In re  Farmland Foods, Inc			Case No. 02-50561
A Missouri Corporation
	MONTHLY OPERATING REPORT SUMMARY
	FOR THE MONTH OF AUGUST, 2003
	REVENUE
	Gross Income		$    128,323,976.11
	Less Cost of Goods Sold		$      87,983,801.25
	Materials	$       85,712,370.03
	Direct Labor	-
	Overhead	$         2,271,431.22
	Gross Profit		$   40,340,174.86
	OPERATING EXPENSES
	Owner/Officer-Draws/Salaries	$                            -
	Other Employee Salaries	$       16,153,102.16
	Advertising and Marketing	$         2,382,556.56
	Insurance	$            281,858.08
	Payroll Taxes	$         1,056,543.06
	Lease and Rent	$            114,908.77
	Telephone and Utlities	$         1,962,954.08
	Attorney and other Professional Fees	$              37,583.37
	UST Quarterly Fees	$                            -
	Other Expenses	$       13,536,278.73
	Total Operating Expenses		$     35,525,784.81
	Net Income (Loss)		$       4,814,390.05
	CURRENT ASSETS
	Accounts Receivable at end of month		$        86,807,122.90
	Increase (Decrease) in AR for month		$        18,465,307.89
	Inventory at end of month		$        87,072,780.23
	Increase (Decrease) in Inventory for month		$        (3,845,246.02)
	Cash at end of the month		$        (6,653,567.55)
	Increase (Decrease) in Cash for month		$             947,661.29
	LIABILITIES
	Increase (Decrease) in pre-petition debt		$        (9,459,198.25)
	Increase (Decrease) in post-petition debt		$          2,804,735.20
	Taxes Payable:
	Federal Payroll Taxes	$       (1,121,383.81)
	State Payroll Taxes	$          (145,834.25)
	Local Payroll Taxes	$              (5,372.49)
	State Sales Taxes	$            (31,256.00)
	Real Estate and Personal	$       (1,658,209.00)
	Property Taxes	$              (7,861.32)
	Other (footnote)	$            (41,656.72)
	Total Taxes Payable		$        (3,011,573.59)
	Footnote:
	Use Tax Payable	$            (41,656.72)