Financial Tables 12/28/00

JOHN B. SANFILIPPO & SON, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(Dollars in Thousands, Except Earnings Per Share)
(Unaudited)

	For the Quarter Ended (Unaudited)		For the Twenty-six Weeks Ended (Unaudited)
	December 28, 2000	December 23, 1999	December 28, 2000	December 23, 1999
Net sales	$115,337	$124,030	$202,520	$203,554
Cost of sales	93,712	100,505	166,525	167,480
Gross profit	21,625	23,525	35,995	36,074

Selling expenses	9,263	11,604	17,397	19,652
Administrative expenses	2,443	2,667	4,673	4,390
	11,706	14,271	22,070	24,042

Income from operations	9,919	9,254	13,925	12,032

Other income (expense):
Interest expense	(2,091)	(1,823)	(4,164)	(3,709)
Rental income	128	144	276	287
Miscellaneous	3	50	7	83
	(1,960)	(1,629)	(3,881)	(3,339)

Income before income taxes	7,959	7,625	10,044	8,693
Income tax expense	3,183	3,050	4,017	3,477

Net income	$4,776	$4,575	$6,027	$5,216

Basic and diluted earnings per share	$0.52	$0.50	$0.66	$0.57

Weighted average shares outstanding
-- basic	9,148,565	9,148,565	9,148,565	9,148,565
-- diluted	9,148,822	9,148,565	9,148,700	9,148,608

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

	(Unaudited) December 28, 2000	June 29, 2000
ASSETS
CURRENT ASSETS:
Cash	$2,374	$1,113
Accounts receivable, net	31,322	24,068
Inventories	131,294	105,760
Deferred income taxes	910	910
Prepaid expenses and other current assets	2,108	2,708
	168,008	134,559
PROPERTIES, NET	70,268	69,761
OTHER ASSETS	10,780	11,493
	$249,056	$215,813
	(Unaudited) December 28, 2000	June 29, 2000
LIABILITIES & STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Notes Payable	$50,773	$41,874
Current maturities of long-term debt	5,704	5,702
Accounts payable	31,808	11,851
Drafts payable	6,137	5,747
Accrued expenses	8,375	8,756
Income taxes payable	2,249	461
	105,046	74,391
LONG-TERM DEBT	48,340	51,779
LONG-TERM DEFERRED INCOME TAXES	2,892	2,892
	51,232	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	36,693	30,666
Treasury stock	(1,204)	(1,204)
	92,778	86,751
	$249,056	$215,813