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 December 31, 1995 - 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
                        9,765,172 shares outstanding
                           as of February 1, 1996.












                                      INDEX


PART I.  FINANCIAL INFORMATION                                           Page

         Item 1. Financial Statements

               Independent Accountants' Review Report............         2

               Condensed Consolidated Balance Sheets as of
                 December 31, 1995 and June 30, 1995.............         3

               Condensed Consolidated Statements of Income for
                 the Three Months and Six Months Ended December 31, 1995
                 and 1994........................................         5

               Condensed Consolidated Statements of Cash Flows for
                 the Six Months Ended December 31, 1995 and 1994..        6

               Notes to Condensed Consolidated Financial Statements       7

         Item 2 Management's Discussion and Analysis of Financial
                Condition and Results of Operations...............        8
                        
PART II.  OTHER INFORMATION

         Item 6 Exhibits and Reports on Form 8-K..................        13



                                    

























{LOGO}
                     Independent Accountants' Review Report
Baird, Kurtz &
Dobson
                  Board of Directors and Stockholders
                  Midwest Grain Products, Inc.
                  Atchison, Kansas  66002

              We have reviewed the condensed consolidated balance sheet of
              MIDWEST GRAIN PRODUCTS, INC. and subsidiaries as of December 31,
Certified     1995, and the related condensed consolidated statements
Public        of income for the three month and six month periods ended
Accountants   December 31, 1995 and 1994, and the related condensed consolidated
              statements of cash flows for the six month periods ended December
              31, 1995 and 1994.  These financial statements are the
              responsibility of the Company's management.

              We conducted our reviews 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 reviews, we are not aware of any material
              modifications that should be made to the condensed consolidated
              financial statements referred to above for them to be in
              conformity with generally accepted accounting principles.

              We have previously audited, in accordance with generally accepted
              auditing standards, the consolidated balance sheet as of June 30,
              1995, 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 4, 1995, 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,
              1995, is fairly stated in all material respects in relation to
              the consolidated balance sheet from which it has been derived.

                                                       /s/Baird, Kurtz & Dobson

                                                       BAIRD, KURTZ & DOBSON

                  Kansas City, Missouri
                  January 25, 1996
City Center Square, Suite 2700, 1100 Main,         816 221-6300
Kansas City, Missouri 64105                    FAX 816 221-6380


With Offices in:  Arkansas, Colorado, Kansas, Kentucky, Missouri,
    Nebraska, Oklahoma
Member of Moores Rowland International

                                       -2-
                                    


                        MIDWEST GRAIN PRODUCTS, INC.

                   CONDENSED CONSOLIDATED BALANCE SHEETS

                              (In Thousands)


                                  ASSETS




                                                 December 31       June 30,
                                                    1995             1995
                                                 -----------       --------
                                                 (Unaudited)
CURRENT ASSETS
     Cash and cash equivalents                $     3,011      $       460
     Receivables                                   23,680           21,550
     Notes receivable                                                  919
     Inventories                                   15,737           14,690
     Prepaid expenses                                 871              560
     Deferred income taxes                            875              875
     Income taxes receivable                        1,808            2,338
                                                   ------           ------ 
             Total Current Assets                  45,982           41,392
                                                   ------           ------


PROPERTY AND EQUIPMENT, At cost                   208,894          206,336
     Less accumulated depreciation                 78,000           71,424
                                                   ------           ------
                                                  130,894          134,912
                                                  -------          -------

OTHER ASSETS                                          433              445
                                                  -------          -------
                                                 $177,309         $176,749
                                                 ========         ======== 

See Accompanying Note to Condensed Consolidated
    Financial Statements

                            











                                     -3-




                         MIDWEST GRAIN PRODUCTS, INC.

               CONDENSED CONSOLIDATED BALANCE SHEETS (Continued)

                               (In Thousands)


                    LIABILITIES AND STOCKHOLDERS' EQUITY




                                               December 31,          June 30,
                                                   1995                1995
                                               ------------          --------
                                                (Unaudited)

CURRENT LIABILITIES
     Accounts payable                           $   10,465        $    7,807
     Accrued expenses                                4,398             6,630
                                                ----------         ---------
        Total Current Liabilities                   14,863            14,437
                                                ----------         ---------

LONG-TERM DEBT                                      40,933            38,908
                                                ----------         ---------
POST-RETIREMENT BENEFITS                             5,740             5,449
                                                ----------         ---------
DEFERRED INCOME TAXES                                5,327             5,327
                                                ----------         ---------

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                 6,715             6,715
           9,765,172 shares

     Additional paid-in capital                      2,485             2,485
     Retained earnings                             101,242           103,424
                                                  --------          --------
                                                   110,446           112,628
                                                  --------          --------
                                                  $177,309          $176,749
                                                  ========          ========




See Accompanying Note to Condensed Consolidated
    Financial Statements

                                     - 4 -



                         MIDWEST GRAIN PRODUCTS, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF INCOME
         THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 1995 AND 1994
                                 (Unaudited)



                                    Three Months               Six Months
                                  ---------------            -------------- 
                                 1995        1994          1995          1994
                                ------      ------        ------        ------
                                    (in thousands, except per share amounts)

NET SALES                       $55,751     $44,488      $102,911      $90,472
COST OF SALES                    52,132      37,754       100,229       76,088
                               --------    --------     ---------     --------
GROSS PROFIT                      3,619       6,734         2,682       14,384

SELLING, GENERAL AND ADMINIS-
     TRATIVE EXPENSES             2,377       2,897         4,840        6,326
                               ---------   ---------    ---------     --------
                                  1,242       3,837        (2,158)       8,058
OTHER OPERATING INCOME               54           9            53           13
                               --------    ---------    ---------     --------

INCOME (LOSS) FROM OPERATIONS     1,296       3,846        (2,105)       8,071

OTHER INCOME (LOSS)
     Interest                      (797)        (15)       (1,492)         (15)
     Other                         (180)        (72)           (9)         335
                               ---------   ---------     ---------     --------

INCOME (LOSS) BEFORE INCOME TAXES   319       3,759        (3,606)       8,391

PROVISION (CREDIT) FOR INCOME TAXES 124       1,522        (1,424)       3,398
                               ---------   --------      ---------     -------

NET INCOME (LOSS)             $     195    $  2,237     $  (2,182)    $  4,993
                               =========    ========     =========     ========

EARNINGS (LOSS) PER COMMON SHARE   $.02        $.23        $(.22)         $.51
                                   ====        ====        ======         ====



See Accompanying Note to Condensed Consolidated
    Financial Statements

                                 - 6 -










                          MIDWEST GRAIN PRODUCTS, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 SIX MONTHS ENDED DECEMBER 31, 1995 AND 1994

                                   (Unaudited)

                                                     1995             1994
                                                   --------         ---------
                                                         (in thousands)

CASH FLOWS FROM OPERATING ACTIVITIES
     Net income (loss)                            $ (2,182)        $  4,993
     Items not requiring (providing) cash:
         Depreciation                                6,677            3,527
         Gain on sale of assets                        (30)            (248)
     Changes in:
         Accounts receivable                        (2,130)          (1,999)
         Inventories                                (1,047)            (390)
         Prepaid expenses and other assets            (299)            (167)
         Disbursements in excess of demand
           deposit cash                                               3,553
         Accounts payable                            4,054             (163)
         Accrued expenses                             (720)          (1,809)
         Income taxes payable                          530           (2,001)
                                                   --------         --------
          Net cash provided by operating 
           activities                                4,853            5,296
                                                   --------         --------
CASH FLOWS FROM INVESTING ACTIVITIES
     Additions to property and equipment            (4,093)         (21,824)
     Purchase of short-term investments                              14,531
     Proceeds from sale of equipment                    68              264
     Payment received on note for sale of plant        919              343
                                                   --------        ---------
       Net cash used in investing activities        (3,106)          (6,686)
                                                  --------        ---------
CASH FLOWS FROM FINANCING ACTIVITIES
     Net proceeds from issuance of long-term debt    6,000
     Principal payments on long-term debt           (3,975)
     Dividends paid                                 (1,221)          (2,442)
                                                   --------        --------
       Net cash provided by (used in) financing 
         activities                                    804           (2,442)
                                                   --------        --------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS     2,551           (3,832)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD         460            3,832
                                                   --------         --------

CASH AND CASH EQUIVALENTS, END OF PERIOD          $  3,011       $        0
                                                  ========       ==========


See Accompanying Note to Condensed Consolidated
    Financial Statements

                                       - 6 -




                         MIDWEST GRAIN PRODUCTS, INC.

            NOTE TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                      SIX MONTHS ENDED DECEMBER 31, 1995

                                 (Unaudited)



NOTE 1:  GENERAL

     In  the  opinion  of  management,   the  accompanying  unaudited  condensed
financial  statements  contain all  adjustments  necessary to present fairly the
Company's condensed consolidated financial position as of December 31, 1995, and
the condensed  consolidated results of its operations and its cash flows for the
periods ended December 31, 1995 and 1994, and are of a normal recurring nature.










                                   - 7 -






























   
                      MIDWEST GRAIN PRODUCTS, INC.
                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS

           THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 1995

RESULTS OF OPERATIONS

General

While the  Company's  earnings in the second  quarter of fiscal  1996  decreased
compared to the same period a year ago, they represent a substantial improvement
over the current  year's first quarter  loss.  The  improvement  was largely the
result of an intense  cash  management  program to reduce costs and improve cash
flow,  including  reductions in management and  administrative  compensation and
benefits;  strategies to maximize  operating  results;  and  increased  sales of
premium wheat starch, alcohol products and alcohol by-products.

The decline in  earnings  compared to the prior  year's  second  quarter was due
primarily  to unusually  high raw material  costs for grain in the face of lower
selling  prices for wheat gluten and low prices for fuel  alcohol.  Fuel alcohol
prices  remained flat due to increased  capacities  throughout  the industry and
lower  gasoline  prices.  Wheat  gluten  prices not only failed to adjust to the
rising grain costs, as is normally the case, but actually declined compared to a
year ago due to significantly  increased gluten imports from the European Union.
Profits from their highly  subsidized and protected  wheat starch  business have
allowed European  producers to dump their surpluses of gluten, a co-product,  in
the United States at prices below U.S.  production  costs. Low U.S. tariff rates
on wheat gluten provide little  deterrence to this practice,  while high tariffs
in  Europe  effectively  prohibit   non-European  Union  member  countries  from
competing  in the wheat gluten and wheat starch  markets  there.  A measure that
should help rectify this problem has been included in a grains  agreement  being
negotiated  between  the U.S.  and E.U.  The  agreement  is expected to be fully
ratified  during the third quarter of fiscal 1996. It states that "If the market
share of European  Community  origin wheat gluten exports into the Untied States
increases in comparison to their average  1990-1992  market share,  the European
Commission and the United States government shall consult with a view to finding
a mutually acceptable  solution." Until the intensity of competitive  conditions
subside,  pursuant  to the  grains  agreement  or  otherwise,  and  wheat  costs
substantially  decrease,  the  Company  does not  anticipate  utilizing  the 40%
increase in gluten production capacity that was completed at its Pekin, Illinois
plant in the latter part of the first quarter.

As a result of the  Company's  recent  distillery  expansion in Pekin,  its unit
sales of alcohol  products in the second  quarter rose  significantly  above the
prior year's second  quarter  amount.  Increases  occurred in unit sales of both
food  grade  alcohol,  which is sold for  beverage,  industrial  and  commercial
applications,  and fuel grade alcohol,  which is sold as an octane  additive and
oxygenate  commonly known as ethanol.  Demand in the food grade markets  remains
strong.  Therefore, the Company plans to continue to maximize production in this
category,  as market prices for fuel grade alcohol remain  depressed in spite of
higher grain costs.

The  Company's  unit  sales of wheat  starch  in the  second  quarter  increased
substantially above the prior year's second quarter. The increase resulted from

                                  - 8 -



                       MIDWEST GRAIN PRODUCTS, INC.
                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

           THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 1995

higher volumes of unmodified,  modified and specialty wheat starches,  which was
made  possible  by a 70%  increase  in the  Company's  total  starch  production
capacity. Completion of the additional capacity occurred this past July in Pekin
and greatly improves the Company's  ability to meet current and future increases
in demand for wheat starch.

While the  Company  expects  higher  raw  material  costs for grain and  intense
foreign  competition to continue having a negative impact on results during much
of  fiscal  1996,  it  believes  it is  in  an  excellent  position  to  realize
significant  growth with a return to more favorable market  conditions and lower
grain prices.

Sales

Net sales for the second quarter of fiscal 1996 increased by approximately $11.3
million  above sales in the second  quarter of fiscal  1995.  The  increase  was
principally  due to a higher  sales of premium  wheat  starch,  and  significant
increases  in sales of alcohol  products  and  alcohol  by-products,  the latter
consisting  mainly of distillers  feeds. The rise in wheat starch sales resulted
from  strengthened  market demand and the Company's  ability to meet this demand
with its increased  production  capacity.  A 56% increase in total alcohol sales
resulted from strengthened demand for food grade beverage and industrial alcohol
and higher sales of fuel grade  alcohol.  Sales of  distillers  feed climbed 54%
compared to a year ago. These increases were partially  offset by a 23% decrease
in sales of wheat  gluten due to intense  competitive  pressures  from  European
gluten producers. Net sales for the first six months of fiscal 1996 increased by
approximately $12.4 million.  The vast majority of this increase occurred in the
second quarter for the reasons cited above.

Changes in selling prices of the Company's  vital wheat gluten  normally are due
to   fluctuations   in  grain  costs  and   competition.   Wheat  starch  prices
traditionally  track corn starch  prices,  with the  exception of the  Company's
specialty  modified  starches.  Fuel  alcohol  prices  traditionally  follow the
movement  of  gasoline  prices.  Prices  for food  grade  alcohol  for  beverage
applications  normally follow the movement of corn prices, while prices for food
grade alcohol for industrial and commercial applications are normally consistent
with prices for  industrial  alcohol  derived from  synthetic  products  such as
petroleum.  In the  first  and  second  quarters  of fiscal  1996,  grain  costs
increased to  exceptionally  high levels in the face of competition from foreign
exporters  of vital  wheat  gluten and a  relatively  flat market for fuel grade
alcohol. The combination of these factors  significantly  restricted the ability
of the  Company to adjust  the price of its  gluten  and fuel  grade  alcohol to
compensate for the high grain costs in the first six months of fiscal 1996.




                                   - 9 -






                      MIDWEST GRAIN PRODUCTS, INC.
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
       FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

          THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 1995

Cost of Sales

The  cost  of  sales  in  the  second   quarter  of  fiscal  1996  increased  by
approximately  $14.4 million  above the costs of sales in the second  quarter of
fiscal 1995.  The principal  cause was a $10.2 million  increase in raw material
costs for grain. Other manufacturing cost increases  principally included higher
operating costs associated with increased  energy  requirements and depreciation
resulting  from the  Company's  expanded  production  facilities  at its  Pekin,
Illinois plant.  These increases were partially offset by lower  maintenance and
repair costs,  which returned to more normal levels  following the completion of
the expansion project in this year's first quarter.

The cost of  sales  for the  first  six  months  of  fiscal  1996  increased  by
approximately  $24 million over cost of sales for the first six months of fiscal
1995. This was due largely to an increase of approximately  $20.8 million in raw
material  costs.  Other  factors  included  the  increased  operating  costs  as
experienced  in the second  quarter  partially  offset by  decreased  repair and
maintenance costs.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses in the second  quarter of fiscal
1996 were down  approximately  $520,000  compared  to the same  period the prior
year. This  principally was due to a decrease of almost $457,000  resulting from
reductions  in  compensation,  and accruals  for the  Company's  management  and
employee  incentive  programs.  These and other  reductions  helped to more than
offset  increases  which  were  incurred  in a  minor  segment  of  the  expense
categories.  Selling,  general  and  administrative  expenses  for the first six
months of fiscal 1996 decreased by  approximately  $1.5 million,  largely as the
result of compensation and benefit reductions.

Other Expense

Interest expense  increased  substantially as the capital expansion at the Pekin
plant came on line  during the second half of fiscal  1995.  Prior to that time,
the interest incurred was primarily capitalized as a part of that expansion.

The consolidated effective income tax rate is consistent for all periods.

The general effects of inflation were minimal.

Net Income

As the result of the foregoing  factors,  the Company  experienced net income of
$195,000  in the  second  quarter  of  fiscal  1996  compared  to net  income of
$2,237,000  in the second  quarter of fiscal 1995.  A first  quarter net loss of
$2,377,000 more than offset the first quarter income, resulting in a net loss of
$2,182,000  for the first six months of fiscal 1996. For the first six months of
fiscal 1995, the Company had net income of $4,993,000.


                                - 10 -


                   MIDWEST GRAIN PRODUCTS, INC.
            MANAGEMENT'S DISCUSSION AND ANALYSIS OF
     FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

        THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 1995

LIQUIDITY AND CAPITAL RESOURCES

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


                                           December 31,      June 30,
                                              1995             1995
                                           -----------       -------- 
                                                 (in thousands)

Cash and cash equivalents                    $ 3,011       $     460

Note payable and long-term debt               40,933          38,908

Working capital                               31,119          26,955



The cost management  program  implemented by the Company at the end of the first
quarter bore fruit during the second quarter, resulting in a positive cash flow.
Cash provided by operations and increased  borrowings on long-term debt improved
working capital. Increased inventory requirements caused by a high level of fuel
grade alcohol to be sold over the remaining  winter months and the escalation of
grain  costs  continued  to impact  cash flow.  Due to the  current  downturn in
operations and cash flow needs, dividends for the first and second quarters were
suspended.

At December  31,  1995,  the  Company has only $1.2  million to spend on capital
improvement  projects,  primarily  relating to improvements  and replacements of
existing equipment.

The Company had  approximately  $18.6 million  available under existing lines of
credit at December 31, 1995.

Management  believes  the  available  lines of credit,  combined  with  existing
working capital and working capital to be generated from future operations, will
allow the Company to  complete  its capital  improvement  projects  and meet its
expanded working capital needs.




                                 






                                 -11-



                                 PART II

                            OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K

           (a) Exhibits

               4(a)     Copy of Consent and Waiver Agreement between Principal
                        Mutual Life Insurance Company and the Company dated as
                        of January 20, 1996.

               4(b)     Copy of Consent and Waiver  Agreement  between  Commerce
                        Bank of Kansas City,  N.A.,  and the company dated as of
                        February 2, 1996.

               11(a)    Copy of Midwest Grain Products, Inc. Stock Incentive
                        Plan of 1996.

               11(b)    Copy of Midwest Grain Products, Inc. 1996 Stock Option 
                        Plan for Outside Directors.

               (15)     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).

               (20)     Report to Stockholders for the six months ended December
                        31, 1995 (without financial statements).

               (27)     Financial Data Schedule for the six months ended
                        December 31, 1995.

           (b) Reports on Form 8-K

               The  Company  has filed no reports on Form 8-K during the quarter
               ended December 31, 1995.

                                SIGNATURES

Pursuant  to the  requirements  of 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.

       February 14, 1996                             S/Ladd M. Seaberg
 _______________________________________        By____________________________
                 Date                                 Ladd M. Seaberg
                                          President and Chief Executive Officer

       February 14, 1996                             s/Robert G. Booe
 _______________________________________        By_____________________________
                 Date                               Robert G. Booe, Vice
                                          President and Chief Financial Officer


                                      - 12 -