SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
                   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

         For Quarter Ended March 31, 2002 - Commission File No. 0-17196

                          MIDWEST GRAIN PRODUCTS, INC.

             (Exact Name of Registrant as Specified in Its Charter)



           KANSAS                                             48-0531200
(State or Other Jurisdiction of                              IRS Employer
 Incorporation or Organization)                             Identification No.

                    1300 Main Street, Atchison, Kansas 66002
              (Address of Principal Executive Offices and Zip Code)

                                 (913) 367-1480
              (Registrant's Telephone Number, Including Area Code)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to  file  such  reports)  and  (2)  has  been  subject  to the  filing
requirements for at least the past 90 days.          [X] YES      [ ] NO

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

                           Common stock, no par value
                          8,063,379 shares outstanding
                                as of May 1, 2002



Index

PART I.  FINANCIAL INFORMATION

 Item 1.  Financial Statements

  Independent Accountants' Review Report..................................... 2
  Condensed Consolidated Balance Sheets as of March 31, 2002
   and June 30, 2001......................................................... 3

  Condensed Consolidated Statements of Income for the Three Months Ended and
   Nine Months Ended March 31, 2002 and 2001................................. 5

  Condensed Consolidated Statements of Cash Flows for the Nine Months Ended
   March 31, 2002 and 2001................................................... 6

  Notes to Condensed Consolidated Financial Statements....................... 7


 Item 2.  Management's Discussion and Analysis of Financial Condition
          and Results of Operations.......................................... 8

 Item 3. Quantitative and Qualitative Disclosures About Market Risk......... 15


PART II.  OTHER INFORMATION

 Item 6. Exhibits and Reports on Form 8-K................................... 16

                                       1


                         Independent Accountants' Report

Board of Directors and Stockholders
Midwest Grain Products, Inc.
Atchison, Kansas   66002

We have  reviewed  the  accompanying  condensed  consolidated  balance  sheet of
Midwest Grain  Products,  Inc. and  subsidiaries  as of March 31, 2002,  and the
related  condensed  consolidated  statements of income for the  three-month  and
nine-month  periods  ended  March 31, 2002 and 2001,  and the related  condensed
consolidated statements of cash flows for the nine-month periods ended March 31,
2002  and  2001.  These  financial  statements  are  the  responsibility  of the
Company's management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with  generally  accepted  auditing  standards,  the  objective  of which is the
expression of an opinion  regarding the financial  statements  taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the accompanying condensed consolidated financial statements for them
to be in conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United States of America,  the consolidated  balance sheet as of
June 30, 2001, and the related consolidated statements of income,  stockholders'
equity, and cash flows for the year then ended (not presented  herein);  and, in
our report dated August 1, 2001,  we expressed an  unqualified  opinion on those
consolidated financial statements.  In our opinion, the information set forth in
the accompanying  condensed  consolidated  balance sheet as of June 30, 2001, is
fairly stated in all material  respects in relation to the consolidated  balance
sheet from which it has been derived.



                                                   /s/BKD, LLP

Kansas City, Missouri
April 26, 2002

                                       2


                          Midwest Grain Products, Inc.

                      Condensed Consolidated Balance Sheets
                             (dollars in thousands)



                                                                                         
ASSETS
                                                                            March 31,          June 30,
                                                                              2002                2001
                                                                       ---------------------------------------
                                                                            (Unaudited)
    CURRENT ASSETS
        Cash and cash equivalents                                        $         23,629   $         33,454
        Investments                                                                 4,691
        Receivables (less allowance for bad debts of $452 at
            December 31, 2001 and June 30, 2001, respectively)                     23,915             26,109
        Inventories                                                                17,381             18,230
        Prepaid expenses                                                            1,862              1,625
        Deferred income taxes                                                       2,934              2,451
        Refundable income taxes                                                        --                299
                                                                          ---------------    ---------------
               Total current assets                                                74,412             82,168
                                                                          ---------------    ---------------

    PROPERTY AND EQUIPMENT, at cost                                               254,231            245,305
        Less accumulated depreciation                                             163,882            153,181
                                                                          ---------------    ---------------
                                                                                   90,349             92,124
                                                                          ---------------    ---------------
    OTHER ASSETS                                                                      193                158
                                                                          ---------------    ---------------
               Total assets                                              $        164,954    $       174,450
                                                                          ===============     ==============


See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report

                                       3

                          Midwest Grain Products, Inc.
                Condensed Consolidated Balance Sheets (Continued)
                             (dollars in thousands)

Liabilities and Stockholders' Equity



                                                                                            
                                                                                                    June 30,
                                                                              March 31, 2002          2001
                                                                            ----------------------------------------
                                                                                (Unaudited)
    CURRENT LIABILITIES
        Current maturities of long-term debt                                  $          3,202   $          4,273
        Accounts payable                                                                 6,242             10,446
        Accrued expenses                                                                 3,793              4,008
        Deferred income                                                                 12,242             15,951
        Income taxes payable                                                             1,229
                                                                               ---------------    ---------------

               Total current liabilities                                                26,708             34,678
                                                                                ---------------    ---------------

    LONG-TERM DEBT                                                                      18,665             22,420
                                                                               ---------------    ---------------

    POST-RETIREMENT BENEFITS                                                             5,929              6,034
                                                                               ---------------    ---------------

    DEFERRED INCOME TAXES                                                               10,769             10,774
                                                                               ---------------    ---------------

    STOCKHOLDERS' EQUITY
        Capital stock
           Preferred, 5% noncumulative, $10 par value; authorized 1,000
              shares; issued and outstanding 437 shares                                      4                  4
           Common, no par; authorized 20,000,000 shares; issued
              9,765,172 shares                                                           6,715              6,715
        Additional paid-in capital                                                       2,529              2,485
        Retained earnings                                                              110,362            105,878
        Accumulated other comprehensive income (loss) -
             Cash flow hedges                                                             (749)                15
                                                                               ---------------    ---------------
                                                                                       118,861            115,097

        Treasury stock, at cost
           Common
               March 31, 2002 - 1,710,883 shares
               June 30, 2001 - 1,585,518 shares                                        (15,978)           (14,553)
                                                                               ---------------    ----------------
                                                                                       102,883            100,544
                                                                               ---------------    ---------------
               Total liabilities and stockholders' equity                     $        164,954    $       174,450
                                                                               ===============    ===============

See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report

                                      4

                          Midwest Grain Products, Inc.
                   Condensed Consolidated Statements of Income
                             (dollars in thousands)
           Three Months and Nine Months Ended March 31, 2002 and 2001
                                   (Unaudited)


                                                                                                        
                                                                         Three Months                    Nine Months
                                                                      2002           2001            2002            2001
                                                                ----------------------------------------------------------------
                                                                                    (dollars in thousands)

    Net Sales                                                     $     55,403    $     55,434   $    164,091    $    172,220

    Cost of Sales                                                       51,292          52,893        146,096         160,761
                                                                   -----------     -----------    -----------     -----------
    Gross Profit                                                         4,111           2,541         17,995          11,459

    Selling, General and Administrative Expenses                         3,684           2,689         11,383           9,110
                                                                   -----------     -----------    -----------     -----------
                                                                           427            (148)         6,612           2,349

    Other Operating Income                                               1,182              14          3,633              19
                                                                   -----------     -----------    -----------     -----------

    Income (Loss) From Operations                                        1,609            (134)        10,245           2,368

    Other Income (Expense)
        Interest                                                          (352)           (348)        (1,101)           (996)
        Other                                                              (86)            119            284             462
                                                                   ------------    -----------    -----------     -----------

    Income (Loss) Before Income Taxes                                    1,171            (363)         9,428           1,834

    Provision (Benefit) For Income Taxes                                   462            (145)         3,724             723
                                                                   -----------     ------------   -----------     -----------

    Net Income (Loss)                                                      709            (218)         5,704           1,111

    Other Comprehensive Income (Loss)                                     (690)           (355)          (764)           (300)
                                                                   ------------    ------------   -----------     ------------

    Comprehensive Income (Loss)                                   $         19    $       (573)  $      4,940    $        811
                                                                   ===========     ===========    ===========     ============

    Basic Earnings Per Common Share                               $       0.09    $      (0.03)  $      0.70     $       0.13
                                                                   ===========     ============   ==========      ===========

    Diluted Earnings per Common Share                             $       0.09    $      (0.03)  $      0.70     $       0.13
                                                                   ===========     ============   ==========      ===========

    Dividends per Common Share                                                                   $      0.15     $       0.10
                                                                                                  ==========      ===========

                                       5

See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report


                          Midwest Grain Products, Inc.
                 Condensed Consolidated Statements of Cash Flows
                             (dollars in thousands)
                    Nine Months Ended March 31, 2002 and 2001
                                   (Unaudited)



                                                                                           
                                                                                   2002                2001
                                                                            ----------------------------------------
                                                                                        (in thousands)
    OPERATING ACTIVITIES

        Net income (loss)                                                     $          5,704   $           (395)
        Items not requiring (providing) cash
           Depreciation                                                                 10,701              3,276
           Loss on sale of equipment                                                        --                 10
           Deferred income taxes                                                          (488)                --
        Changes in
           Accounts receivable                                                           2,194              2,610
           Inventories                                                                      85              1,261
           Accounts payable and accrued expenses                                        (4,371)            (1,325)
           Deferred revenue                                                             (3,709)                --
           Income taxes (receivable) payable                                             1,567             (1,858)
           Other                                                                          (377)              (772)
                                                                               ----------------   ----------------

               Net cash provided by operating activities                                11,306              2,807
                                                                               ---------------    ----------------
    INVESTING ACTIVITIES
        Additions to property and equipment, net                                        (8,974)            (1,985)
        Purchase of short-term investments                                              (4,691)                --
        Proceeds from sale of equipment                                                     --                 --
                                                                               ---------------    ---------------

               Net cash used in investing activities                                   (13,665)            (1,985)
                                                                               --------------  -----------------
    FINANCING ACTIVITIES
        Purchase of treasury stock                                                      (1,420)              (323)
        Net payments on long-term debt                                                 (11,249)            (2,273)
        Net proceeds from issuance of long-term debt                                     6,423                 --
        Dividends paid                                                                  (1,220)                --
                                                                               ----------------   ---------------
               Net cash used in financing activities                                    (7,466)            (2,596)
                                                                               ----------------   ---------------
    DECREASE IN CASH AND CASH EQUIVALENTS                                               (9,825)            (1,774)

    CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                      33,454              7,728
                                                                               ---------------    ---------------

    CASH AND CASH EQUIVALENTS, END OF PERIOD                                  $         23,629   $          5,954
                                                                               ===============    ===============



See Accompanying Notes to Condensed Consolidated Financial
    Statements and Independent Accountants' Review Report

                                       6

                             Midwest Grain Products
              Notes To Condensed Consolidated Financial Statements
                                 March 31, 2002
                                   (Unaudited)

NOTE 1:  BASIS OF PRESENTATION

        The accompanying  unaudited condensed  consolidated financial statements
        reflect  all  adjustments  that are,  in the  opinion  of the  Company's
        management,  necessary to fairly present the financial position, results
        of operations and cash flows of the Company.  Those adjustments  consist
        only of normal recurring adjustments. The condensed consolidated balance
        sheet as of June 30, 2001 has been derived from the audited consolidated
        balance sheet of the Company as of that date.  Certain  information  and
        note  disclosures  normally  included in the Company's  annual financial
        statements prepared in accordance with accounting  principles  generally
        accepted in the United States of America have been condensed or omitted.
        These  condensed  consolidated  financial  statements  should be read in
        conjunction with the consolidated financial statements and notes thereto
        in the  Company's  Form  10-K  Annual  Report  for 2001  filed  with the
        Securities  and Exchange  Commission.  The results of operations for the
        period are not necessarily  indicative of the results to be expected for
        the full year.


NOTE 2:  BONDS PAYABLE

        The Company has financed the new Wheatex production  facility,  acquired
        in  February  2001,  through a capital  lease  financing  involving  the
        issuance on August 22, 2001 of a $6.5 million industrial revenue bond by
        the Unified Government of Wyandotte/Kansas  City, Kansas. The bond bears
        interest  at a rate of 5.23% per annum and  matures in  September  2008.
        Under the lease, the Company is making monthly  payments  declining from
        $114,200 in October 2001 to $77,700 in  September  2008.  In  connection
        with the financing,  the Company must maintain certain financial ratios,
        including a current ratio of 1.5 to 1, minimum consolidated tangible net
        worth of $84 million and a debt service coverage ratio of 1.5 to 1.


NOTE 3:  CONTINGENCIES

        There are  various  legal  proceedings  involving  the  Company  and its
        subsidiaries.  Management considers that the aggregate  liabilities,  if
        any,  arising from such actions would not have a material adverse effect
        on the consolidated financial position or operations of the Company.

        The  Company   recently   advised   customers  and  the  Food  and  Drug
        Administration  that certain  products in one of its  specialty  protein
        lines required  relabeling  because they contain  sulfites,  a potential
        allergen.  The products  represented less than 1% of the Company's total
        wheat protein product sales during fiscal year 2001.  Certain  customers
        have  advised  the  Company  that they  will  expect  indemnity  against
        resulting losses aggregating  approximately  $750,000 allegedly incurred
        as a result  of the  mislabeling.  Although  the  Company  is  unable to
        estimate  the  costs  that it might  actually  incur if any  claims  are
        brought  against it,  after taking into  account  anticipated  insurance
        coverage the Company does not expect such costs would be material to its
        financial condition or results of operations.

See Independent Accountants' Review Report

                                       7


                          Midwest Grain Products, Inc.
                     Management's Discussion And Analysis of
                  Financial Condition and Results of Operations
                Three Months and Nine Months Ended March 31, 2002

RESULTS OF OPERATIONS

    GENERAL

        The Company  had net income of  $709,000 in the third  quarter of fiscal
        2002  compared to a net loss of $218,000 in the third  quarter of fiscal
        2001.  For the year to date,  the Company  had net income of  $5,704,000
        compared to $1,111,000 for the prior fiscal year. Approximately $668,000
        in net  income  for the  quarter  and  $2,182,000  for the  year to date
        resulted from a United States Department of Agriculture Commodity Credit
        Corporation  program to support the  development  of  value-added  wheat
        protein and wheat starch products.  Details of this program are provided
        below.  Another significant cause for the improvement was a reduction in
        energy costs resulting from an  approximately 70 percent decrease in the
        average per unit price for  natural  gas  compared to the same period in
        the prior year.  Although  grain costs  increased  because of  increased
        production of fuel alcohol,  raw material  costs for grain on a per unit
        basis were  slightly  lower in the third quarter of fiscal 2002 compared
        to the same period the prior year.

        The  Company's  alcohol  sales rose slightly over the prior year's third
        quarter  despite a decline  in selling  prices  for fuel grade  alcohol,
        commonly  known as ethanol,  and lower unit sales of food grade alcohol.
        Third quarter sales of wheat based  ingredients,  consisting of starches
        and proteins,  were lower than the prior year due to a planned reduction
        in sales of vital  wheat  gluten,  a protein  that is used  mainly as an
        ingredient  in  bread  products,  and  to a  lesser  extent,  a  planned
        reduction  in  sales  of  commodity  wheat  starch.  However,  sales  of
        specialty    value-added   wheat   proteins   and   starches   increased
        approximately  20 percent  over the prior year to nearly $10 million for
        the quarter and accounted for  approximately 60 percent of the Company's
        combined wheat-based ingredient sales for the quarter.

        The increase in specialty  wheat protein and starch sales was due mainly
        to expanded  marketing programs and heightened  customer  interest.  The
        reduction  in vital  wheat  gluten  sales  occurred  because the Company
        elected to curtail production due to pricing pressures from artificially
        low priced gluten imports from the European Union. Competitive pressures
        from the E.U.  increased  following the expiration of a  three-year-long
        quota on wheat  gluten  imports  in early June 2001.  The  reduction  in
        commodity  wheat starch sales  resulted from the  Company's  decision to
        emphasize  specialty  starch sales over  commodity  wheat starch  sales.
        Unless  future  conditions  warrant  otherwise,  the  Company  plans  to
        maintain a reduced  presence in the more  traditional  wheat  gluten and
        commodity  wheat starch markets while  continuing to expand its presence
        in specialty value-added protein and starch markets.

        In June 2001, the White House approved a two-year program to support the
        development  of  value-added  wheat gluten and wheat  starches to assist
        wheat gluten producers adjust to import competition. Administered by the
        U.S.  Department of  Agriculture's  Commodity  Credit  Corporation,  the
        program is scheduled to end May 31, 2003. Under the program, the Company
        is eligible for  approximately  $26 million of the program  total of $40
        million.   On  June  29,  2001,  the  Company   received   approximately
        $17,280,000 for the first year of the program.  The Company  believes it
        will receive the balance of the award for the second year of the program
        after June 2002, subject to a

                                       8


                          Midwest Grain Products, Inc.
                     Management's Discussion And Analysis of
                  Financial Condition and Results of Operations
                Three Months and Nine Months Ended March 31, 2002

        review by the  Commodity  Credit  Corporation  to determine  whether the
        Company has  satisfactorily  completed the first year's activities under
        the program.  The Company must submit quarterly reports to the Commodity
        Credit  Corporation  listing costs incurred and activities  conducted to
        date and an annual performance report after the first and second year of
        the program explaining its activities.  The Commodity Credit Corporation
        may cancel the Company's  second year  eligibility  and ask for a refund
        with interest of some or all of the funds allocated to the Company if it
        determines  that  the  Company  has not  made  significant  progress  in
        completing its stated  activities.  Based on its contacts with Commodity
        Credit  Corporation  personnel through the quarterly  reporting process,
        the Company believes that it will remain eligible to receive the balance
        of the award in the second year of the program.

        The funds allocated under the Commodity Credit  Corporation  program are
        to be used  for  capital,  research,  marketing  and  promotional  costs
        related to value-added  wheat protein and wheat starch  products.  Funds
        received are  recognized  in income  during the period in which they are
        expended  for a  permitted  purpose.  However,  funds  that are used for
        capital  expenditure  projects  will be  recognized  in income  over the
        periods  during  which  those  projects  are  depreciated.  They are not
        intended to be used to reduce production and marketing related costs for
        commodity  vital wheat gluten and wheat  starches  that could extend the
        U.S. industry's participation in these markets.

        The Company  expects that  approximately  80 percent of the first year's
        allotment under the program will be used for capital projects, including
        the $8.3 million  expansion  project  described  below. The remaining 20
        percent of the first  year's  funds are  expected  to be applied  toward
        research and marketing-related  costs and, therefore,  will be reflected
        in earnings.  Through  February 28, 2002,  as reported to the  Commodity
        Credit  Corporation,  approximately  $7.2  million has been  applied for
        capital  projects  and $2.8  million has been  applied to  research  and
        marketing related costs.

        On October 10, 2001,  the  Company's  Board  approved  plans for an $8.3
        million expansion  project that is expected to substantially  strengthen
        production and sales capabilities for certain of the Company's specialty
        wheat proteins. The expansion will occur at the Company's Atchison plant
        and is  scheduled  for  completion  in early  fiscal  2003.  The project
        involves the installation of additional  processing and drying equipment
        for the  production  of  ingredients  for  bakery,  pasta and noodle and
        related food markets,  both  domestically  and abroad.  The cost of this
        project is  expected  to be offset by funds  provided  through  the U.S.
        Department of Agriculture Commodity Credit Corporation program described
        above.

        The  slight  increase  in the  Company's  third  quarter  alcohol  sales
        resulted from increased  output of fuel grade alcohol compared to a year
        ago. Selling prices for fuel alcohol  declined due to increased  ethanol
        supplies  throughout  the  industry.  The Company  experienced  improved
        selling  prices for its food grade  alcohol for beverage and  industrial
        applications,  although unit sales in these markets decreased versus the
        same period the prior year.

        The  increased  supplies in the fuel  alcohol  market  occurred  because
        certain   producers   added   capacity   and/or  built   inventories  in
        anticipation  of  an  expanded  market  for  grain-based  ethanol  as  a
        replacement  for methyl  tertiary  butyl ether (MTBE) in California  and
        elsewhere.  Recently, the governor of California delayed the state's ban
        for a year,  from January 2003 to January 2004. The

                                       9


                          Midwest Grain Products, Inc.
                     Management's Discussion And Analysis of
                  Financial Condition and Results of Operations
                Three Months and Nine Months Ended March 31, 2002

        Company  expects  that  this delay  will  contribute  to continuing soft
        prices  for fuel alcohol.  However, long-term, the Company  believes the
        future  for ethanol remains  promising.  This  expectation  is partially
        based on the U.S.  Senate's  passage of a  comprehensive  energy bill in
        April  that  includes a  provision  for  establishing  a renewable fuels
        standard.  Based  on  information   published  by   the Renewable  Fuels
        Association, this provision could triple the use of ethanol to 5 billion
        gallons  annually by 2012. The energy bill must now be considered by the
        U.S.  House-Senate  Conference  Committee and  could be forwarded to the
        President by the end of 2002. However,  there can  be no assurance  that
        the bill will be enacted in its present  form,  if at all.

        Currently,  the Company is participating in a program that was developed
        by the U.S.  Department of Agriculture and initiated in December 2000 to
        provide a two-year  cash  incentive  for ethanol  producers who increase
        their grain usage by specified amounts to raise fuel alcohol production.
        The Company presently satisfies the program's  eligibility  requirements
        and began  receiving  payments  in the  third  quarter  of fiscal  2001.
        Additionally,  the Company has recently  completed the installation of a
        new distillery feed dryer at its Pekin,  Illinois plant.  Installed at a
        cost of approximately $5 million, the new dryer expands the plant's feed
        processing  capacity and should improve  alcohol  production  output and
        efficiencies  at  that  location.  Distillers'  feed  is  the  principal
        by-product of the alcohol production process.

        The  Company  continually   evaluates  the  market  climate  and  growth
        potential  for its various  market  groups.  The  Company's  strategy in
        recent  years  has been to focus on the  development  and  marketing  of
        specialty  wheat  protein and starch  products for use in unique  market
        niches.  Although it is  strengthening  its fuel  alcohol  manufacturing
        capabilities,  principally  at its  Pekin  plant,  the  Company  is also
        considering  the current and  anticipated  market  environment  for fuel
        ethanol  in  the  context  of the  Company's  overall  long-term  growth
        strategies for specialty ingredient markets.


    SALES

        Net  sales  for  the  third   quarter  of  fiscal  2002   decreased   by
        approximately  $31,000  below net sales for the third  quarter of fiscal
        2001. This slight decrease  resulted mainly from a 32 percent  reduction
        in sales of vital  wheat  gluten and a 6 percent  reduction  in sales of
        food grade  alcohol for  beverage  and  industrial  applications.  These
        decreases  were mostly  offset by a 7 percent  increase in fuel  alcohol
        sales and a 20 percent increase in sales of specialty wheat proteins and
        starch compared to a year ago.

        Sales of wheat based  ingredients,  consisting of starches and proteins,
        were  lower  than the prior  year due to a  reduction  in sales of vital
        wheat gluten and  commodity  wheat  starch.  Sales of vital wheat gluten
        dropped  due to  reductions  in both  unit  sales  and  selling  prices.
        Commodity  wheat starch sales  declined  primarily due to a reduction in
        unit sales.  However,  sales of specialty value-added wheat proteins and
        starches increased in the aggregate by approximately 20 percent over the
        prior year to nearly $10  million  for the  quarter  and  accounted  for
        approximately   60  percent  of  the  Company's   combined   wheat-based
        ingredient  sales for the quarter.  This  increase was due  primarily to
        higher unit  sales.  Sales of food grade  alcohol  fell as the result of
        decreased  unit sales in the  beverage  and  industrial  markets,  which
        offset  higher  selling  prices in both markets.  Notwithstanding

                                       10


                          Midwest Grain Products, Inc.
                     Management's Discussion And Analysis of
                  Financial Condition and Results of Operations
                Three Months and Nine Months Ended March 31, 2002

        lower  prices,  sales of fuel grade  alcohol rose  compared to the third
        quarter of fiscal 2001 as the result of higher unit sales.

        Net  sales for  the first  nine  months  of  fiscal  2002  decreased  by
        approximately  $8.1  million  compared to  net  sales for the first nine
        months of  fiscal 2001. The  majority  of this decrease  occurred in the
        first and second quarters of fiscal 2002 mainly as the result of reduced
        sales of vital  wheatgluten and food grade alcohol.


    COST OF SALES

        The cost of sales in the third  quarter  of  fiscal  2002  decreased  by
        approximately  $1.6 million below the cost of sales in the third quarter
        of the prior  fiscal  year.  This  principally  was due to a decrease in
        energy  costs  resulting  from a decline in natural gas prices and, to a
        lesser extent,  to  approximately  $1.4 million  resulting from the U.S.
        Department of Agriculture's cost incentive program for ethanol producers
        discussed elsewhere.  These reductions in costs were partially offset by
        higher grain costs  resulting  from  increased  requirements  to satisfy
        increased  fuel  alcohol  production.  Prices  for grain on a per bushel
        basis, however, were slightly lower than a year ago.

        The cost of sales for the first nine months of fiscal 2002  decreased by
        approximately  $14.7 million compared to the cost of sales for the first
        nine months of fiscal 2001. The decrease was  principally due to reduced
        energy  costs in the  first,  second  and third  quarters  and lower raw
        material costs for grain in the first and second quarters.

        In connection with the purchase of raw materials,  principally  corn and
        wheat, for anticipated operating  requirements,  the Company enters into
        commodity  contracts  to reduce or hedge the risk of future  grain price
        increases. Additionally, the Company uses gasoline futures to hedge fuel
        alcohol  sales made under  contracts  with price terms based on gasoline
        futures.  In the  third  quarter  of fiscal  2002,  raw  material  costs
        included a net hedging  loss of $176,000  compared to a net hedging loss
        of $25,000 on  contracts  in the third  quarter of fiscal  2001.  In the
        first nine months of fiscal  2002,  raw  material  costs  included a net
        hedging loss of $1.2 million  compared to a net hedging loss of $355,000
        in the first nine months of the prior fiscal year.


    SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

        Selling,  general and  administrative  expenses in the third  quarter of
        fiscal 2002 were approximately $995,000 higher than selling, general and
        administrative  expenses  in the  third  quarter  of  fiscal  2001.  The
        increase  was  due  largely  to  various   factors,   including   higher
        marketing-related  expenses,  employee  remuneration  and  benefits  and
        research and development costs.

        For  the  first  nine  months  of  fiscal  2002,  selling,  general  and
        administrative  expenses  increased by  approximately  $2.3 million over
        selling,  general and administrative  expenses for the first nine months
        of fiscal 2001. The reasons for this increase were  principally the same
        as those cited  above and  included a $310,000  bad debt  expense in the
        first quarter of fiscal 2002.

                                       11


                          Midwest Grain Products, Inc.
                     Management's Discussion And Analysis of
                  Financial Condition and Results of Operations
                Three Months and Nine Months Ended March 31, 2002

    OTHER OPERATING INCOME

        The increase in other  operating  income  relates to the  recognition of
        $3.7  million  and  $1.1  million  for  the  nine  months  and  quarter,
        respectively, ended March 31, 2002 of pre-tax income from the previously
        discussed U.S.  Department of Agriculture  Commodity Credit  Corporation
        program for value-added wheat protein and wheat starch products.


    NET INCOME

        The  consolidated  effective  income  tax  rate  is  consistent  for all
        periods. The general effects of inflation were minimal.

        As the result of the  foregoing  factors,  the Company  experienced  net
        income of $709,000 in the third quarter of fiscal 2002 compared to a net
        loss of $218,000 in the third quarter of fiscal 2001. For the first nine
        months of fiscal 2002,  the Company had net income of $5,704,000  versus
        net income of $1,111,000 for the first nine months of fiscal 2001.


                                       12


                          Midwest Grain Products, Inc.
                     Management's Discussion And Analysis of
                  Financial Condition and Results of Operations
                Three Months and Nine Months Ended March 31, 2002


    LIQUIDITY AND CAPITAL RESOURCES

        The following table is presented as a measure of the Company's liquidity
        and financial condition:

                                                         March 31,   June 30,
                                                           2002        2001
         ---------------------------------------------------------------------
         (in thousands)
         Cash and cash equivalents                       $  23,629   $  33,454
         Working capital                                    47,704      47,490
         Amounts available under lines of credit            12,000       5,500
         Notes payable and long-term debt                   21,867      26,693
         Stockholders' equity                              102,883     100,544
         =====================================================================

        Cash generated from operations, combined with reduced receivable levels,
        were partially offset by increased working capital  requirements through
        reduced accounts payable and accruals. Payments for equipment additions,
        debt reductions and treasury stock purchases reduced cash balances.  The
        comparatively  high cash  balances  resulted  from cash flows  generated
        during fiscal 2001 combined with $17.3 million  received in June 2001 as
        a  result  of  the  program  administered  by  the  U.S.  Department  of
        Agriculture's Commodity Credit Corporation.

        The Company made open market  purchases of 147,200  shares of its common
        stock during the nine-month  period.  These  purchases were made to fund
        the Company's stock option plans and for other corporate purposes. As of
        March 31, 2002,  the Board has  authorized  the  purchase of  additional
        267,282 shares of the Company's common stock.  During the third quarter,
        21,835  shares of the treasury  stock were sold as  employees  exercised
        options under the Company's stock option plans.

        At March 31, 2002,  the Company had $11.2  million  committed to capital
        improvements  including the $8.3 million expansion project, in Atchison,
        that is designed to strengthen production and sales capabilities for the
        Company's  specialty  wheat  proteins and the  acquisition of a new feed
        dryer at the Pekin, Illinois to improve alcohol production  efficiencies
        at that  location.  The  Company  is also  developing  plans  for  other
        additions  relating  to  value  added  wheat  gluten  and  wheat  starch
        products.

        The Company has financed its new Wheatex production  facility,  acquired
        in  February  2001,  through a capital  lease  financing  involving  the
        issuance on August 22, 2001 of a $6.5 million industrial revenue bond by
        The Unified Government of Wyandotte/Kansas  City, Kansas. The bond bears
        interest  at a rate of 5.23% per annum and  matures in  September  2008.
        Under the lease, the Company is making monthly  payments  declining from
        $114,200 in October 2001 to 77,700 in September 2008. In connection with
        the  financing,  the Company must  maintain  certain  financial  ratios,
        including a current ratio of 1.5 to 1, minimum consolidated tangible net
        worth of $84 million and a debt service coverage ratio of 1.5 to 1.

                                       13


                          Midwest Grain Products, Inc.
                     Management's Discussion And Analysis of
                  Financial Condition and Results of Operations
                Three Months and Nine Months Ended March 31, 2002


        The Company has added to its normally  strong equity and working capital
        positions while  continuing to generate strong earnings before interest,
        taxes  and  depreciation.   Management  believes  the  Company  is  well
        positioned to effectively expand its production of specialty products as
        well as supply customer needs for all its other products.


    FORWARD-LOOKING INFORMATION

        This report  contains  forward-looking  statements as well as historical
        information.   Forward-looking  statements  are  identified  by  or  are
        associated with such words a "intend," "believe,"  "estimate," "expect,"
        "anticipate,"   "hopeful"   and  similar   expressions.   They   reflect
        management's   current   beliefs  and   estimates  of  future   economic
        circumstances,  industry  conditions,  Company performance and financial
        results   and  are   not   guarantees   of   future   performance.   The
        forward-looking  statements  are based on many  assumptions  and factors
        including those relating to grain prices, energy costs, product pricing,
        competitive   environment  and  related  market  conditions,   operating
        efficiencies,  access to capital and actions of governments. Any changes
        in the assumptions or factors could produce materially different results
        than those predicted and could impact stock values.


    FUTURE CHANGES IN ACCOUNTING PRINCIPLES

        The  Financial  Accounting  Standards  Board  (FASB) has issued four new
        accounting  pronouncements that will become effective in the fiscal year
        commencing July 1,2002.

        In June 2001, the FASB issued SFAS No.141,  "Business Combinations," and
        No. 142,  "Goodwill and Other Intangible  Assets,"  effective for fiscal
        years beginning after December  15,2001.  Under the new rules,  goodwill
        (and intangible  assets deemed to have indefinite  lives) will no longer
        be  amortized  but  will  be  subject  to  annual  impairment  tests  in
        accordance with the Statements. Other intangible assets will continue to
        be amortized over their useful lives. SFAS No.143, "Accounting for Asset
        Retirement  Obligations,"  was issued in August  2001 and deals with the
        recognition  and  remeasurement  of  obligations   associated  with  the
        retirement of tangible long-lived assets. SFAS No. 144,  "Accounting for
        the Impairment or Disposal of Long-Lived  Assets," was issued in October
        2001 and applies to all  long-lived  assets,  other than  goodwill,  and
        discontinued  operations  and  develops one  accounting  model for long-
        lived  assets that are to be disposed of by sale.  The adoption of these
        statements  is not expected to have a material  impact on the  Company's
        financial statements.

                                       14


                          Midwest Grain Products, Inc.
                                December 31, 2002


    ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

        The Company  produces  its  products  from wheat,  corn and milo and, as
        such, is sensitive to changes in commodity prices.  Grain futures and/or
        options  are  used as a hedge to  protect  against  fluctuations  in the
        market. The information  regarding  inventories and futures contracts at
        June 30, 2001, as presented in the annual report,  is not  significantly
        different from March 31, 2002.

        From time to time,  the Company  enters into futures  contracts that are
        designated  as hedges of specific  volumes of  commodities  that will be
        purchased and  processed in a future month and finished  goods that will
        be produced and sold under  contract in a future  month.  These  readily
        marketable exchange-traded futures contracts have historically been, and
        are expected to continue to be, highly  effective at offsetting  changes
        in price  movements of the hedged items.  The amounts  representing  the
        ineffectiveness  of these  cash flow  hedges are  immaterial.  Gains and
        losses arising from open and closed hedging transactions are deferred in
        other  comprehensive   income,  net  of  applicable  income  taxes,  and
        recognized in the statement of earnings when the finished goods produced
        from,  or for, the hedged items are sold.  The fair value of the futures
        contracts is included in inventory  (for  contracts with gains) or other
        liabilities  (for  contracts  with losses) in the  consolidated  balance
        sheet.

        The bonds  payable  and  unsecured  senior  notes  carry  fixed rates of
        interest,  which  limits the  Company's  exposure to increases in market
        rates.  However,  interest rate changes  impact the fair market value of
        such debt.  At March 31,  2002,  holding all other  variables  constant,
        including  levels of  indebtedness,  a one  percentage  point  change in
        interest rates would result in  approximately  a $650,000  change in the
        fair market value of the Company's total debt.  Principal  payments over
        the next five years on the  fixed-rate  debt are $16.0  million,  with a
        weighted-average  interest rate of 6.3%. At the end of five years,  then
        outstanding  fixed-rate  debt  of $5.9  million  will  carry a  weighted
        average interest rate of 6.3%. The Company's lines of credit provide for
        interest at variable  rates. At March 31, 2002 there were no outstanding
        borrowings  under the lines of credit.  The  Company  does not hedge its
        interest rate exposure.

                                       15



                          Midwest Grain Products, Inc.


Part II.  Other Information

    Item 6.  Exhibits and Reports on Form 8-K

      (a) Exhibits

          15.1 Letter from independent public accountants  pursuant to paragraph
               (d) of Rule 10-01 of Regulation S-X (incorporated by reference to
               Independent Accountants' Review Report at page 2 hereof).

          15.2 Letter from independent public accountants  concerning the use of
               its Review  Report in the  Company's  Registration  Statement No.
               333-51849.

      (b) Reports on Form 8-K

           The  Company  filed  reports on Form 8-K on  February  4,  2002,  and
           February 6, 2002, reporting information under Item 9.


                                       16

                                   SIGNATURES

Pursuant  to the  requirements  on the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                           MIDWEST GRAIN PRODUCTS, INC.


                                           By /s/ Ladd M. Seaberg, President
                                                  Ladd M. Seaberg, President
Date:  May 13, 2002                               and Chief Executive Officer


                                           By /s/ Robert G. Booe
                                                  Robert G. Booe, Vice President
Date:  May 13, 2002                               and Chief Financial Officer