March 31, 2003, combined revenues from the
         Companies' two largest customers, Shaw's Supermarkets and Royal Ahold
         N.V., together represented approximately 33% of total revenues. For the
         years ended March 31, 2002 and 2001, combined revenues from the
         Companies' two largest customers, Shaw's Supermarkets and Ames
         Department Stores, together represented approximately 29% and 26% of
         total revenues, respectively. During the year ended March 31, 2003,
         Ames announced its decision to liquidate under Chapter 7 of the
         Bankruptcy Code.

17.      Quarterly Financial Data (Unaudited)

<TABLE>
<CAPTION>
                                                                           Fiscal 2003
                                  ------------------------------------------------------------------------------
For the three months ended          June 30,             September 30,          December 31,          March 31,
-----------------------------     ------------         ----------------        -------------        ------------
(in thousands)

<S>                                <C>                   <C>                   <C>                   <C>
HOLDINGS

Revenues                           $ 131,222             $ 119,304             $ 120,862             $ 136,694

Gross profit                          28,898                26,221                29,134                38,931

Operating (loss) income                  577                (1,294)                1,776                11,983

Net (loss) income                    (32,423)               (5,558)               (2,597)                7,211

ENTERPRISES

Revenues                           $ 131,222             $ 119,304             $ 120,862             $ 136,694

Gross profit                          28,898                26,221                29,134                38,931

Operating (loss) income                  584                (1,281)                1,807                12,039

Net (loss) income                    (30,817)               (5,001)               (2,019)                7,953
</TABLE>
<TABLE>
<CAPTION>
                                                                           Fiscal 2002
                                   ----------------------------------------------------------------------------
For the three months ended           June 30,          September 30,            December 31,        March 31,
--------------------------         -----------         -------------           ------------        ------------
(in thousands)

<S>                                <C>                   <C>                   <C>                   <C>
HOLDINGS

Revenues                           $ 139,305             $ 133,450             $ 161,626             $ 161,921

Gross profit                          36,001                33,164                36,342                42,158

Operating income (loss)                 (548)               (1,058)                2,137                 9,394

Net income (loss)                     (3,541)               (3,628)               (1,633)                2,282

ENTERPRISES

Revenues                           $ 139,305             $ 133,450             $ 161,626             $ 161,921

Gross profit                          36,001                33,164                36,342                42,158

Operating income (loss)                 (545)               (1,047)                2,160                 9,423

Net income (loss)                     (3,020)               (3,129)               (1,126)                3,186
</TABLE>


                                      F-26
<PAGE>

R.A.B. HOLDINGS, INC. - PARENT ONLY
R.A.B. ENTERPRISES, INC. - PARENT ONLY

BALANCE SHEETS
(In thousands except for share and per share data)
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>

March 31,                                                                       2003                           2002
---------                                                            --------------------------      --------------------------
                                                                     Holdings       Enterprises       Holdings      Enterprises
                                                                     ---------      -----------      ----------     -----------
<S>                                                                  <C>             <C>             <C>             <C>
                                     ASSETS
Current assets:
  Cash                                                               $       8       $       1       $      70       $       1
  Other current assets                                                   3,330              32           3,186              16
                                                                     ---------       ---------       ---------       ---------
    Total current assets                                                 3,338              33           3,256              17
Noncurrent assets:
  Intercompany notes receivable                                             --          79,686              --          76,294
  Other assets                                                           1,135             948           1,701           1,402
                                                                     ---------       ---------       ---------       ---------
    Total noncurrent assets                                              1,135          80,634           1,701          77,696
Investments in subsidiaries                                                369           3,940          32,858          40,721
                                                                     ---------       ---------       ---------       ---------

Total assets                                                         $   4,842       $  84,607       $  37,815       $ 118,434
                                                                     =========       =========       =========       =========

                 LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY
Current liabilities:
  Accrued interest                                                   $     731       $   3,498       $   1,345       $   3,498
  Other current liabilities                                              7,495             400           6,217           1,738
                                                                     ---------       ---------       ---------       ---------
    Total current liabilities                                            8,226           3,898           7,562           5,236
Noncurrent liabilities:
  Long-term debt                                                        24,987          80,340          25,000          80,340
                                                                     ---------       ---------       ---------       ---------
        Total noncurrent liabilities                                    24,987          80,340          25,000          80,340

Stockholders' (deficit) equity:
  Preferred stock, $500 par value, 100,000 shares authorized,
    24,875 shares of Series A issued and outstanding                    12,344              --          12,344              --
    1,000 shares of Series B issued and outstanding                        500              --             500              --
  Common stock, $.01 and $1.00 par value, 1,000,000 shares
    and 200 shares authorized, issued 105,100 shares and
    200 shares                                                               1              --               1              --
  Notes receivable from stock sales                                        (92)             --            (195)             --
  Additional paid-in capital                                             2,622          39,482             373          39,482
  Retained earnings (deficit)                                          (39,564)        (34,936)         (6,197)         (5,052)
  Accumulated other comprehensive loss                                  (4,177)         (4,177)         (1,572)         (1,572)
                                                                     ---------       ---------       ---------       ---------
                                                                       (28,366)            369           5,254          32,858
  Less common stock in treasury - 4,600 shares and 600 shares                5              --               1              --
                                                                     ---------       ---------       ---------       ---------
    Total stockholders' (deficit) equity                               (28,371)            369           5,253          32,858
                                                                     ---------       ---------       ---------       ---------

Total liabilities and stockholders' (deficit) equity                 $   4,842       $  84,607       $  37,815       $ 118,434
                                                                     =========       =========       =========       =========

</TABLE>









             See notes to parent only financial statement schedules





                                      S-1

<PAGE>

R.A.B. HOLDINGS, INC. - PARENT ONLY
R.A.B. ENTERPRISES, INC. - PARENT ONLY

STATEMENTS OF OPERATIONS
(In thousands)
--------------------------------------------------------------------------------


<TABLE>
<CAPTION>
For the years ended March 31,                                       2003                         2002
-----------------------------                             -----------------------       -----------------------
                                                          Holdings     Enterprises       Holdings      Enterprises
                                                          --------     -----------      ----------     ----------

<S>                                                       <C>            <C>            <C>            <C>
Equity in net loss of subsidiaries before cumulative
  effect of change in accounting principle                $ (5,654)      $ (6,067)      $ (4,089)      $ (4,102)

General and administrative expenses                            107            132             67             77
                                                          --------       --------       --------       --------

Operating loss                                              (5,761)        (6,199)        (4,156)        (4,179)

Interest expense, net of Holdings' interest
  income of $7 and $24 and Enterprises'
  intercompany interest income of $8,761 and $8,315          2,276            171          3,324            582
                                                          --------       --------       --------       --------

Loss before provision (benefit) for income taxes            (8,037)        (6,370)        (7,480)        (4,761)

Provision (benefit) for income taxes                           600           (716)          (960)          (672)
                                                          --------       --------       --------       --------

Loss before extraordinary item and cumulative
  effect of change in accounting principle                  (8,637)        (5,654)        (6,520)        (4,089)

Extraordinary loss on modification of debt                    (500)            --             --             --
                                                          --------       --------       --------       --------

Loss before cumulative effect of change
  in accounting principle                                   (9,137)        (5,654)        (6,520)        (4,089)

Cumulative effect of change in accounting principle        (24,230)       (24,230)            --             --
                                                          --------       --------       --------       --------

Net loss                                                  $(33,367)      $(29,884)      $ (6,520)      $ (4,089)
                                                          ========       ========       ========       ========
</TABLE>




              See notes to parent only financial statement schedules


                                       S-2

<PAGE>

R.A.B. HOLDINGS, INC. - PARENT ONLY
R.A.B. ENTERPRISES, INC. - PARENT ONLY

STATEMENTS OF CASH FLOWS
(In thousands)
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>

For the years ended March 31,                                              2003                         2002
                                                                 ------------------------      -------------------------
                                                                 Holdings     Enterprises      Holdings      Enterprises
                                                                 --------     -----------      --------      -----------
<S>                                                              <C>            <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                       $(33,367)      $(29,884)      $ (6,520)      $ (4,089)
  Adjustments to reconcile net loss to net cash provided by
    (used in) operating activities:
      Equity in net loss of subsidiaries                            5,654          6,067          4,089          4,102
      Amortization                                                    398            454             99            462
      Cumulative effect of change in accounting principle          24,230         24,230             --             --
      Loss on modification of debt                                    500             --             --             --
                                                                 --------       --------       --------       --------

Net cash (used in) provided by operating activities                (2,585)           867         (2,332)           475
                                                                 --------       --------       --------       --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment from interest escrow account                                 --             --          1,625             --
  (Repurchase) and proceeds from issuance
    of common stock                                                    (5)            --             10             --
  Distributions from subsidiaries                                      --          3,880             --          5,195
  Other                                                             2,528         (4,747)           764         (5,669)
                                                                 --------       --------       --------       --------

Net cash provided by (used in) financing activities                 2,523           (867)         2,399           (474)
                                                                 --------       --------       --------       --------

Net (decrease) increase in cash                                       (62)            --             67              1

Cash, beginning of year                                                70              1              3             --
                                                                 --------       --------       --------       --------

Cash, end of year                                                $      8       $      1       $     70       $      1
                                                                 ========       ========       ========       ========

Supplemental disclosures of cash flow information:
  Cash paid during the year for:
    Interest                                                     $    255       $  8,470       $  3,250       $  8,436

</TABLE>






              See notes to parent only financial statement schedules


                                      S-3


<PAGE>

                       R.A.B. HOLDINGS, INC. - PARENT ONLY
                     R.A.B. ENTERPRISES, INC. - PARENT ONLY

               NOTES TO PARENT ONLY FINANCIAL STATEMENT SCHEDULES

     Basis of Presentation

              The accompanying financial statements are presented on the basis
     of recording investments in subsidiaries on the equity method of
     accounting. Certain reclassifications have been made in the prior year
     financial statements to conform with the current year presentation.

              R.A.B. Enterprises, Inc. ("Enterprises") is a wholly
     owned-subsidiary of R.A.B. Holdings, Inc. ("Holdings"). On January 26,
     1998, Holdings formed Enterprises and on May 1, 1998 contributed its
     wholly-owned subsidiary Millbrook Distribution Services Inc. to
     Enterprises. This contribution was accounted for as an "as if" pooling of
     interests.

                                      S-4
<PAGE>

R.A.B. HOLDINGS, INC. AND SUBSIDIARIES
R.A.B. ENTERPRISES, INC. AND SUBSIDIARIES

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
YEARS ENDED MARCH 31, 2003, 2002 AND 2001
(In thousands)
--------------------------------------------------------------------------------


<TABLE>
<CAPTION>

                                                                   Additions
                                                     ----------------------------------
                                      Balance at      Charged to        Charged to                            Balance at
                                       beginning       costs and           other                                end
                 Description           of period        expenses       accounts (1)       Deductions (2)      of period
----------------------------------   -------------   -------------  ----------------  ----------------       -----------
<S>                                     <C>           <C>                <C>                 <C>              <C>
Year ended March 31, 2003
Allowance for doubtful accounts         $3,421        (536)              (265)               (884)            $1,736

Year ended March 31, 2002
Allowance for doubtful accounts         $4,375         789                 --              (1,743)            $3,421

Year ended March 31, 2001
Allowance for doubtful accounts         $4,251         294                267                (437)            $4,375

</TABLE>





(1) For the year ended March 31, 2003, the amount was reclassified to other
current liabilities. For the year ended March 31, 2001, the amount principally
relates to the acquisition of the Miller Buckeye Biscuit Company, Inc.


(2) Amounts written off.


                                      S-5