Financial Tables 10/25/00

JOHN B. SANFILIPPO & SON, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except earnings per share)

	For the Quarter Ended (Unaudited)
	September 28, 2000	September 23, 1999

Net sales	$87,183	$79,524
Cost of sales	72,813	66,975
Gross profit	14,370	12,549

Selling expenses	8,134	8,048
Administrative expenses	2,230	1,723
	10,364	9,771

Income from operations	4,006	2,778

Other income (expense):
Interest expense	(2,073)	(1,886)
Rental income	148	143
Miscellaneous	4	33
	(1,921)	(1,710)

Income before income taxes	2,085	1,068
Income tax expense	834	427

Net income	$1,251	$641

Basic and diluted earnings per share	$0.14	$0.07

Weighted average shares outstanding
-- basic	9,148,565	9,148,565

-- diluted	9,148,565	9,148,565

JOHN B. SANFILIPPO & SON, INC.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)

	(Unaudited) September 28, 2000	June 29, 2000
ASSETS

CURRENT ASSETS:
Cash	$627	$1,113
Accounts receivable, net	31,404	24,068
Inventories	97,964	105,760
Deferred income taxes	910	910
Income taxes receivable	-	-
Prepaid expenses and other current assets	2,450	2,708
	133,355	134,559

PROPERTIES, NET	70,621	69,761
OTHER ASSETS	11,177	11,493
	$215,153	$215,813

	(Unaudited) September 28, 2000	June 29, 2000

LIABILITIES & STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
Notes Payable	$30,590	$41,874
Current maturities of long-term debt	5,704	5,702
Accounts payable	19,642	11,851
Drafts payable	8,311	5,747
Accrued expenses	10,018	8,756
Income taxes payable	871	461
	75,136	74,391

LONG-TERM DEBT	49,123	51,779
LONG-TERM DEFERRED INCOME TAXES	2,892	2,892
	52,015	54,671

STOCKHOLDERS' EQUITY:
Class A common stock	37	37
Common stock	56	56
Capital in excess of par value	57,196	57,196
Retained earnings	31,917	30,666
Treasury stock	(1,204)	(1,204)
	88,002	86,751
	$215,153	$215,813