AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 28, 2004

                                               REGISTRATION NO.      -

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ---------------------

                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                             ---------------------
                              LAND O'LAKES, INC.*
             (Exact name of registrant as specified in its charter)

<Table>
                                                                        
              MINNESOTA                                 2020                                41-0365145
   (State or Other Jurisdiction of          (Primary Standard Industrial        (IRS Employer Identification No.)
    Incorporation or Organization)          Classification Code Number)
</Table>

                             ---------------------
                          4001 LEXINGTON AVENUE NORTH
                          ARDEN HILLS, MINNESOTA 55112
                                 (651) 481-2222
              (Address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)
                             ---------------------
                     DANIEL KNUTSON, SENIOR VICE PRESIDENT
                          AND CHIEF FINANCIAL OFFICER
                               LAND O'LAKES, INC.
                          4001 LEXINGTON AVENUE NORTH
                          ARDEN HILLS, MINNESOTA 55112
                                 (651) 481-2222
          (Name and address, including zip code, and telephone number,
                   including area code, of agent for service)
                             ---------------------
                                   COPIES TO:

<Table>
                                                       
                     DAVID B. MILLER                                           PETER S. JANZEN
                  MICHAEL K. CODDINGTON                                      KEVIN D. SCHLUENDER
                   FAEGRE & BENSON LLP                                       LAND O'LAKES, INC.
                 2200 WELLS FARGO CENTER                                 4001 LEXINGTON AVENUE NORTH
                 90 SOUTH SEVENTH STREET                                ARDEN HILLS, MINNESOTA 55112
              MINNEAPOLIS, MINNESOTA 55402                                     (651) 481-2222
                     (612) 766-7000
</Table>

    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon as
practicable after this registration statement becomes effective.

    If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box.  [ ]

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering.   [ ]

    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [ ]

                        CALCULATION OF REGISTRATION FEE

<Table>
<Caption>
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
                                                            PROPOSED MAXIMUM     PROPOSED MAXIMUM
       TITLE OF EACH CLASS OF            AMOUNT TO BE        OFFERING PRICE     AGGREGATE OFFERING       AMOUNT OF
    SECURITIES TO BE REGISTERED           REGISTERED            PER UNIT              PRICE         REGISTRATION FEE(1)
- ------------------------------------------------------------------------------------------------------------------------
                                                                                        
9% Senior Secured Notes due 2010....     $175,000,000             100%             $175,000,000          $22,173.00
- ------------------------------------------------------------------------------------------------------------------------
Guaranty of 9% Senior Secured Notes
  due 2010..........................          --                   --                   --                  (2)
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
</Table>

(1) Calculated in accordance with Rule 457(f)(2). For purposes of this
    calculation, the offering price per senior secured note was assumed to be
    the stated principal amount of each senior secured note that may be received
    by the registrants in the exchange transaction in which the senior secured
    notes will be offered.

(2) Pursuant to Rule 457(n), no registration fee is required for the guarantees
    of the senior secured notes registered hereby.

    THE REGISTRANTS HEREBY AMEND THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANTS
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION,
ACTING PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.

 *  Some of the direct and indirect subsidiaries of Land O'Lakes will guarantee
    the securities being registered hereby and are therefore registrants also.
    Information about these additional registrants appears on the following
    page.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


                             ADDITIONAL REGISTRANTS

<Table>
<Caption>
                                                                   PRIMARY
                                              STATE OR OTHER       STANDARD                                          I.R.S.
                                              JURISDICTION OF     INDUSTRIAL                                        EMPLOYER
                                               INCORPORATION    CLASSIFICATION            ADDRESS OF             IDENTIFICATION
NAME OF ADDITIONAL REGISTRANT                  OR FORMATION      CODE NUMBER      PRINCIPAL EXECUTIVE OFFICES        NUMBER
- -----------------------------                 ---------------   --------------   -----------------------------   --------------
                                                                                                     
ACS Stores, L.L.C...........................        DE                5999       8621 Highway North Lake           76-0407288
                                                                                 St. Louis, MO 63366
Advanced Business Concepts International,
  LLC.......................................        MN                7389       4001 Lexington Ave. N.            41-1844523
                                                                                 Arden Hills, MN 55112
AG2AG, LLC..................................        DE                5191       4001 Lexington Ave. N.            41-1992270
                                                                                 Arden Hills, MN 55112
Agricultural Indemnity Insurance Company....        VT                6300       4001 Lexington Ave. N.            11-3670092
                                                                                 Arden Hills, MN 55112
Alliance Milk Products, LLC.................        MN                2023       435 East Main Street              39-1859892
                                                                                 Chilton, WI 53014
America's Country Stores, LLC...............        DE                5999       1080 County Road F West           41-2017463
                                                                                 Shoreview, MN 55126
America's Country Stores Holdings, LLC......        DE                5999       1080 County Road F West           41-2016623
                                                                                 Shoreview, MN 55126
Diamond Cross, LLC..........................        DE                2048       P.O. Box 880                      85-0473964
                                                                                 Roswell, NM 88202
FMR, Inc. ..................................        MN                0213       2829 Westown Parkway W.           06-1194217
                                                                                 Des Moines, IA 50265
Forage Genetics, Inc. ......................        MN                5191       N5292 Gills Coulee Road South     41-1722445
                                                                                 West Salem, WI 54669
Golden State Feeds, LLC.....................        DE                2048       1800 12th Street                  77-0554237
                                                                                 Reedley, CA 93654
Golden Valley Dairy Products................        CA                2022       1025 E. Bardsley Ave.             77-0454025
                                                                                 Tulare, CA 93274
L.L. Olds Seed Company......................        WI                5191       2901 Packers Avenue               39-0515480
                                                                                 Madison, WI 53704
Land O'Lakes Farmland Feed LLC..............        DE                2048       1080 County Road F West           41-1981848
                                                                                 Shoreview, MN 55126
Land O'Lakes Holdings, Inc. ................        MN                6719       4001 Lexington Ave. N.            41-1943051
                                                                                 Arden Hills, MN 55112
Land O'Lakes International Development
  Corporation...............................        DE                6719       4001 Lexington Ave. N.            41-1417844
                                                                                 Arden Hills, MN 55112
LOL Holdings II, Inc. ......................        DE                6719       4001 Lexington Ave. N.            41-2011816
                                                                                 Arden Hills, MN 55112
LOL Power, LLC..............................        WI                4911       4001 Lexington Ave. N.            39-2012844
                                                                                 Arden Hills, MN 55112
Milk Products, LLC..........................        MN                2023       435 East Main Street              39-2006287
                                                                                 Chilton, WI 53014
North Coast Fertilizer II, Inc. ............        OH                9999       4001 Lexington Ave. N.            35-1918893
                                                                                 Arden Hills, MN 55112
Northwest Food Products Company, Inc. ......        MN                2020       4001 Lexington Ave. N.            41-6041219
                                                                                 Arden Hills, MN 55112
Northwest Food Products Transportation,
  LLC.......................................        WI                4731       755A Sommer Street, N.            39-2012124
                                                                                 Hudson, WI 54016
Nutra-Blend, L.L.C..........................        MO                2048       Route 7, Box 192A                 43-1699920
                                                                                 Neosho, MO 64850
PMI Agriculture, L.L.C......................        MO                2048       1080 County Road F West           43-1748065
                                                                                 Shoreview, MN 55126
PMI Nutrition International, LLC............        DE                2048       1080 County Road F West           41-2016621
                                                                                 Shoreview, MN 55126
PMI Nutrition, LLC..........................        DE                2048       1080 County Road F West           41-2016622
                                                                                 Shoreview, MN 55126
Purina Mills, LLC...........................        DE                2048       1080 County Road F West           41-2015534
                                                                                 Shoreview, MN 55126
Realty LOL, Inc. ...........................        MN                6719       4001 Lexington Ave. N.            41-1955044
                                                                                 Arden Hills, MN 55112
Research Seeds, Inc. .......................        MO                5191       225 Florence Road                 43-0953163
                                                                                 St. Joseph, MO 64501
Seed Research, Inc. ........................        OR                5191       27630 Llewllyn Road               93-0853031
                                                                                 Corvalis, OR 97333
Thomas Products, LLC........................        DE                2048       2140 Industrial Avenue            77-0554236
                                                                                 Madera, CA 93637
</Table>

     The name and address of the agent for service for each of the additional
registrants is the same as is set forth for Land O'Lakes, Inc. on the facing
page of this registration statement.


THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                  SUBJECT TO COMPLETION, DATED APRIL 28, 2004

PROSPECTUS

                               LAND O'LAKES, INC.
                        EXCHANGE OFFER FOR $175,000,000
                                       OF
                        9% SENIOR SECURED NOTES DUE 2010
                             ---------------------
     Material Terms of the Exchange Offer:

     - We are offering to exchange the notes we sold on December 23, 2003 in a
       private offering (the "Old Notes") for new registered notes (the "New
       Notes").

     - The exchange offer expires at 12:00 a.m., New York City time, on
                 , 2004 (which is the 21st business day following the date of
       this prospectus), unless extended up to 10 additional business days.

     - The terms of the New Notes are substantially identical to the Old Notes,
       except that the transfer restrictions and registration rights relating to
       the Old Notes do not apply to the New Notes.

     - As of March 31, 2004, we had indebtedness subordinate to the New Notes
       aggregating $190.7 million.

     - The exchange of Old Notes for New Notes will not be a taxable transaction
       for U.S. Federal income tax purposes, but you should see the discussion
       under the caption "Material federal income tax considerations" beginning
       on page 182 for more information.

     - Tenders of Old Notes may be withdrawn at any time prior to 12:00 a.m.,
       New York City time, on the expiration date of the exchange offer.

     - We will not receive any cash proceeds from the exchange offer.

     - We will exchange all Old Notes that are properly tendered and not validly
       withdrawn.

      YOU SHOULD CAREFULLY CONSIDER THE RISK FACTORS BEGINNING ON PAGE 18 OF
THIS PROSPECTUS
                             ---------------------
     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

     There is no established trading market for the New Notes or the Old Notes.
However, you may trade the Old Notes in the PORTAL market.

     Each broker-dealer that receives New Notes for its own account pursuant to
the exchange offer must acknowledge that it will deliver a prospectus in
connection with resale of such New Notes. The letter of transmittal states that
by so acknowledging and by delivering a prospectus, a broker-dealer will not be
deemed to admit that it is an "underwriter" within the meaning of the Securities
Act. This prospectus, as it may be amended or supplemented from time to time,
may be used by a broker-dealer in connection with resales of New Notes received
in exchange for Old Notes where such Old Notes were acquired by such
broker-dealer as a result of market-making activities or other trading
activities. We have agreed that, for a period of 180 days after the Expiration
Date (as defined herein), we will make this prospectus available to any
broker-dealer for use in connection with any such resale. See "Plan of
Distribution."

                    This prospectus is dated          , 2004


                               TABLE OF CONTENTS

<Table>
<Caption>
                                        PAGE
                                        ----
                                     
Summary..............................     1
Risk factors.........................    18
Forward looking statements...........    34
Use of proceeds......................    35
Capitalization.......................    36
Selected financial data of Land
  O'Lakes............................    38
Selected financial data of Land
  O'Lakes Farmland Feed LLC..........    42
Management's discussion and analysis
  of financial condition and results
  of operations......................    44
Business.............................    92
Management...........................   111
</Table>

<Table>
<Caption>
                                        PAGE
                                        ----
                                     
Description of certain other
  indebtedness.......................   125
Description of capital securities....   130
The exchange offer...................   132
Description of the New Notes.........   139
Book-entry settlement and
  clearance..........................   179
Material federal income tax
  considerations.....................   182
Plan of distribution.................   186
Legal matters........................   186
Experts..............................   187
Available information................   187
Index to consolidated financial
  statements.........................   F-1
</Table>

     Unless the context requires otherwise, in this prospectus, the term the
"Issuer" refers to Land O'Lakes, Inc. on an unconsolidated basis and the terms
"Land O'Lakes," the "Company," "we," "us," and "our" refer to Land O'Lakes
together with its consolidated subsidiaries. References to our animal feed
segment shall mean Land O'Lakes Farmland Feed LLC and its consolidated
subsidiaries except for references to certain insignificant international and
domestic investments which are reported as part of the animal feed segment.
Unless the context requires otherwise, references to Land O'Lakes Farmland Feed
shall mean Land O'Lakes Farmland Feed LLC and its consolidated subsidiaries.
Unless the context requires otherwise, references to Purina Mills refer to
Purina Mills, Inc. prior to the acquisition of Purina Mills, Inc. by Land
O'Lakes and refer to Purina Mills LLC after that acquisition.

     LAND O LAKES, the Indian Maiden logo, Alpine Lace, New Yorker, Extra Melt,
CROPLAN GENETICS, Maxi Care, Amplifier Max, Cow's Match, RALLY and Omolene are
trademarks of Land O'Lakes or its subsidiaries. Purina, Chow and the
"Checkerboard" Nine Square logo, are trademarks of Nestle Purina PetCare Company
and are utilized by us, pursuant to an exclusive, perpetual royalty-free license
from Nestle Purina PetCare Company for use in the United States for marketing
and selling products related to agriculture, animals or animal production. We do
not have the right to use these licensed trademarks outside of the United
States, or in conjunction with any products designed for use with cats, dogs or
humans. We do not have the right to assign any of these licensed trademarks
without the written consent of Nestle Purina PetCare Company.


                                    SUMMARY

     This summary highlights some of the information in this prospectus. Because
this is only a summary, it may not contain all of the information that may be
important to you. Therefore, you should read this entire prospectus, especially
"Risk factors" and the financial information contained elsewhere in this
prospectus before making an investment decision.

                                  THE COMPANY

     We produce dairy products, animal feed and crop seed in the United States.
In 1921, we were formed as a cooperative designed to meet the needs of dairy
farmers located in the Midwestern United States. We have expanded our business
through acquisitions and joint ventures to diversify our product portfolio, to
leverage our strong portfolio of brand names, to achieve economies of scale and
to extend our geographic coverage. We operate our business through three primary
segments: dairy foods, animal feed and crop seed. In addition, we generate
operational and financial benefits from our three other segments, consisting of
swine, agronomy and layers. We also have additional operations and interests in
a group of joint ventures and investments that are not consolidated in our six
operating segments. Our principal executive offices are located at 4001
Lexington Avenue North, Arden Hills, Minnesota 55112, and our telephone number
is (651) 481-2222.

     Dairy Foods.  We produce, market and sell butter, spreads, cheese and other
related dairy products. We sell our products under our well-recognized national
brand names and trademarks, including LAND O LAKES, the Indian Maiden logo and
Alpine Lace, as well as under our regional brands such as New Yorker. Our
customer base includes national supermarket and supercenter chains, industrial
customers, including major food processors, and major foodservice customers,
including restaurants, schools, hotels and airlines.

     Animal Feed.  Through our 92% owned subsidiary, Land O'Lakes Farmland Feed,
we produce animal feed for both the commercial and lifestyle sectors of the
animal feed market in the United States. Our commercial feed products are used
by farmers and specialized livestock producers who derive income from the sale
of milk, eggs, poultry and livestock. Our lifestyle feed products are used by
customers who own animals, such as horses, rabbits, goats and birds, principally
for non-commercial purposes, as well as laboratory and zoo animals. Margins on
our lifestyle feed products are significantly higher than those on our
commercial feed products. We market our lifestyle animal feed products, other
than dog and cat food, under the Purina and Chow brands and the "Checkerboard"
Nine Square logo. We also market our animal feed products under the LAND O LAKES
Feed label.

     We manage the day-to-day operations of Land O'Lakes Farmland Feed and we
have the right to elect three managers and our joint venture partner, Farmland
Industries, Inc., has the right to elect two managers to the Land O'Lakes
Farmland Feed board of managers.

     Crop Seed.  We sell seed for a variety of crops, including alfalfa,
soybeans, corn and forage and turf grasses, under our CROPLAN GENETICS brand. We
also distribute certain crop seed products under third-party brands.

OTHER SEGMENTS, JOINT VENTURES AND INVESTMENTS

     Other Segments and Operations.  We report three additional segments in our
financial results. The first is comprised of our ownership of certain swine
production activities along with various marketing relationships we have with
other swine producers. The second represents our agronomy business which
consists solely of several unconsolidated joint ventures and investments. The
third is our egg business which is operated through our consolidated joint
venture, MoArk LLC. We have other immaterial operations that are not included in
any particular segment.

     - Swine.  We own approximately 64,000 sows which produce pigs we sell as
       feeder pigs (which weigh approximately 45 pounds when sold) and market
       hogs (approximately 260 pounds). We also

                                        1


       purchase and resell feeder pigs. Our customers are our cooperative
       members, independent swine processors and swine producers. Swine sales
       are made in connection with various marketing programs. We are in the
       process of phasing out the cost plus program, a program which has
       historically exhibited a high degree of volatility.

     - Agronomy.  Our agronomy segment consists solely of joint ventures and
       investments that are not consolidated in our financial results. The two
       most significant of these are Agriliance and CF Industries, described
       below. For a discussion of our agronomy accounting and results see
       "Management's discussion and analysis of financial condition and results
       of operations."

     - Layers.  Our layers segment consists solely of our consolidated joint
       venture, MoArk LLC, discussed below.

     - Other.  Our remaining operations include various other businesses such as
       LOL Finance Co., which provides financing to farmers and livestock
       producers.

     Joint Ventures and Investments.  In addition to the segments already
described, we have multiple joint ventures and investments. Certain of our
significant joint ventures and investments are described below. Other than
Cheese & Protein International and MoArk, which are consolidated unrestricted
subsidiaries, these joint ventures and investments are unconsolidated.

     - Agriliance (50% ownership).  Agriliance, our joint venture with United
       Country Brands, which is wholly owned by CHS Inc., distributes crop
       nutrients (including fertilizers and micronutrients) and crop protection
       products (including herbicides, pesticides, fungicides and adjuvants) in
       the United States. Most of the products distributed by Agriliance are
       manufactured by third-party suppliers and are marketed under the
       suppliers' brand names. For the year ended December 31, 2003, Agriliance
       generated $3,470.5 million in net sales.

     - Cheese & Protein International (96.5% ownership).  Cheese & Protein
       International ("CPI") is a joint venture with a subsidiary of Mitsui &
       Co. (USA), which produces mozzarella cheese and whey in its manufacturing
       facility in California. The facility began production in May 2002, under
       its Phase I installation, with an initial processing capacity of 3.0
       million pounds of milk per day. Plans are currently in place for its
       Phase II installation, which should be completed by June 2004 and which
       will increase its processing capacity to 6.0 million pounds of milk per
       day. For the year ended December 31, 2003, CPI generated $117.4 million
       in net sales. CPI has been included in our consolidated results of
       operation since its inception.

     - MoArk.  MoArk is a joint venture with Osborne Investments which markets
       shell eggs and egg products from approximately 26 million layers (hens)
       or approximately 520 million dozen eggs annually. MoArk produces
       approximately 50% of the eggs it markets. MoArk recently launched a high
       quality, all natural shell egg product marketed under the LAND O LAKES
       brand name in a Northeast market. For the year ended December 31, 2003,
       MoArk generated $552.4 million in net sales. Since October 1, 2001, we
       have been allocated 100% of the income and loss generated by MoArk. MoArk
       was consolidated into our financial statements as of July 1, 2003. We
       have presumed for accounting purposes that we will acquire the remaining
       42.5% of MoArk from our joint venture partner in 2007 since our joint
       venture partner has the right to put its interest to us and we have the
       right to purchase its interest. As a result, we do not record a minority
       interest in MoArk in our financial statements.

     - Advanced Food Products (35% ownership).  Advanced Food Products is a
       joint venture with a subsidiary of Bongrain, S.A., formed to manufacture
       aseptically packaged cheese sauces, snack dips, snack puddings, and ready
       to drink dietary beverages. For the year ended December 31, 2003,
       Advanced Food Products generated $194.3 million in net sales.

     - CF Industries (variable ownership based on allocated member
       equities).  CF Industries is an eight member cooperative which
       manufactures crop nutrients, including nitrogen and phosphate products,
       that are distributed by its members or their affiliates. CF Industries
       has manufacturing facilities in

                                        2


       Florida, Louisiana, and Alberta, Canada. For the year ended December 31,
       2003, CF Industries generated $1,287.3 million in net sales.

     - Other Joint Ventures and Investments.  We have various other joint
       ventures and investments. Our other joint ventures and investments
       include, among others, Ag Processing Inc (a cooperative of which we are a
       member and from which we purchase soybean meal and soybean oil) and
       CoBank (a cooperative bank of which we are a member and a debtor).

HISTORY

     Land O'Lakes.  We were formed as a Minnesota dairy cooperative corporation
in 1921 and entered the animal feed business in 1928. Since our formation, we
have expanded our business through acquisitions and joint ventures. In 1997, we
merged with Atlantic Dairy Cooperative, a Pennsylvania-based cooperative,
providing us with increased butter production and access to raw milk near our
largest butter markets. In 1998, we merged with Dairyman's Cooperative Creamery
Association of Tulare, California, which increased our access to milk production
in the western United States. Also in 1998, we acquired many of the agricultural
service assets of Countrymark Cooperative, expanding our presence to the eastern
Corn Belt in feed, seed and agronomy.

     Land O'Lakes Farmland Feed.  In October, 2000, we formed Land O'Lakes
Farmland Feed, an animal feed joint venture with Farmland Industries. Land
O'Lakes and Farmland Industries each contributed substantially all of the assets
of each of their North American animal feed businesses to form the joint
venture. On October 11, 2001, Land O'Lakes acquired Purina Mills, Inc. and
subsequently contributed Purina Mills, Inc. to Land O'Lakes Farmland Feed.

COOPERATIVE STRUCTURE

     Land O'Lakes was incorporated in Minnesota as a cooperative corporation.
Our cooperative structure resembles that of a typical corporation in most
respects, but with two primary distinctions. First, our common shareholders, or
"members," either supply us with raw materials or purchase our goods and
services. We transact business with our members on an arms-length basis. Second,
to the extent we allocate earnings from member business to our members, we are
allowed to deduct this "patronage income" from our taxable income. Earnings from
non-member business are retained as permanent equity and taxed as corporate
income in the same manner as a typical corporation. In order to obtain this
favorable tax treatment, we must distribute at least 20% of each member's
allocated patronage in cash annually. The portion of patronage not distributed
in cash is retained and allocated to member equities. This equity is distributed
to our members at the discretion of our board of directors through a variety of
programs. These distributions are referred to as "revolvement."

RECENT DEVELOPMENTS

     On January 13, 2004, we completed amendments to our senior credit
facilities. Under the amendment to the revolving facility, the lenders committed
to make advances and issue letters of credit until January 2007 in an aggregate
amount not to exceed $185 million, subject to a borrowing base limitation. In
addition, the amendment to the revolving facility:

     - increased the amount available for the issuance of letters of credit
       under the revolving facility from $50 million to $75 million;

     - increased the spreads used to determine interest rates on the revolving
       facility;

     - changed the basis on which those spreads and commitment fees for the
       revolving facility are determined from our senior secured long-term debt
       ratings to the Company's leverage ratio;

     - adjusted the leverage ratio covenant contained in the revolving facility;
       and

     - allows the facility to be increased to up to $250 million. Under the
       amendment to the term facility, the lenders also made the same leverage
       ratio covenant modification and changed the allocation of
                                        3


       certain mandatory prepayments to the term facility. Under the amendments
       to the facilities, we are required to maintain a leverage ratio of
       initially no greater than 4.75 to 1, with the maximum leverage ratio
       decreasing in increments to 3.75 to 1 by December 16, 2006.

     On March 31, 2004, we completed an amendment to our receivables
securitization facility. Under the amendment, the facility was increased from
$100 million to $200 million. The amendment incorporates receivables generated
in our dairy segment. The facility already included receivables generated in our
feed, seed and swine segments. In addition, the amendment increases the
facility's term from one year to three years. Concurrently with the amendment,
we sold additional receivables and applied the proceeds from the expansion to
our outstanding senior bank facilities, which included the mandatory payment in
full of our term loan A facility. The amendment did not include any further
material modifications to the receivables securitization facility.

     On April 12, 2004, the Company and Osborne Investments, LLC announced that
an investment banker has been retained to assist the companies in exploring
strategic growth opportunities for MoArk, LLC. While no method for growth has
yet been identified, several alternatives are being considered, including
financing at the joint venture level, partnerships or divestiture.

RISK FACTORS

     Prospective purchasers of our New Notes should carefully consider the
information set forth under the heading "Risk factors," together with all of the
other information in this prospectus before making an investment in the New
Notes offered by this prospectus.

                               THE EXCHANGE OFFER

     The following summary contains basic information about the exchange offer.
It does not contain all the information that may be important to you. For a more
complete description of the New Notes, please refer to the section of this
prospectus entitled "Description of the New Notes."

Issuer........................   Land O'Lakes, Inc.

Old Notes.....................   9% Senior Secured Notes due 2010, which we
                                 issued on December 23, 2003.

New Notes.....................   9% Senior Secured Notes due 2010, the issuance
                                 of which has been registered under the
                                 Securities Act of 1933. The form and terms of
                                 the New Notes are identical in all material
                                 respects to those of the Old Notes, except that
                                 the transfer restrictions and registration
                                 rights relating to the Old Notes do not apply
                                 to the New Notes.

Exchange Offer................   We are offering to issue up to $175,000,000
                                 aggregate principal amount of the New Notes in
                                 exchange for a like principal amount of the Old
                                 Notes to satisfy our obligations under the
                                 registration rights agreement that we entered
                                 into when the Old Notes were issued in
                                 transactions in reliance upon the exemption
                                 from registration provided by Rule 144A under
                                 the Securities Act.

Expiration Date; Tenders......   The exchange offer will expire at 12:00 a.m.,
                                 New York City time, on           , 2004, unless
                                 extended in our sole and absolute discretion.
                                 By tendering your Old Notes, you represent to
                                 us that:

                                 - you are not our "affiliate," as defined in
                                   Rule 405 under the Securities Act;

                                        4


                                 - any New Notes you receive in the exchange
                                   offer are being acquired by you in the
                                   ordinary course of your business;

                                 - at the time of commencement of the exchange
                                   offer, neither you nor, to your knowledge,
                                   anyone receiving New Notes from you, has any
                                   arrangement or understanding with any person
                                   to participate in the distribution, as
                                   defined in the Securities Act, of the New
                                   Notes in violation of the Securities Act;

                                 - if you are not a participating broker-dealer,
                                   you are not engaged in, and do not intend to
                                   engage in, the distribution of the New Notes,
                                   as defined in the Securities Act;

                                 - if you are a broker dealer, you will receive
                                   the New Notes for your own account in
                                   exchange for Old Notes that were acquired by
                                   you as a result of your market making or
                                   other trading activities and that you will
                                   deliver a prospectus in connection with any
                                   resale of the New Notes you receive. For
                                   further information regarding resales of the
                                   New Notes by participating broker-dealers,
                                   see the discussion under the caption "Plan of
                                   Distribution" beginning on page 186.

Withdrawal; Non-Acceptance....   You may withdraw any Old Notes tendered in the
                                 exchange offer at any time prior to 12:00 a.m.,
                                 New York City time, on           , 2004. If we
                                 decide for any reason not to accept any Old
                                 Notes tendered for exchange, the Old Notes will
                                 be returned to the registered holder at our
                                 expense promptly after the expiration or
                                 termination of the exchange offer. In the case
                                 of Old Notes tendered by book-entry transfer
                                 into the exchange agent's account at the
                                 Depository Trust Company, any withdrawn or
                                 unaccepted Old Notes will be credited to the
                                 tendering holder's account at DTC. For further
                                 information regarding the withdrawal of
                                 tendered Old Notes, see "The Exchange
                                 Offer -- Terms of the Exchange Offer; Period
                                 for Tendering Old Notes" beginning on page 132
                                 and "The Exchange Offer -- Withdrawal Rights"
                                 beginning on page 135.

Conditions to the Exchange
Offer.........................   The exchange offer is subject to customary
                                 conditions, which we may waive. See the
                                 discussion below under the caption "The
                                 Exchange Offer -- Conditions to the Exchange
                                 Offer" beginning on page 136 for more
                                 information regarding the conditions to the
                                 exchange offer.

Procedures for Tendering the
Old Notes.....................   Unless you comply with the procedures described
                                 below under the caption "The Exchange
                                 Offer -- Guaranteed Delivery Procedures"
                                 beginning on page 135, you must do one of the
                                 following on or prior to the expiration or
                                 termination of the exchange offer to
                                 participate in the exchange offer:

                                 - tender your Old Notes by sending the
                                   certificates for your Old Notes, in proper
                                   form for transfer, a properly completed and
                                   duly executed letter of transmittal, with any
                                   required signature guarantees, and all other
                                   documents required by the letter of
                                   transmittal, to U.S. Bank National
                                   Association, as exchange agent, at the
                                   address listed below under the caption "The

                                        5


                                   Exchange Offer -- Exchange Agent" beginning
                                   on page 136, or

                                 - tender your Old Notes by using the book-entry
                                   transfer procedures described below and
                                   transmitting a properly completed and duly
                                   executed letter of transmittal, with any
                                   required guarantees, or an agent's message
                                   instead of the letter of transmittal, to the
                                   exchange agent. In order for a book-entry
                                   transfer to constitute a valid tender of your
                                   Old Notes in the exchange offer, U.S. Bank,
                                   National Association, as exchange agent, must
                                   receive a confirmation of book-entry transfer
                                   of your Old Notes into the exchange agent's
                                   account at DTC prior to the expiration or
                                   termination of the exchange offer. For more
                                   information regarding the use of book-entry
                                   transfer procedures, including a description
                                   of the required agent's message, see the
                                   discussion below under the caption "The
                                   Exchange Offer -- Book-Entry Transfers"
                                   beginning on page 135.

Guaranteed Delivery
Procedures....................   If you are a registered holder of Old Notes and
                                 wish to tender your Old Notes in the exchange
                                 offer, but

                                 - the Old Notes are not immediately available,

                                 - time will not permit your Old Notes or other
                                   required documents to reach the exchange
                                   agent before the expiration or termination of
                                   the exchange offer, or

                                 - the procedure for book-entry transfer cannot
                                   be completed prior to the expiration or
                                   termination of the exchange offer,

                                 then you may tender Old Notes by following the
                                 procedures described below under the caption
                                 "The Exchange Offer -- Guaranteed Delivery
                                 Procedures" on page 135.

Special Procedures for
Beneficial Owners.............   If you are a beneficial owner whose Old Notes
                                 are registered in the name of the broker,
                                 dealer, commercial bank, trust company or other
                                 nominee and you wish to tender your Old Notes
                                 in the exchange offer, you should promptly
                                 contact the person in whose name the Old Notes
                                 are registered and instruct that person to
                                 tender on your behalf. If you wish to tender in
                                 the exchange offer on your behalf, prior to
                                 completing and executing the letter of
                                 transmittal and delivering your Old Notes, you
                                 must either make appropriate arrangements to
                                 register ownership of the Old Notes in your
                                 name, or obtain a properly completed bond power
                                 from the person in whose name the Old Notes are
                                 registered.

Regulatory Approvals..........   We do not believe that the receipt of any
                                 material federal or state approvals will be
                                 necessary in connection with the exchange
                                 offer, other than the effectiveness of the
                                 Registration Statement of which this prospectus
                                 constitutes a part.

Material Federal Tax
Considerations................   The exchange of the Old Notes for New Notes in
                                 the exchange offer will not be a taxable
                                 transaction for United States Federal income
                                 tax purposes. See the discussion below under
                                 the caption "Material federal income tax
                                 considerations" beginning on

                                        6


                                 page 182 for more information regarding the tax
                                 consequences to you of the exchange offer.

Use of Proceeds...............   We will not receive any cash proceeds from the
                                 exchange offer.

Exchange Agent................   U.S. Bank National Association, is the exchange
                                 agent for the exchange offer. You can find the
                                 address and telephone number of the exchange
                                 agent below under the caption "The Exchange
                                 Offer -- Exchange Agent" beginning on page 136.

                  CONSEQUENCES OF NOT EXCHANGING THE OLD NOTES

     If you do not exchange your Old Notes in the exchange offer, your Old Notes
will continue to be subject to the restrictions on transfer described in the
legend on the certificate for your Old Notes. In general, you may offer to sell
your Old Notes only:

     - if they are registered under the Securities Act and applicable state
       securities laws;

     - if they are offered or sold under an exemption from registration under
       the Securities Act and applicable state securities laws; or

     - if they are offered or sold in a transaction not subject to the
       Securities Act and applicable state securities laws.

     We do not currently intend to register the Old Notes under the Securities
Act. Under some circumstances, however, holders of the Old Notes, including
holders who are not permitted to participate in the exchange offer or who may
not freely resell New Notes received in the exchange offer, may require us to
file, and to cause to become effective, a shelf registration statement covering
resales of Old Notes by these holders. For more information regarding the
consequences of not tendering your Old Notes, see "The Exchange
Offer -- Consequences of Exchanging or Failing to Exchange Old Notes" beginning
on page 137.

                      SUMMARY DESCRIPTION OF THE NEW NOTES

     The terms of the New Notes and those of the outstanding Old Notes are
substantially identical, except that the transfer restrictions, registration
rights and special redemption terms relating to the Old Notes do not apply to
the New Notes. If the exchange offer is not complete within 225 days after the
issuance of the Old Notes on December 23, 2003, we will be required to pay
additional interest to the holders of the Old Notes until the exchange offer is
complete.

ISSUER........................   Land O'Lakes, Inc.

NOTES OFFERED.................   $175,000,000 aggregate principal amount of 9%
                                 Senior Secured Notes due 2010.

MATURITY......................   December 15, 2010.

INTEREST PAYMENT DATES........   June 15 and December 15 of each year,
                                 commencing June 15, 2004.

OPTIONAL REDEMPTION...........   On or after December 15, 2007, we may redeem
                                 some or all of the New Notes at the redemption
                                 prices listed in the section entitled
                                 "Description of the New Notes -- Optional
                                 redemption." Prior to that date, we may not
                                 redeem the New Notes.

SUBSIDIARY GUARANTEES.........   The New Notes will be fully and unconditionally
                                 guaranteed (each such guarantee, a "Subsidiary
                                 Guarantee") on a senior secured basis, jointly
                                 and severally, by each of our domestic
                                 wholly-owned restricted subsidiaries, by Land
                                 O'Lakes Farmland
                                        7


                                 Feed LLC, by each domestic wholly-owned
                                 restricted subsidiary of Land O'Lakes Farmland
                                 Feed LLC (other than LOL Farmland Feed SPV,
                                 LLC), and in the future by any of our direct or
                                 indirect subsidiaries that incurs any
                                 indebtedness or provides a guarantee under the
                                 senior bank facilities while indebtedness
                                 thereunder remains outstanding or any domestic
                                 and, to the extent no material adverse tax
                                 consequences would result therefrom, foreign
                                 restricted subsidiary that incurs any debt if
                                 indebtedness under the senior bank facilities
                                 is not outstanding (collectively, the
                                 "Subsidiary Guarantors"). The New Notes will
                                 not initially be guaranteed by any of our other
                                 subsidiaries, including any of our foreign
                                 subsidiaries (the "Non-Guarantors") .

                                 After eliminating intercompany activity, the
                                 Non-Guarantors (excluding LOL Farmland Feed
                                 SPV, LLC) had:

                                 - assets of $570.3 million or 16.8% of our
                                   total assets as of December 31, 2003;

                                 - liabilities of $390.8 million or 16.9% of our
                                   total liabilities as of December 31, 2003
                                   (excluding the $190.7 million of Capital
                                   Securities, see "Description of capital
                                   securities");

                                 - net sales of $548.2 million or 8.7% of our
                                   consolidated net sales for the year ended
                                   December 31, 2003; and

UNRESTRICTED SUBSIDIARIES.....   The unrestricted subsidiaries are our
                                 non-wholly owned subsidiaries (other than Land
                                 O'Lakes Farmland Feed and its wholly-owned
                                 subsidiaries) and LOL Finance Co. and its
                                 subsidiaries. The unrestricted subsidiaries
                                 include Cheese & Protein International, LOL
                                 Finance Co., MoArk LLC, certain immaterial feed
                                 subsidiaries and the trust issuer of the
                                 Capital Securities. An unrestricted subsidiary
                                 will not be subject to the restrictive
                                 covenants of the indenture. We will also be
                                 able to sell the assets or capital stock of an
                                 unrestricted subsidiary without restriction and
                                 will be allowed to dividend or distribute the
                                 proceeds of these sales on the terms and
                                 subject to the conditions in the indenture.
                                 Under circumstances specified in the indenture,
                                 we will be able to designate other subsidiaries
                                 as unrestricted subsidiaries. As of the date of
                                 this prospectus, all of the Non-Guarantors are
                                 unrestricted subsidiaries, except LOL Farmland
                                 Feed SPV, LLC and certain of our immaterial
                                 foreign subsidiaries.

                                 After eliminating intercompany activity, the
                                 unrestricted subsidiaries had:

                                 - assets of $570.3 million or 16.8% of our
                                   total assets as of December 31, 2003;

                                 - liabilities of $390.8 million or 16.9% of our
                                   total liabilities as of December 31, 2003
                                   (excluding the $190.7 million of Capital
                                   Securities, see "Description of capital
                                   securities");

                                 - net sales of $548.2 million or 8.7% of our
                                   total net sales for the year ended December
                                   31, 2003; and

                                        8


COLLATERAL....................   Our obligations under the New Notes and the
                                 Guarantors' obligations under the Subsidiary
                                 Guarantees will be secured by liens on the
                                 collateral that rank immediately junior in
                                 priority (subject to certain liens permitted by
                                 the indenture) to the liens securing the senior
                                 bank facilities and any other indebtedness
                                 designated by us from time to time (and in
                                 accordance with the indenture governing the New
                                 Notes) to be prior lien indebtedness. The
                                 collateral will initially consist of:

                                 - all of the capital stock of, or other equity
                                   interests in, Land O'Lakes Farmland Feed LLC
                                   owned by us, and all of the capital stock of,
                                   or other equity interests in, each
                                   wholly-owned restricted subsidiary of the
                                   Issuer or Land O'Lakes Farmland Feed LLC
                                   (other than LOL Farmland Feed SPV, LLC) owned
                                   directly by us or any of the Subsidiary
                                   Guarantors (except that the collateral shall
                                   not include more than 65% of the voting stock
                                   of, or other voting equity interests in, any
                                   foreign subsidiary), but in each case only to
                                   the extent that the aggregate principal
                                   amount, par value, book value as carried by
                                   us or market value (which ever is greatest)
                                   of any pledged securities of any such
                                   subsidiary is not greater than 19.99% of the
                                   aggregate principal amount of the New Notes
                                   outstanding, and

                                 - substantially all of the other assets, in
                                   each case, that are held by us or any of the
                                   Subsidiary Guarantors to the extent that a
                                   junior security interest is able to be
                                   granted or perfected therein (but, in each
                                   case, only to the extent that prior lien
                                   indebtedness is secured by a priority lien
                                   thereon).

                                 Due to the limitation described above, pledged
                                 securities of Land O'Lakes Farmland Feed LLC
                                 will be limited to $30.0 million.

INTERCREDITOR AGREEMENT.......   Pursuant to an intercreditor agreement, the
                                 liens securing the New Notes will be expressly
                                 junior in priority to all liens that secure (1)
                                 obligations under our senior bank credit
                                 facilities, (2) any future indebtedness
                                 permitted to be incurred under the indenture
                                 governing the New Notes that we designate from
                                 time to time in accordance with the indenture
                                 as prior lien indebtedness and (3) any future
                                 obligations under interest rate protection and
                                 other hedging agreements permitted to be
                                 incurred under the indenture. Pursuant to the
                                 intercreditor agreement, the liens securing the
                                 New Notes and the obligations under the
                                 Subsidiary Guarantees may not be enforced at
                                 any time when obligations secured by prior
                                 liens are outstanding, except for certain
                                 limited exceptions. Any release of all prior
                                 liens and equal liens (subject to certain
                                 limited exceptions) upon any collateral
                                 approved by holders of the liens will also
                                 release the liens securing the New Notes on the
                                 same collateral; provided, that after giving
                                 effect to the release, at least $100.0 million
                                 of obligations secured by such prior liens on
                                 the remaining collateral remain outstanding or
                                 committed and no default or event of default
                                 shall have occurred and be continuing under the
                                 indenture. Amendments or waivers of the prior
                                 lien collateral documents approved by the
                                 holders of the prior liens will also be
                                 effective as to the lien collateral

                                        9


                                 documents securing the New Notes and the
                                 obligations under the Subsidiary Guarantees.
                                 The holders of the prior liens will receive all
                                 proceeds from any realization on the collateral
                                 until the obligations secured by the prior
                                 liens are paid in full in cash and the
                                 commitments with respect thereto are
                                 terminated.

SHARING OF LIENS..............   In addition to the additional indebtedness that
                                 may be secured by the prior liens on the
                                 collateral as described above, certain future
                                 indebtedness permitted to be incurred under the
                                 indenture governing the New Notes may be
                                 secured by liens upon any or all of the
                                 collateral securing the New Notes and the
                                 Subsidiary Guarantees, on an equal and ratable
                                 basis with the liens securing the New Notes and
                                 the Subsidiary Guarantees.

RANKING.......................   The New Notes will rank:

                                 - equally in right of payment with all our
                                   existing and future senior indebtedness,
                                   including borrowings under our senior bank
                                   facilities;

                                 - senior in right of payment with any of our
                                   existing and future subordinated
                                   indebtedness;

                                 - effectively junior to (i) our obligations
                                   under the senior bank facilities and all of
                                   our existing and future obligations secured
                                   by a prior lien on the collateral securing
                                   the New Notes, to the extent of the value of
                                   such collateral, and (ii) our obligations
                                   under our senior bank facilities and any
                                   other existing and future obligations that
                                   are secured by a lien on assets that are not
                                   part of the collateral securing the New
                                   Notes, to the extent of the value of such
                                   assets; and

                                 - effectively subordinated to all liabilities
                                   (including trade payables) and preferred
                                   stock of each of our subsidiaries that is not
                                   a Subsidiary Guarantor.

                                 Similarly, the Subsidiary Guarantee of each
                                 Subsidiary Guarantor will rank:

                                 - equally in right of payment to all of such
                                   Subsidiary Guarantor's existing and future
                                   senior indebtedness, including its guarantee
                                   of borrowings under the senior bank
                                   facilities;

                                 - senior in right of payment with any of the
                                   Subsidiary Guarantor's existing and future
                                   subordinated indebtedness;

                                 - effectively junior to (i) such Subsidiary
                                   Guarantor's obligations under the senior bank
                                   facilities and all of such Subsidiary
                                   Guarantor's existing and future obligations
                                   secured by a prior lien on the collateral
                                   securing such Subsidiary Guarantee to the
                                   extent of the value of such collateral, and
                                   (ii) such Subsidiary Guarantor's obligations
                                   under our senior bank facilities and any
                                   other existing and future obligations that
                                   are secured by a lien on assets that are not
                                   part of the collateral securing such
                                   Subsidiary Guarantee, to the extent of the
                                   value of such assets; and

                                        10


                                 - effectively subordinated to all liabilities
                                   (including trade payables) and preferred
                                   stock of each of our subsidiaries that is not
                                   a Subsidiary Guarantor.

                                 After eliminating intercompany activity, as of
                                 December 31, 2003:

                                 - the Issuer had $620.8 million of senior
                                   indebtedness, excluding the Old Notes, unused
                                   commitments under our senior bank facilities
                                   and undrawn letters of credit, $249.8 million
                                   of which was secured by prior liens on the
                                   collateral;

                                 - the Subsidiary Guarantors had $1.1 million of
                                   senior indebtedness, excluding their
                                   guarantees under our senior bank facilities
                                   and the Old Notes, none of which was secured
                                   by prior liens on the collateral; and

                                 - the Issuer and the Subsidiary Guarantors had
                                   no subordinated indebtedness (not including
                                   the Issuer's subordinated guarantee of the
                                   Capital Securities).

                                 Subject to certain conditions, the indenture
                                 relating to the New Notes permits us to incur
                                 additional debt, including debt that may be
                                 secured by prior liens and liens equal to the
                                 liens securing the New Notes on the collateral.

CHANGE OF CONTROL.............   Upon the occurrence of a change of control, you
                                 will have the right to require us to purchase
                                 all or a portion of your New Notes at a
                                 purchase price in cash equal to 101% of the
                                 principal amount thereof plus the accrued and
                                 unpaid interest, if any, to the date of
                                 redemption. See "Description of the New
                                 Notes -- Change of control."

MATERIAL COVENANTS............   The indenture, among other things, restricts
                                 our ability and the ability of our restricted
                                 subsidiaries to:

                                 - incur additional debt;

                                 - issue redeemable equity interests and
                                   preferred equity interests;

                                 - pay dividends or make other distributions;

                                 - repurchase equity interests;

                                 - make other restricted payments including,
                                   without limitation, investments;

                                 - create liens;

                                 - redeem debt that is junior in right of
                                   payment to the New Notes;

                                 - sell or otherwise dispose of assets,
                                   including capital stock of subsidiaries;

                                 - enter into agreements that restrict dividends
                                   from subsidiaries;

                                 - enter into sale/leaseback transactions;

                                        11


                                 - enter into mergers or consolidations; and

                                 - enter into transactions with affiliates.

                                 These covenants are subject to a number of
                                 important exceptions and qualifications. See
                                 "Description of the new notes -- Material
                                 covenants" and "-- Merger and consolidation."
                                 In addition, if we achieve certain debt ratings
                                 from Standard & Poor's and Moody's Investors
                                 Service and meet certain other requirements,
                                 certain of these covenants will no longer apply
                                 and we may elect to release all or any portion
                                 of the collateral.

                                        12


              SUMMARY CONSOLIDATED FINANCIAL DATA OF LAND O'LAKES

     The following table sets forth summary consolidated financial information
of Land O'Lakes as of the dates and for the periods indicated.

     The consolidated financial information for Land O'Lakes, Inc. as of
December 31, 2003 and for the years ended December 31, 2001, 2002 and 2003 has
been derived from, and should be read together with, the audited consolidated
financial statements of Land O'Lakes and the related notes included elsewhere in
this prospectus.

     We acquired Purina Mills on October 11, 2001 and Purina Mills operating
results since October 11, 2001 are included in our consolidated financial
information. See "Management's discussion and analysis of financial condition
and results of operations."

<Table>
<Caption>
                                                            YEARS ENDED DECEMBER 31,
                                                         ------------------------------
                                                           2003       2002       2001
                                                         --------   --------   --------
                                                                 (IN MILLIONS)
                                                                      
STATEMENT OF OPERATIONS DATA:
Net sales..............................................  $6,320.5   $5,846.8   $5,864.8
Cost of sales..........................................   5,735.3    5,350.4    5,378.6
                                                         --------   --------   --------
Gross profit...........................................     585.2      496.4      486.2
Selling, general and administrative....................     468.3      470.6      382.3
Restructuring and impairment charges(1)................       7.5       31.4        3.7
                                                         --------   --------   --------
  Earnings (loss) from operations......................     109.4       (5.6)     100.2
Interest expense, net..................................      82.9       78.7       55.7
Gain on legal settlements(2)...........................     (22.8)    (155.5)      (3.0)
Other (income) expense, net(3).........................      (1.6)      (8.2)      23.1
Equity in earnings of affiliated companies.............     (57.1)     (22.7)     (48.6)
Minority interest in earnings of subsidiaries..........       6.4        5.4        6.9
                                                         --------   --------   --------
  Earnings before income taxes.........................     101.6       96.7       66.1
Income tax expense (benefit)...........................      18.1       (2.2)      (5.4)
                                                         --------   --------   --------
  Net earnings.........................................  $   83.5   $   98.9   $   71.5
                                                         ========   ========   ========
OTHER FINANCIAL DATA:
Cash flows provided (used) by:
  Operating activities.................................  $  227.5   $   22.0   $  274.3
  Investing activities.................................     (35.2)      (4.2)    (461.2)
  Financing activities.................................    (146.3)     (83.6)     313.1
Depreciation and amortization..........................     120.8      106.8       97.3
Capital expenditures...................................      74.1       87.4       83.9
Cash patronage paid to members(4)......................       4.2       20.2       30.7
Equity revolvement paid to members(5)..................      20.2       17.7       16.2
Ratio of earnings to fixed charges(6)..................       2.1x       2.1x       2.0x
</Table>

See accompanying Notes to summary consolidated financial data of Land O' Lakes.
                                        13


<Table>
<Caption>
                                                            YEARS ENDED DECEMBER 31,
                                                         ------------------------------
                                                           2003       2002       2001
                                                         --------   --------   --------
                                                                 (IN MILLIONS)
                                                                      
SELECTED SEGMENT FINANCIAL INFORMATION
DAIRY FOODS
Net sales..............................................  $2,969.4   $2,903.1   $3,469.3
Earnings (loss) from operations........................      28.3      (16.4)      64.8
Depreciation and amortization..........................      43.0       36.8       42.5
Capital expenditures...................................      28.2       32.3       37.7
ANIMAL FEED(7)(8)
Net sales..............................................   2,467.2    2,444.7    1,864.0
Earnings from operations...............................      56.1       41.7       39.0
Depreciation and amortization..........................      44.9       46.6       31.7
Capital expenditures...................................      24.0       26.0       24.9
CROP SEED
Net sales..............................................     479.3      406.9      413.6
Earnings from operations...............................      15.0        8.7       10.3
Depreciation and amortization..........................       2.2        3.0        5.0
Capital expenditures...................................       0.5        0.6        2.7
SWINE(8)
Net sales..............................................      91.2       83.2      109.9
(Loss) earnings from operations........................      (3.8)     (16.0)       6.0
Depreciation and amortization..........................       3.5        3.8        5.6
Capital expenditures...................................       5.1        3.1        7.3
AGRONOMY
Net sales..............................................        --         --         --
Loss from operations...................................     (14.0)     (18.9)     (16.5)
Depreciation and amortization..........................       6.1        6.1        6.3
Capital expenditures...................................        --         --         --
LAYERS(9)
Net sales..............................................     317.8         --         --
Earnings (loss) from operations........................      28.5       (2.1)      (0.3)
Depreciation and amortization..........................       6.3        0.9        0.3
Capital expenditures...................................       3.8         --         --
OTHER/ELIMINATIONS
Net sales..............................................      (4.4)       9.0        8.1
Loss from operations...................................      (0.7)      (2.6)      (3.1)
Depreciation and amortization..........................      14.8        9.6        5.9
Capital expenditures...................................      12.5       25.4       11.3
</Table>

See accompanying Notes to summary consolidated financial data of Land O' Lakes.
                                        14


<Table>
<Caption>
                                                               DECEMBER 31, 2003
                                                               -----------------
                                                            
BALANCE SHEET DATA (AT END OF PERIOD):
Cash and short-term investments.............................       $  110.3
Restricted cash(10).........................................           20.1
Working capital(11).........................................          427.6
Property, plant and equipment, net..........................          624.6
Property under capital leases, net..........................          109.1
Total assets................................................        3,398.2
Total debt(12)..............................................          963.2
Capital securities of trust subsidiary......................          190.7
Obligations under capital lease.............................          110.0
Minority interests..........................................           62.7
Total equities..............................................          896.7
</Table>

See accompanying Notes to summary consolidated financial data of Land O' Lakes.
                                        15


          NOTES TO SUMMARY CONSOLIDATED FINANCIAL DATA OF LAND O'LAKES

 (1) The following table summarizes restructuring and impairment charges
     (reversals):

<Table>
<Caption>
                                                             YEARS ENDED DECEMBER 31,
                                                             -------------------------
                                                             2003      2002      2001
                                                             -----    ------    ------
                                                                   (IN MILLIONS)
                                                                       
Restructuring charges (reversals)..........................  $3.5     $13.2     $(4.1)
Impairment of assets.......................................   4.0      18.2       7.8
                                                             ----     -----     -----
  Total....................................................  $7.5     $31.4     $ 3.7
                                                             ====     =====     =====
</Table>

     The restructuring charges of $3.5 million, $13.2 million and reversal of
     ($4.1) million for the years ended December 31, 2003, 2002 and 2001,
     respectively, primarily resulted from Land O'Lakes Farmland Feed
     initiatives to consolidate facilities and reduce personnel and the closing
     of manufacturing facilities in the dairy foods segment.

     The impairment charge of $4.0 million in 2003 related to the write-down of
     various assets to their estimated fair value and goodwill impairments. The
     impairment charge of $18.2 million in 2002 related to the write-down of
     certain impaired plant assets in the dairy foods and animal feed segments
     to their estimated fair value. The impairment charge of $7.8 million in
     2001 related to write-downs of a feed operation in Mexico and certain swine
     assets to their estimated fair value.

 (2) We recognized gains on legal settlements from product suppliers against
     whom we alleged certain price-fixing claims of $22.8 million, $155.5
     million and $3.0 million for the years ended December 31, 2003, 2002 and
     2001, respectively.

 (3) The following table summarizes other (income) expense, net:

<Table>
<Caption>
                                                             YEARS ENDED DECEMBER 31,
                                                             -------------------------
                                                              2003     2002     2001
                                                             ------   ------   -------
                                                                   (IN MILLIONS)
                                                                      
(Gain) loss on sale of investments.........................  $(0.9)   $ 0.9    $ (0.3)
Gain on divestitures of businesses.........................   (0.7)    (4.9)       --
Gain on sale of intangibles................................   (0.5)    (4.2)       --
Loss on extinguishment of debt.............................    0.5       --      23.4
                                                             -----    -----    ------
  Total....................................................  $(1.6)   $(8.2)   $ 23.1
                                                             =====    =====    ======
</Table>

 (4) Reflects the portion of earnings allocated to members for the prior fiscal
     year distributed in cash in the current fiscal year.

<Table>
<Caption>
                                                              YEARS ENDED DECEMBER 31,
                                                              -------------------------
                                                              2003      2002      2001
                                                              -----    ------    ------
                                                                    (IN MILLIONS)
                                                                        
20% required for tax deduction..............................  $2.8     $14.1     $28.5
Discretionary...............................................   1.4       6.1       2.2
                                                              ----     -----     -----
  Total.....................................................  $4.2     $20.2     $30.7
                                                              ====     =====     =====
</Table>

                                        16


 (5) Reflects the distribution of earnings previously allocated to members and
     not paid out as cash patronage. Includes the distribution of a portion of
     the equity issued in connection with the acquisition of Dairyman's
     Cooperative Creamery Association and acquisition of certain assets of
     Countrymark Cooperative.

<Table>
<Caption>
                                                              YEARS ENDED DECEMBER 31,
                                                              ------------------------
                                                               2003     2002     2001
                                                              ------   ------   ------
                                                                   (IN MILLIONS)
                                                                       
Revolvement
  Dairy Foods...............................................  $18.0    $15.2    $14.0
  Ag Services...............................................    2.2(a)   2.5(a)   2.2(a)
                                                              -----    -----    -----
     Total..................................................  $20.2    $17.7    $16.2
                                                              =====    =====    =====
</Table>

        -----------------------

        (a) Included equity revolvements to deceased members of local
            cooperatives.

 (6) For purposes of determining the ratio of earnings to fixed charges,
     earnings are defined as earnings before income taxes, plus fixed charges.
     Fixed charges include interest on all indebtedness and one-third of rental
     expense on operating leases representing that portion of rental expense
     deemed to be attributable to interest. Our ratio of earnings to fixed
     charges was 2.4x for the year ended December 31, 2000 and was 1.4x for the
     year ended December 31, 1999.

 (7) In October 2001, we acquired Purina Mills, Inc. and since then we have
     consolidated its operating activities in the feed segment.

 (8) Historically, Purina Mills reported results of its swine business together
     with its feed business. Accordingly, the portion of our swine business
     which we acquired from Purina Mills is reported in our animal feed segment
     results for the years ended December 31, 2003, 2002 and 2001.

 (9) Through June 30, 2003, our layers business, MoArk, was unconsolidated and
     accounted for under the equity method. Effective July 1, 2003, MoArk was
     consolidated in our financial statements. Financial statements for periods
     prior to July 1, 2003 have not been restated.

(10) Cash held in a restricted account required to support the CPI property and
     equipment lease.

(11) Working capital is defined as current assets (less cash and short-term
     investments and restricted cash) minus current liabilities (less notes and
     short-term obligations, and current maturities of long-term debt and
     obligations under capital leases).

(12) Total debt excludes the 7.45% Capital Securities due on March 15, 2028, of
     our trust subsidiary.

                                        17


                                  RISK FACTORS

     You should carefully consider all the information in this prospectus,
including the following risk factors, before tendering your Old Notes in the
exchange offer.

RISK FACTORS RELATING TO OUR FINANCIAL CONDITION

  OUR SUBSTANTIAL LEVERAGE COULD ADVERSELY AFFECT OUR ABILITY TO FULFILL OUR
  OBLIGATIONS UNDER OUR DEBT OBLIGATIONS AND OPERATE OUR BUSINESS.

     We are highly leveraged and have significant debt service obligations. As
of December 31, 2003, after eliminating intercompany activity, our aggregate
outstanding consolidated indebtedness was $1,153.9 million, excluding unused
commitments and including our 7.45% Capital Securities, and our total equity was
$896.7 million. For the year ended December 31, 2003 our interest expense (net)
was $82.9 million. We may incur additional debt from time to time to finance
strategic acquisitions, investments and alliances, capital expenditures or for
other purposes, subject to the restrictions contained in our debt agreements.

     Our substantial debt could have important consequences to persons holding
our outstanding indebtedness, including the following:

     - we will be required to use a substantial portion of our cash flow from
       operations to pay principal and interest on our debt, thereby reducing
       the availability of our cash flow to fund working capital, capital
       expenditures, strategic acquisitions, investments and alliances and other
       general corporate requirements;

     - our interest expense could increase if interest rates in general increase
       because a large portion of our debt bears interest at floating rates;

     - our substantial leverage will increase our vulnerability to general
       economic downturns and adverse competitive and industry conditions and
       could place us at a competitive disadvantage compared to those of our
       competitors which are less leveraged;

     - our debt service obligations could limit our flexibility to plan for, or
       react to, changes in our business and the dairy and agricultural
       industries;

     - our level of debt may restrict us from raising additional financing on
       satisfactory terms to fund working capital, capital expenditures,
       strategic acquisitions, investments and joint ventures and other general
       corporate requirements;

     - our level of debt may prevent us from raising the funds necessary to
       repurchase all of our 8 3/4% senior notes and the New Notes tendered to
       us upon the occurrence of a change of control, which would constitute an
       event of default under the 8 3/4% senior notes and the New Notes; and

     - our failure to comply with the financial and other restrictive covenants
       in our debt instruments could result in an event of default that, if not
       cured or waived, could cause our debt to become due immediately and
       permit our lenders to enforce their remedies.

     See "Description of the New Notes -- Material covenants" and "-- Defaults"
and "Description of certain other indebtedness -- Description of senior bank
facilities," "-- Description of 8 3/4% senior notes" and "-- Description of
receivables securitization."

  SERVICING OUR INDEBTEDNESS REQUIRES A SIGNIFICANT AMOUNT OF CASH, AND OUR
  ABILITY TO GENERATE CASH DEPENDS ON MANY FACTORS BEYOND OUR CONTROL.

     We expect to obtain the cash to make payments on our debt and to fund
working capital, capital expenditures, strategic acquisitions, investments and
joint ventures and other general corporate requirements from our operations. Our
ability to generate cash is subject to general economic, financial, competitive,
legislative, regulatory and other factors that are beyond our control. We cannot
assure investors that our business will generate sufficient cash flow from
operations, that we will realize currently

                                        18


anticipated cost savings, net sales growth and operating improvements on
schedule, or at all, or that future borrowings will be available to us under our
senior bank facilities, in each case, in amounts sufficient to enable us to
service our indebtedness or to fund our other liquidity needs. If we cannot
service our indebtedness, we will have to take actions such as reducing or
delaying capital expenditures, strategic acquisitions, investments and joint
ventures, selling assets, restructuring or refinancing our indebtedness,
deferring revolvements and other member payments or seeking additional equity
capital, which may adversely affect our membership and affect their willingness
to remain members. These remedies may not be effected on commercially reasonable
terms, or at all. In addition, the terms of existing or future financing
agreements, including the credit agreements relating to our senior bank
facilities, the agreements relating to our receivables securitization and the
indentures for our 8 3/4% senior notes and the New Notes may restrict us from
adopting any of these alternatives. See "Management's discussion and analysis of
financial condition and results of operations -- Liquidity and capital
resources," "Description of the New Notes -- Material covenants," "Description
of certain other indebtedness -- Description of senior bank facilities,"
"-- Description of 8 3/4% senior notes" and "-- Description of receivables
securitization."

  DESPITE OUR SUBSTANTIAL LEVERAGE, WE WILL BE ABLE TO INCUR MORE DEBT, WHICH
  MAY INTENSIFY THE RISKS ASSOCIATED WITH OUR SUBSTANTIAL LEVERAGE, INCLUDING
  OUR ABILITY TO SERVICE OUR DEBT.

     The agreements governing our debt will permit us, subject to certain
conditions, to incur a significant amount of additional indebtedness. In
addition, we may incur additional debt under our $185 million revolving credit
facility, of which $136.6 million was available to us as of March 31, 2004. See
"Description of certain other indebtedness." If we incur additional debt, the
risks associated with our substantial leverage, including our ability to service
our debt, could intensify.

  IF CREDITORS OF OUR SUBSIDIARIES AND JOINT VENTURES MAKE CLAIMS WITH RESPECT
  TO THE ASSETS AND EARNINGS OF THESE COMPANIES, SUFFICIENT FUNDS MAY NOT BE
  AVAILABLE TO REPAY THE NEW NOTES AND WE MAY NOT RECEIVE THE CASH WE EXPECT
  FROM INTERCOMPANY TRANSFERS.

     We conduct a substantial portion of our operations through our subsidiaries
and joint ventures. Land O'Lakes will therefore be dependent in part upon
dividends or other intercompany transfers of funds from these companies in order
to pay the principal of and interest on the New Notes and to meet its other
obligations. Generally, creditors of these companies will have claims to the
assets and earnings of these companies that are superior to the claims of
creditors of Land O'Lakes, except to the extent the claims of Land O'Lakes
creditors are guaranteed by these entities.

     Although the Subsidiary Guarantees and the second-priority liens of the
Subsidiary Guarantors will provide the holders of the New Notes with a direct
claim against the assets of the Subsidiary Guarantors, enforcement of the
Subsidiary Guarantees and the second-priority liens of the Subsidiary Guarantors
against any Subsidiary Guarantor may be challenged in a bankruptcy or
reorganization case or a lawsuit by or on behalf of creditors of the Subsidiary
Guarantor and could be subject to defenses. To the extent that the Subsidiary
Guarantees and the second-priority liens are not enforceable, the New Notes
would be effectively subordinated to all liabilities of the Subsidiary
Guarantors, including trade payables and contingent liabilities, and preferred
stock of the Subsidiary Guarantors. In any event, the New Notes will be
effectively subordinated to all liabilities of the Non-Guarantors. After
eliminating intercompany activity the Non-Guarantors (excluding LOL Farmland
Feed SPV, LLC):

     - had assets of $570.3 million or 16.8% of our total assets as of December
       31, 2003;

     - had liabilities of $390.8 million or 16.9% of our total liabilities as of
       December 31, 2003 (excluding the $190.7 million of Capital Securities,
       see "Description of capital securities"); and

     - generated net sales of $548.2 million or 8.7% of our consolidated net
       sales for the year ended December 31, 2003.

See "Description of the New Notes" and "Description of certain other
indebtedness."

                                        19


     Accordingly, in the event of Land O'Lakes dissolution, bankruptcy,
liquidation or reorganization, the holders of the New Notes may not receive any
amounts with respect to the New Notes until after the payment in full of the
claims of creditors of its subsidiaries.

     Although the indenture will limit the ability of our subsidiaries to enter
into consensual restrictions on their ability to pay dividends and make other
payments, these limitations have a number of significant qualifications and
exceptions. See "Description of the New Notes -- Material
covenants -- Limitation on restrictions on distributions from restricted
subsidiaries."

  RESTRICTIONS IMPOSED BY OUR DEBT AGREEMENTS LIMIT OUR ABILITY TO FINANCE
  FUTURE OPERATIONS OR CAPITAL NEEDS OR ENGAGE IN OTHER BUSINESS ACTIVITIES THAT
  MAY BE IN OUR INTEREST.

     The indentures for our 8 3/4% senior notes and the New Notes impose, and
the terms of any future debt may impose, operating and other restrictions on us
and our restricted subsidiaries. In addition, our senior bank facilities include
other and more restrictive covenants and prohibit us from prepaying our other
debt, including the 8 3/4% senior notes and the New Notes, while debt under our
senior bank facilities is outstanding. The agreements governing our senior bank
facilities also require us to achieve specified financial and operating results
and maintain compliance with specified financial ratios.

     The restrictions contained in our debt agreements could:

     - limit our ability to plan for or react to market conditions or meet
       capital needs or otherwise restrict our activities or business plans; and

     - adversely affect our ability to finance our operations, strategic
       acquisitions, investments or alliances or other capital needs or to
       engage in other business activities that would be in our interest.

     A breach of any of these restrictive covenants or our inability to comply
with the required financial ratios could result in a default under our senior
bank facilities and could trigger cross default provisions in the agreements
governing our other debt. If a default occurs, certain of our debt agreements,
including our senior bank facilities, allow the lenders to declare all
borrowings outstanding, together with accrued interest and other fees, to be
immediately due and payable which would result in an event of default under the
indentures governing our 8 3/4% senior notes and the New Notes and a termination
event under the agreements governing our receivables securitization. Lenders
will also have the right in these circumstances to terminate any commitments
they have to provide further borrowings. If we are unable to repay outstanding
borrowings when due, those lenders will also have the right to proceed against
the collateral, including our available cash, granted to them to secure the
indebtedness. If this debt was to be accelerated, our assets may not be
sufficient to repay in full that indebtedness and our other indebtedness. If not
cured or waived, such default could give our lenders the right to enforce other
remedies that would interrupt the operation of our business.

See "Description of the New Notes -- Ranking" and "-- Material covenants" and
"Description of certain other indebtedness -- Description of senior bank
facilities," "-- Description of 8 3/4% senior notes," "-- Description of
receivables securitization" and "Management's discussion and analysis of
financial condition and results of operations -- Liquidity and capital
resources."

  THE COLLATERAL SECURING THE NEW NOTES IS SUBJECT TO PRIORITY LIENS HELD BY
  OTHERS. IF THERE IS A DEFAULT, SUCH COLLATERAL MAY NOT BE SUFFICIENT TO REPAY
  THOSE CREDITORS AND THE HOLDERS OF THE NEW NOTES.

     All indebtedness under our senior bank facilities is secured by priority
liens on the same collateral securing the New Notes. As a result, the New Notes
will be effectively junior to all of that indebtedness, to the extent of the
value of such collateral. In addition, under the terms of the indenture
governing the New Notes, we will be permitted in the future to incur additional
debt up to a specific amount that will be secured by priority liens on the same
collateral securing the New Notes. We will also be permitted to incur additional
debt that is secured by the collateral on an equal and ratable basis with the
New Notes in certain circumstances.

                                        20


     The lenders under our senior bank facilities will be entitled to receive
proceeds from any realization of the collateral securing those facilities to
repay outstanding indebtedness under those facilities in full before the holders
of the New Notes and other obligations secured by junior liens will be entitled
to any recovery from such collateral.

     Our ability to enable the holders future debt to share in the collateral on
either a priority basis or a pari passu basis with the New Notes may have the
effect of diluting the ratio of the aggregate amount of the obligations secured
by the collateral to the value of such collateral.

  WE MAY NOT BE ABLE TO REPURCHASE THE NEW NOTES UPON A CHANGE OF CONTROL.

     If we experience certain changes of control, you will have the right to
require us to repurchase your New Notes at a purchase price in cash equal to
101% of the principal amount of your New Notes plus accrued and unpaid interest
to the repurchase date. We may not be able to repurchase the New Notes upon a
change of control because we may not have sufficient funds. Further, our ability
to repurchase the New Notes upon a change of control will be limited by the
terms of the senior bank facilities. Upon a change of control, we may be
required immediately to repay the outstanding principal, any accrued interest
and any other amounts owed by us under the senior bank facilities. We cannot
assure you that we would be able to repay amounts outstanding under the senior
bank facilities or obtain necessary consents under the senior bank facilities to
repurchase the New Notes. The senior bank facilities provide that certain change
of control events with respect to us constitute a default thereunder. Any future
credit agreement or other agreements relating to senior indebtedness to which we
become a party may contain similar provisions. Our failure to repurchase
tendered New Notes at a time when the repurchase is required by the indenture
would constitute an event of default under the indenture, which, in turn, would
constitute a default under the senior bank facilities and may constitute an
event of default under other, future senior indebtedness. See "Description of
the New Notes -- Change of control" and "-- Material covenants" and "Description
of certain other indebtedness -- Description senior bank facilities,"
"-- Description of 8 3/4% senior notes" and "-- Description of receivables
securitization."

     In addition, the change of control provision which will be contained in the
indenture will not necessarily afford you protection in the event of a highly
leveraged transaction that may adversely affect you, including a reorganization,
restructuring, merger or other similar transaction involving us. These
transactions may not involve a change in voting power or beneficial ownership,
or, even if they do, may not involve a change of the magnitude required under
the definition of change of control in the indenture to trigger these
provisions. Except as described under "Description of the New Notes -- Change of
control," the indenture does not contain provisions that permit the holders of
the New Notes to require us to repurchase or redeem the New Notes in the event
of a takeover, recapitalization or similar transaction.

  THE COLLATERAL MAY NOT BE VALUABLE ENOUGH TO SATISFY ALL THE OBLIGATIONS
  SECURED BY THE COLLATERAL.

     The value of the collateral in the event of a liquidation will depend upon
market and economic conditions, the availability of buyers and similar factors.
No independent appraisals of any of the collateral have been prepared by or on
behalf of us in connection with this exchange of New Notes for Old Notes.
Accordingly, we cannot assure you that the proceeds of any sale of the
collateral following an acceleration of maturity with respect to the New Notes
or under our senior bank facilities would be sufficient to satisfy, or would not
be substantially less than, amounts due on the New Notes and the senior bank
facilities secured thereby.

     If the proceeds of any sale of the collateral are not sufficient to repay
all amounts due on any of the New Notes, noteholders will have only an unsecured
claim against our remaining assets. Some or all of the collateral may be
illiquid and may have no readily ascertainable market value. Likewise, we cannot
assure you that the collateral will be saleable or, if saleable, that there will
not be substantial delay in its liquidation. To the extent that liens, rights
and easements granted to third parties encumber assets located on property owned
by us or constitute subordinate liens on the collateral, those third parties
have or may exercise rights and remedies with respect to the property subject to
such encumbrances (including rights

                                        21


to require marshalling of assets) that could adversely affect the value of that
collateral and the ability of the collateral trustee to realize or foreclose on
that collateral.

     The indenture governing the New Notes also permits us to issue additional
secured debt, including debt secured equally and ratably by the same assets
pledged to you. This would reduce amounts payable to you from the proceeds of
any sale of collateral.

  BANKRUPTCY LAWS MAY LIMIT YOUR ABILITY TO REALIZE VALUE FROM THE COLLATERAL.

     The right of the collateral trustee to repossess and dispose of the
collateral upon the occurrence of an event of default under the senior bank
facilities or the indenture governing the New Notes is likely to be
significantly impaired by applicable bankruptcy law if a bankruptcy case were to
be commenced by or against us before the collateral trustee repossessed and
disposed of the collateral. Upon the commencement of a case for relief under
Title 11 of the United States Code, a secured creditor such as the collateral
trustee is prohibited from repossessing its security from a debtor in a
bankruptcy case, or from disposing of security repossessed from such debtor,
without bankruptcy court approval. Moreover, the bankruptcy code permits the
debtor to continue to retain and use collateral even though the debtor is in
default under the applicable debt instruments, provided that the secured
creditor is given "adequate protection." The meaning of the term "adequate
protection" may vary according to circumstances, but it is intended in general
to protect the value of the secured creditor's interest in the collateral and
may include cash payments or the granting of additional security if and at such
times as the court in its discretion determines that the value of the secured
creditor's interest in the collateral is declining during the pendency of the
bankruptcy case. A bankruptcy court may determine that a secured creditor may
not require compensation for a diminution in the value of its collateral if the
value of the collateral exceeds the debt it secures.

     In view of the lack of a precise definition of the term "adequate
protection" and the broad discretionary power of a bankruptcy court, it is
impossible to predict:

     - how long payments under the New Notes could be delayed following
       commencement of a bankruptcy case;

     - whether or when the collateral trustee could repossess or dispose of the
       collateral;

     - the value of the collateral at the time of the bankruptcy petition; or

     - whether or to what extent holders of the New Notes would be compensated
       for any delay in payment or loss of value of the collateral through the
       requirement of "adequate protection."

     In addition, the indenture requires that, in the event of a bankruptcy, the
collateral trustee not object to a number of important matters following the
filing of a bankruptcy petition. After such a filing, the value of the
collateral could materially deteriorate and you would be unable to raise an
objection.

  YOUR INTEREST IN THE COLLATERAL MAY BE ADVERSELY AFFECTED BY THE FAILURE TO
  RECORD AND/OR PERFECT SECURITY INTERESTS IN CERTAIN COLLATERAL ACQUIRED IN THE
  FUTURE.

     The security interest in the collateral securing the New Notes includes
substantially all of our personal property and substantially all of the personal
property of the Subsidiary Guarantors, a pledge of certain stock and other
equity interests and the proceeds of the foregoing, whether now owned or
acquired or arising in the future. Applicable law requires that certain property
and rights acquired after the grant of a general security interest can only be
perfected at the time such property and rights are acquired and identified.
Although the indenture will contain customary further assurances and covenants,
the trustee will not monitor the future acquisition of property and rights that
constitute collateral, or take any action to perfect the security interest in
such acquired collateral.

                                        22


  THE COLLATERAL IS SUBJECT TO CASUALTY RISKS.

     We are obligated under the senior bank facilities to maintain adequate
insurance to the same extent as companies of established reputation engaged in
the same or similar businesses in the same or similar localities insure
themselves, except to the extent any such failure would have a material adverse
effect on us or our lenders' rights or benefits. There are, however, certain
losses that may be either uninsurable or not economically insurable, in whole or
in part. As a result, we cannot assure you that the insurance proceeds will
compensate us fully for our losses. If there is a total or partial loss of any
of the pledged collateral, we cannot assure you that any insurance proceeds
received by us will be sufficient to satisfy all the secured obligations,
including the New Notes.

  THE LIEN-RANKING PROVISIONS SET FORTH IN THE INDENTURE LIMIT THE RIGHTS OF THE
  HOLDERS OF THE NEW NOTES WITH RESPECT TO THE COLLATERAL SECURING THE NEW
  NOTES.

     The rights of the holders of the New Notes with respect to the collateral
securing the New Notes are substantially limited pursuant to the terms of the
lien-ranking provisions set forth in the indenture. Under those lien-ranking
provisions, at any time that obligations that have the benefit of the
first-priority liens are outstanding, any actions that may be taken in respect
of the collateral, including the ability to cause the commencement of
enforcement proceedings against the collateral and to control the conduct of
such proceedings, and the approval of amendments to, releases of collateral from
the lien of, and waivers of past default under, the collateral documents, will
be at the direction of holders of the obligations secured by senior liens, and
the trustee, on behalf of the holders of the New Notes, will not have the
ability to control or direct such actions, even if the rights of the holders of
the New Notes are adversely affected. Additional releases of collateral from the
liens securing the New Notes are permitted under some circumstances. See
"Description of the New Notes -- Security -- Release of collateral."

  THE ASSETS OF OUR NON-GUARANTORS WILL BE SUBJECT TO PRIOR CLAIMS BY CREDITORS
  OF THOSE SUBSIDIARIES.

     Holders of New Notes will not have any claim as a creditor against our
subsidiaries that are not guarantors of the New Notes. Therefore, in the event
of any bankruptcy, liquidation or reorganization of a Non-Guarantor, the rights
of the holders of New Notes to participate in the assets of such Non-Guarantor
will rank behind the claims of that subsidiary's creditors, including trade
creditors (except to the extent we have a claim as a creditor of such
subsidiary). For the year ended December 31, 2003, Non-Guarantors represented
approximately 8.7% of our net sales and had operating earnings of $15.1 million
and net earnings of $12.8 million. At December 31, 2003, Non-Guarantors
represented approximately 16.8% of our total assets.

  UNDER UNITED STATES FEDERAL AND STATE FRAUDULENT TRANSFER OR CONVEYANCE
  STATUTES, A COURT COULD VOID THE OBLIGATIONS OF LAND O'LAKES AND THE
  SUBSIDIARY GUARANTORS OR TAKE OTHER ACTIONS DETRIMENTAL TO HOLDERS OF THE NEW
  NOTES.

     Under United States Federal or state fraudulent transfer or conveyance
laws, a court could take actions detrimental to you if it found that, at the
time the New Notes or the Subsidiary Guarantees were issued or the
second-priority liens were incurred, Land O'Lakes or a Subsidiary Guarantor:

          (1) issued the New Notes or a Subsidiary Guarantee or incurred the
     second-priority liens with the intent of hindering, delaying or defrauding
     current or future creditors; or

          (2) received less than fair consideration or reasonably equivalent
     value for incurring the debt represented by the New Notes or a Subsidiary
     Guarantee or the second-priority liens; and

        - was insolvent or rendered insolvent by issuing the New Notes or a
          Subsidiary Guarantee or incurring the second-priority liens;

        - was engaged, or about to engage, in a business or transaction for
          which the assets remaining with Land O'Lakes or the Subsidiary
          Guarantor would constitute unreasonably small capital to carry on Land
          O'Lakes or the Subsidiary Guarantor's business; or

                                        23


        - intended to incur, believed that it would incur or did incur,
          indebtedness beyond Land O'Lakes or the Subsidiary Guarantor's ability
          to pay.

     If a court made this finding, it could:

     - void all or part of Land O'Lakes or the Subsidiary Guarantor's
       obligations to the holders of the New Notes and the second-priority liens
       and direct the repayment of any amounts thereunder to Land O'Lakes and
       the Subsidiary Guarantor's other creditors;

     - subordinate Land O'Lakes or the Subsidiary Guarantor's obligations to the
       holders of the New Notes and the second-priority liens to Land O'Lakes or
       the Subsidiary Guarantor's other indebtedness; or

     - take other actions detrimental to the holders of the New Notes or the
       second-priority liens.

     In that event, Land O'Lakes cannot assure you that it could pay amounts due
on the New Notes. Under fraudulent transfer statutes, it is not certain whether
a court would determine that Land O'Lakes or the Subsidiary Guarantor were
insolvent on the date that the New Notes and Subsidiary Guarantee were issued
and the second-priority liens were incurred.

     To the extent a court voids a Subsidiary Guarantee or a second-priority
lien as a fraudulent transfer or conveyance or holds it unenforceable for any
other reason, holders of New Notes would cease to have any claim against the
Subsidiary Guarantor. If a court were to take this action, the Subsidiary
Guarantor's assets would be applied to the Subsidiary Guarantor's liabilities
and preferred stock claims. Land O'Lakes cannot assure you that a Subsidiary
Guarantor's assets would be sufficient to satisfy the claims of the holders of
New Notes relating to any voided portions of any of the Subsidiary Guarantees or
second-priority liens.

     Land O'Lakes counsel has not expressed any opinion as to the applicability
of United States Federal bankruptcy or state fraudulent transfer and conveyance
laws.

     Based upon financial and other information available to us, we believe that
we and our Subsidiary Guarantors are issuing the New Notes and the Subsidiary
Guarantees and incurring the second-priority liens for proper purposes and in
good faith and that, at the time the New Notes and the Subsidiary Guarantees are
issued and the second-priority liens are incurred, Land O'Lakes and the
Subsidiary Guarantors:

     - will not be insolvent or rendered insolvent by the issuance or
       incurrence;

     - will have sufficient capital to run their businesses; and

     - will be able to pay their debts as they mature or become due.

In reaching these conclusions, Land O'Lakes has relied on various valuations and
estimates of future cash flow that necessarily involve a number of assumptions
and choices of methodology. However, if the New Notes, the second-priority liens
or the Subsidiary Guarantees were to be subject to any of these kinds of claims,
a court may not adopt the assumptions and methodologies that it has chosen or
concur with its conclusion as to its solvency and the solvency of its
subsidiaries.

     Additionally, under United States Federal bankruptcy or applicable state
insolvency law, if certain bankruptcy or insolvency proceedings were initiated
by or against Land O'Lakes or the Subsidiary Guarantors within 90 days after any
payment by Land O'Lakes with respect to the New Notes, the second-priority liens
or by the Subsidiary Guarantors under their Subsidiary Guarantees, or if Land
O'Lakes or the Subsidiary Guarantors anticipated becoming insolvent at the time
of the payment, all or a portion of the payment could be avoided as a
preferential transfer and the recipient of the payment could be required to
return the payment. In the event there are any additional Subsidiary Guarantors
in the future, the foregoing would also apply to their guarantees.

                                        24


  THERE IS CURRENTLY NO MARKET FOR THE NEW NOTES, AND AN ACTIVE TRADING MARKET
  MAY NOT DEVELOP FOR THE NEW NOTES.

     The New Notes are new securities for which there currently is no, and on
issuance there will not be any, established trading market. If any of the New
Notes are traded after their initial issuance, they may trade at a discount from
their initial offering price, depending upon:

     - prevailing interest rates;

     - the market for similar securities; and

     - other factors, including general economic conditions and our financial
       condition, performance and prospects.

     Land O'Lakes does not intend to apply for listing of the New Notes on any
securities exchange or on any automated dealer quotation system. The liquidity
of, and trading market for, the New Notes also may be adversely affected by
general declines in the market for similar securities. A decline may adversely
affect the liquidity and trading markets independent of Land O'Lakes prospects
or financial performance.

  IF YOU DO NOT PARTICIPATE IN THIS EXCHANGE OFFER, YOU WILL CONTINUE TO HOLD
  UNREGISTERED OLD NOTES THAT ARE SUBJECT TO TRANSFER RESTRICTIONS.

     We will only issue New Notes in exchange for Old Notes that are timely
received by the exchange agent together with all required documents, including a
properly completed and signed letter of transmittal. Therefore, you should allow
sufficient time to ensure timely delivery of the Old Notes and you should
carefully follow the instructions on how to tender your Old Notes. Neither we
nor the exchange agent are required to tell you of any defects or irregularities
with respect to your tender of the Old Notes. If you are eligible to participate
in this exchange offer and do not tender your Old Notes or if we do not accept
your Old Notes because you did not tender your Old Notes properly, then, after
we consummate this exchange offer, you will continue to hold Old Notes that are
subject to the existing transfer restrictions and you will no longer have any
registration rights or be entitled to any additional interest with respect to
the Old Notes. In addition:

     - if you tender your Old Notes for the purpose of participating in a
       distribution of the New Notes, you will be required to comply with the
       registration and prospectus delivery requirements of the Securities Act
       in connection with any resale of the New Notes; and

     - if you are broker-dealer that receives New Notes for your own account in
       exchange for Old Notes that you acquired as a result of market-making
       activities or any other trading activities, you will be required to
       acknowledge that you will deliver a prospectus in connection with any
       resale of those New Notes.

     After this exchange offer is consummated, if you continue to hold any Old
Notes, you may have difficulty selling them because there will be fewer Old
Notes outstanding.

RISK FACTORS RELATING TO OUR BUSINESS

  AN OVERSUPPLY OF FOOD PROTEIN IN THE UNITED STATES MARKET HAS REDUCED, AND
  COULD CONTINUE TO REDUCE, OUR SALES AND MARGINS.

     Our animal feed segment supplies feed to farmers and specialized livestock
producers for use in their commercial production of livestock. When the price
that these producers receive for their livestock declines as a result of an
oversupply of food protein (such as beef, pork and chicken), such producers may
decide to lower their production levels or seek alternative, lower margin
products, resulting in lower sales and margins for us. Since 1998, in the case
of swine feed, and since 2001, in the case of dairy feed, we have experienced
erosion of commodity feed volumes. This erosion has primarily resulted from low
prices for market hogs and milk, which has led to a liquidation of herds,
decreased demand for feed and a shift to lower margin feed. In 2003, dairy feed
volumes were down 9% compared to 2002, and there were also

                                        25


reductions of 10% and 14%, respectively, in poultry and swine feed volumes. We
expect lower volumes in dairy, poultry and swine feed to continue into 2004.
Currently, several countries have banned the import of U.S. fed beef as a result
of the discovery of bovine spongiform encephalopathy ("BSE"), also known as mad
cow disease, in one dairy cow in Washington State. Beef supplies in the U.S.
have been reduced recently due to a cutoff of Canadian cattle imports as a
result of contamination concerns which have temporarily increased beef prices.
Bans by other countries on imports of U.S. beef, as well as the existing ban on
the import of Canadian cattle and beef products into the U.S., have introduced
volatility in the cattle and beef-related markets. If the various bans by other
countries on the import of U.S. fed beef continue or expand or if the import ban
on Canadian beef is lifted, the oversupply of food protein in the U.S. may
increase resulting in reduced sales and margin for us.

  GEOGRAPHIC SHIFT IN DAIRY PRODUCTION HAS DECREASED AND COULD CONTINUE TO
  DECREASE OUR SALES AND MARGINS.

     We operate 13 dairy facilities which are located in different regions of
the United States. Milk production in certain regions, including the Midwest and
Northeast, is decreasing as smaller producers in these regions have ceased milk
production and larger producers in the West have increased milk production.
Since 1993, cow numbers have declined 27% in Minnesota and 17% in Wisconsin and
the Minnesota/Wisconsin share of nationwide dairy manufacturing volume has
declined from 41% to 33%. In addition, a producer, whether a member or a
non-member, may decide not to supply milk to us or may decide to stop supplying
milk to us when the term of its contractual obligation expires. Where milk
production is not sufficient to fully support our operations, such as the
Midwest and Northeast, we are not able to operate our plants at a capacity that
is profitable, are forced to transport milk from a distance or are forced to pay
higher prices for our milk supply. These conditions have decreased, and could
continue to decrease, operating sales and margins.

     In response to decreased milk production in the Upper Midwest, we are
restructuring our dairy facility infrastructure to increase production
efficiencies and reduce costs. There can be no assurance that this restructuring
will be successful in increasing production efficiencies or reducing costs.

     In addition, as dairy production has shifted from the Upper Midwest to the
western United States, we have seen a change in our feed product mix, with lower
sales of complete feed and increased sales of simple blends. Dairy producers in
the western United States tend to purchase feed components and mix them at the
farm location rather than purchase higher margin mixed feed product delivered to
the farm. If this shift continues, we will continue to have decreased volumes of
animal feed in the Midwest and increased costs of production as we are unable to
operate certain of our Midwestern plants at a capacity that is profitable.

  CHANGES IN CONSUMER PREFERENCES AND DISTRIBUTION CHANNELS COULD DECREASE OUR
  REVENUES AND CASH FLOW.

     We are subject to the risks of:

     - evolving consumer preferences and nutritional and health-related
       concerns; and

     - changes in food distribution channels, such as consolidation of the
       supermarket industry and other retail outlets that result in a smaller
       customer base and intensify the competition for fewer customers.

     To the extent that consumer preference evolves away from products that we
produce for health or other reasons, and we are unable to create new products
that satisfy new consumer preferences, there will be a decreased demand for our
products. There has been a recent trend toward consolidation among food
retailers which we expect to continue. As a result, these food retailers are
selecting product suppliers who can meet their needs nationwide. If our products
are not selected by these food retailers, our sales volumes could be
significantly reduced. In addition, national distributors or regional food
brokers could choose not to carry our products. Because of the high degree of
consolidation of national food distributors, the decision of a single such
distributor not to carry our products could have a serious impact on our
revenues.

                                        26


Any shift in consumer preferences away from our products could decrease our
revenues and cash flow and impair our ability to fulfill our obligations under
our debt obligations and operate our business.

     Our lifestyle animal feed business relies on the sale of animal feed
products to consumers who own animals for recreational purposes or hobbies. The
impact of an extended economic downturn in the U.S. economy could cause some of
these owners to sell their animals or to seek alternative, less expensive
products.

  COMPETITION IN THE INDUSTRY MAY REDUCE OUR SALES AND MARGINS.

     Our business segments operate in highly competitive industries. In
addition, some of our business segments compete with companies that have greater
capital resources, research and development staffs, facilities, diversity of
product lines and brand recognition than we have. Increased competition as to
any of our products could result in reduced prices which would reduce our sales
and margins.

     Our competitors may succeed in developing new or enhanced products which
are better than ours. These companies may also prove to be more successful in
marketing and selling their products than we are with ours.

     Sectors of the dairy industry are highly fragmented, with the bulk of the
industry consisting of national and regional competitors. However, consolidation
among food retailers is leading to increased competition for fewer customers. If
we are unable to meet our customers' needs, we may lose major customers, which
could materially adversely affect our business and financial condition.

     The animal feed industry is highly fragmented, with the bulk of the
industry consisting of many small local manufacturers, several regional
manufacturers and a limited number of national manufacturers. However, as meat
processors and livestock producers become larger they tend to integrate their
business by acquiring or constructing their own feed production facilities. As a
result, the available market for commercial feed may become smaller and
competition may increase, which could materially adversely affect our business
and financial condition. In addition, purchasers of commercial feed tend to
select products based on price and performance. Furthermore, some of our feed
products are purchased from third parties without further processing by us. As a
result of this price competition and the lack of processing for some of our
products, the barriers to entry for competing feed products are low.

     The crop seed industry consists of large companies such as Pioneer,
Monsanto and Syngenta which possess large genetic databases and produce and
distribute a wide range of seeds, as well as niche companies which distribute
seed products for only one or a few crops. Because approximately 85% of our crop
seed sales come from sales of alfalfa, soybeans, corn and forage and turf
grasses, technological developments by our competitors in these areas could
result in significantly decreased sales and could materially adversely affect
our business and financial condition.

     The swine industry is highly fragmented with the bulk of the industry
consisting of many regional producers. However, as pork processors become larger
they tend to integrate their businesses by acquiring their own swine production
facilities. As a result, the demand for feeder pigs and market hogs produced by
independent producers may decrease and competition among independent producers
may increase.

     The wholesale agronomy industry consists of a few national crop protection
product distributors such as UAP, Helena and Wilbur-Ellis, a few national crop
nutrient product distributors such as Koch, Cargill, IMC, PCS, Agrium and
Royster-Clark, as well as smaller regional brokers and distributors. Competition
in the industry may intensify as distributors consolidate to increase
distribution capabilities and efficiencies, which could materially adversely
affect Agriliance's business and our financial condition.

     MoArk competes with other egg processors, including Cal-Maine Foods, Rose
Acre Farms, Inc. and Michael Foods. MoArk competes with these companies based
upon its low cost production system and its diversified product line.
Competition in the egg industry may intensify as distributors consolidate to
increase efficiencies, which could materially adversely affect MoArk's business
and financial condition.

                                        27


  OUR OPERATING RESULTS FLUCTUATE BY SEASON AND ARE AFFECTED BY WEATHER
  CONDITIONS.

     Operating results within many of our segments are affected by seasonal
fluctuations in sales and operating profits.

     There is significantly increased demand for butter in the months prior to
Thanksgiving and Christmas. Because our supply of milk is lowest at this time,
we produce and store surplus quantities of butter in the months preceding the
increase in demand for butter. As a result, we are subject both to the risk that
butter prices may decrease and that increased demand for butter may never
materialize, resulting in decreased net sales.

     Our animal feed sales are seasonal, with a higher percentage of sales
generated during the fourth and first quarters of the year. This seasonality is
driven largely by weather conditions affecting sales of our beef cattle
products. If the weather is particularly warm during the winter, then sales of
feed for beef cattle may decrease because the cattle may be better able to graze
under warmer conditions.

     The sales of crop seed and crop nutrient and crop protection products are
dependent upon the planting and growing season, which varies from year to year,
resulting in both highly seasonal patterns and substantial fluctuations in our
quarterly sales and operating profits. Most sales of our seed products and of
Agriliance's agronomy products are in the first half of the year during the
spring planting season in the United States. If the spring is particularly wet,
farmers will not apply crop nutrient and crop protection products because they
will be washed away and ineffective if applied. Over the past two years, our
customers have purchased more crop seed in the fourth quarter rather than
waiting until the first quarter of the following year. This crop seed volume
shift has resulted from incentives third-party seed suppliers have provided to
customers to take seed product early.

     Live hog and wholesale pork prices are also affected by seasonal factors.
Because of production times for hogs, there are generally fewer hogs available
in the second quarter, causing live hog and wholesale pork prices to be higher
at these times. Conversely, there are generally more hogs available in the
fourth quarter, which generally causes live hog and wholesale pork prices to be
lower on average during these months.

     In addition, severe weather conditions and natural disasters, such as
floods, droughts, frosts or earthquakes, or adverse growing conditions, diseases
and insect-infestation problems may reduce the quantity and quality of
commodities available for processing by us. For example, dairy cows produce less
milk when subjected to extreme weather conditions, including hot and cold
temperatures. A significant reduction in the quantity or quality of commodities
harvested or produced due to adverse weather conditions, disease, insect
problems or other factors could result in increased processing costs and
decreased production, with adverse financial consequences to us.

  INCREASED ENERGY AND GAS COSTS COULD INCREASE OUR EXPENSES AND REDUCE OUR
  PROFITABILITY.

     We require a substantial amount of electricity, natural gas and gasoline to
manufacture, store and transport our products. The prices of electricity,
natural gas and gasoline fluctuate significantly over time. Many of our products
compete based on price, and we may not be able to pass on increased costs of
production, storage or transportation to our customers. As a result, increases
in the cost of electricity, natural gas or gasoline could substantially harm our
business and results of operations. Due to price competition in the marketplace,
Agriliance may not be able to pass on the entire increase in crop nutrient costs
to customers (approximately 80% of nitrogen-based crop nutrient input cost is
natural gas), therefore Agriliance's margins on crop nutrient products could be
lower than they would be if natural gas and fertilizer costs remain constant. In
addition, a higher sales price of fertilizer could result in a reduction of
sales volume. Increases in natural gas prices may not occur to the same degree
in countries where natural gas does not have as many other uses, such as
countries with temperate climates where natural gas is not used as a heating
fuel. As a result of these demand differences, crop nutrient producers in the
United States may be at a competitive disadvantage to some international
competitors during periods of natural gas price increases.

                                        28


  OUTBREAKS OF DISEASE CAN REDUCE OUR NET SALES AND OPERATING MARGINS.

     The productivity and profitability of our businesses depend on animal and
crop health and on disease control.

     We face the risk of outbreaks of BSE, which could lead to decreased feed
and dairy sales and increased costs to produce feed and dairy products. In
December 2003, a single cow in Washington State was confirmed as having BSE.
Various countries have stopped imports of U.S. fed beef in response to the
discovery of BSE in the U.S. marketplace. In response to the discovery of BSE in
the U.S. marketplace, the USDA has increased testing requirements for cows and
is exploring additional inspection requirements which could increase the cost of
production of beef and dairy products. The discovery of additional cases of BSE
could lead to widespread destruction of beef cattle and dairy cows, could cause
consumer demand for beef and dairy products to decrease and could result in
increased inspection costs and procedures. If this occurs, we could have
decreased feed sales for beef cattle and dairy cows as a result of animal
destruction or producers lowering their herd sizes in response to decreased
consumer demand. In addition, we could have decreased sales of our dairy
products due to decreased consumer demand or decreased milk supply and decreased
operating margins as a result of increased dairy production costs.

     We face the risk of outbreaks of foot-and-mouth disease, which could lead
to a significant destruction of cloven-hoofed animals such as dairy cattle, beef
cattle, swine, sheep and goats and significantly reduce the demand for meat
products. Because foot-and-mouth disease is highly contagious and destructive to
susceptible livestock, any outbreak of foot-and-mouth disease could result in
the widespread destruction of all potentially infected livestock. Our feed
operations could suffer as a result of decreased demand for feed products. If
this happens, we could also have difficulty procuring the milk we need for our
dairy operations and incur increased cost to produce our dairy products, which
could reduce our sales and operating margins. In addition, we may be prevented
from selling or transporting hogs.

     We face the risk of outbreaks of poultry diseases, such as Newcastle
disease and avian influenza, which could lead to the destruction of poultry
flocks. Because these diseases can be highly contagious and destructive, any
such outbreak of disease could result in the widespread destruction of infected
flocks. If this happens, we could experience a decreased demand for our poultry
feed which could reduce our sales and operating margins. In addition, if such
diseases spread to flocks owned by MoArk, MoArk could experience a decreased
supply of layers and eggs, which could reduce MoArk's sales and operating
margins.

     Outbreaks of plant diseases and pests could destroy entire crops of plants
for which we sell crop seed. If this occurs, the crops grown to produce seed
could also be destroyed, resulting in a shortage of crop seed available for us
to sell for the next planting season. In addition, there may be decreased demand
for our crop seed from farmers who choose not to plant those species of crops
affected by these diseases or pests. These shortages and decreased demand could
reduce our sales.

  CHANGES IN THE MARKET PRICES OF THE DAIRY AND AGRICULTURAL COMMODITIES THAT WE
  USE AS INPUTS AS WELL AS THE PRODUCTS WE MARKET MAY CAUSE OUR OPERATING PROFIT
  AND THE LIKELIHOOD OF RECEIVING DIVIDENDS FROM OUR JOINT VENTURES TO DECREASE.

     Many of our products, particularly in our dairy foods, animal feed, swine
segments and layers, use dairy or agricultural commodities as inputs or
constitute dairy or agricultural commodity outputs. Consequently, increased cost
of commodity inputs and decreased market price of commodity outputs may reduce
our operating profit.

     We are major purchasers of commodities used as inputs in our dairy foods
segment, namely milk, cream, butter and bulk cheese. Our dairy foods outputs,
namely butter, cheese and nonfat dry milk, are also commodities. We inventory a
significant amount of the cheese and butter products we produce for sale to our
customers at a later date and at the market price on that date. For example, we
build significant butter inventories in the spring when milk supply is highest
for sale to our retail customers in the fall when butter demand is highest. If
the market price we receive at the time we sell our products is

                                        29


less than the market price on the day we made the products, we will have lower
(or negative) margins which may have a material adverse impact on our results of
operations. In addition, we maintain significant inventories of cheese for aging
and face the same risk with respect to these products.

     In 1999, our earnings were significantly impacted by the dramatic declines
in the price of cheese and butter, which caused a $62.1 million write-down of
our inventory of cheese products and, to a lesser extent, butter. Based on data
from the Chicago Mercantile Exchange, commodity block cheese prices began that
year at $1.90 per pound and finished at $1.20 per pound, and decreased commodity
prices occurred throughout the year as we were building our inventory necessary
during the peak sales periods of fall and winter.

     The animal feed segment follows industry standards for feed pricing. The
feed industry generally prices products on the basis of income over ingredient
cost per ton of feed. This practice tends to mitigate the impact of volatility
in commodity ingredient markets on our animal feed margins. However, if our
commodity input prices were to increase dramatically, we may be unable to pass
these prices on to our customers, who may find alternative feed sources at lower
prices or may exit the market entirely. This increased expense could reduce our
profitability.

     We have ownership interests in swine. In recent years, the market for hogs
and wholesale pork has been the subject of extreme market fluctuations as a
result of a number of factors, including industry expansion, increased processor
capacity, changes in consumer demand and an oversupply of food proteins (such as
beef, pork and chicken). In December 1998, the price of hogs hit its lowest
point in nearly forty years, resulting in the price we received for a finished
hog being substantially less than the cost to produce the hog. The prices for
weanling and feeder pigs also decreased dramatically. These conditions persisted
into 1999 resulting in operating losses in the swine production business.
Continued volatility in market prices contributed to modest operating profits in
our swine segment in 2000 and 2001 and losses in 2002 and 2003. In 2001, the
average price per hundred weight for market hogs was $46.52 compared to $35.86
in 2002. In 2003, the average price per hundred weight for market hogs was
$40.59. We are vulnerable to adverse price movements in our cost plus contracts
and market risk sharing program, which guarantee swine producers certain minimum
prices for market hogs and feeder pigs.

     Our MoArk joint venture produces and markets eggs. Recently, market prices
for eggs have improved, in part, from a declining chick hatch and changes in
response to new animal welfare guidelines. If these market dynamics change, the
supply of eggs may materially increase, and the price of eggs may decrease. To
the extent the price of eggs decreases, MoArk's ability to make dividend
distributions to the Company could be diminished.

  WE OPERATE THROUGH JOINT VENTURES IN WHICH OUR RIGHTS TO EARNINGS AND TO
  CONTROL THE JOINT VENTURE ARE LIMITED.

     We produce, market and sell products through numerous joint ventures with
unaffiliated third parties. Our feed and agronomy businesses are primarily
operated through joint ventures.

     The terms of each joint venture are different, but our joint venture
agreements generally contain:

     - restrictions on our ability to transfer our ownership interest in the
       joint venture;

     - no right to receive distributions without the unanimous consent of the
       members of the joint venture; and

     - noncompetition arrangements restricting our ability to engage
       independently in the same line of business as the joint venture.

     In addition to these restrictions, in connection with the formation of some
of our joint ventures, we have entered into purchase or supply agreements which
require us to purchase a minimum amount of the products produced by the joint
venture or supply a minimum amount of the raw materials used by the joint
venture. The day-to-day operations of some of our joint ventures are managed by
us through a management contract and others are managed by other joint venture
members. As a result, we do not have

                                        30


day-to-day control over certain of these companies. See "Business" and
"Management's discussion and analysis of financial condition and results of
operations" for a discussion of our material joint ventures.

  AGRILIANCE'S BUSINESS MAY BE ADVERSELY AFFECTED BY AGRILIANCE'S DEPENDENCE
  UPON ITS SUPPLIERS.

     Agriliance relies on a limited number of suppliers for the agronomy
products it sells. In 2003, approximately 55% of Agriliance's crop protection
products were sourced from three suppliers. In the event Agriliance is unable to
purchase its agronomy products on favorable terms from these suppliers,
Agriliance may be unable to find suitable alternatives to meet its product
needs. In addition, Agriliance procures approximately 32% of its fertilizer
needs from CF Industries.

  A LOSS OF OUR COOPERATIVE TAX STATUS COULD INCREASE OUR TAX LIABILITY.

     Subchapter T of the Internal Revenue Code sets forth rules for the tax
treatment of cooperatives. As a cooperative, we are not taxed on earnings from
member business that we deem to be patronage income allocated to our members.
However, we are taxed as a typical corporation on the remainder of our earnings
from our member business (those earnings which we have not deemed to be
patronage income) and on earnings from nonmember business. If we were not
entitled to be taxed as a cooperative, our tax liability would be significantly
increased. For additional information regarding our cooperative structure and
the taxation of cooperatives, see the section in this prospectus entitled
"Business -- Description of the cooperative."

  OUR LIMITED ACCESS TO EQUITY MARKETS COULD ADVERSELY AFFECT OUR ABILITY TO
  OBTAIN ADDITIONAL EQUITY CAPITAL.

     As a cooperative, we may not sell our common stock in the traditional
equity markets. In addition, our articles of incorporation and by-laws contain
limitations on dividends and liquidation preferences of any preferred stock we
issue. These limitations restrict our ability to raise equity capital and may
adversely affect our ability to compete with entities that do not face similar
restrictions.

  OUR OPERATIONS ARE SUBJECT TO NUMEROUS LAWS AND REGULATIONS, EXPOSING US TO
  POTENTIAL CLAIMS AND COMPLIANCE COSTS THAT COULD ADVERSELY AFFECT OUR
  BUSINESS.

     We are subject to Federal, state and local laws and regulations relating to
the manufacturing, labeling, packaging, health and safety, sanitation, quality
control, fair trade practices, and other aspects of our business. In addition,
zoning, construction and operating permits are required from governmental
agencies which focus on issues such as land use, environmental protection, waste
management, and the movement of animals across state lines. These laws and
regulations may, in certain instances, affect our ability to develop and market
new products and to utilize technological innovations in our business. In
addition, changes in these rules might increase the cost of operating our
facilities or conducting our business which would adversely affect our finances.

     Our dairy business is affected by Federal price support programs and
federal and state pooling and pricing programs to support the prices of certain
products we sell. Federal and certain state regulations help ensure that the
supply of raw milk flows in priority to fluid milk and soft cream producers
before producers of hard products such as cheese and butter. In addition, as a
producer of dairy products, we participate in the Federal market order system
and pay into regional "pools" for the milk we use based on the amount of each
class of dairy product we produce and the price of those products. If any of
these programs was no longer available to us, the prices we pay for milk could
increase and reduce our profitability.

     In addition, as a manufacturer of food and animal feed products, we are
subject to the Federal Food, Drug and Cosmetic Act and regulations issued
thereunder by the Food and Drug Administration ("FDA"). The pasteurization of
our milk and milk products is also subject to inspection by the United States
Department of Agriculture. Several states also have laws that protect feed
distributors or restrict the

                                        31


ability of corporations to engage in farming activities. These regulations may
require us to alter or restrict our operations or cause us to incur additional
costs in order to comply with the regulations.

  INABILITY TO PROTECT OUR TRADEMARKS AND OTHER PROPRIETARY RIGHTS COULD DAMAGE
  OUR COMPETITIVE POSITION.

     We rely on patents, copyrights, trademarks, trade secrets, confidentiality
provisions and licensing arrangements to establish and protect our intellectual
property. Any infringement or misappropriation of our intellectual property
could damage its value and could limit our ability to compete. We may have to
engage in litigation to protect our rights to our intellectual property, which
could result in significant litigation costs and require a significant amount of
management's time.

     We license our LAND O LAKES and the Indian Maiden logo trademarks to
certain of our joint ventures and other third parties for use in marketing
certain of their products. We have invested substantially in the promotion and
development of our trademarked brands and establishing their reputation as
high-quality products. Actions taken by these parties may damage our reputation
and our trademarks' value.

     We believe that the recipes and production methods for our dairy and spread
products and formulas for our feed products are trade secrets. In addition, we
have amassed a large body of knowledge regarding animal nutrition and feed
formulation which we believe to be proprietary. Because most of this proprietary
information is not patented, it may be more difficult to protect. We rely on
security procedures and confidentiality agreements to protect this proprietary
information, however such agreements and security procedures may be insufficient
to keep others from acquiring this information. Any such dissemination or
misappropriation of this information could deprive us of the value of our
proprietary information and negatively affect our results.

     We license the trademarks Purina, Chow and the "Checkerboard" Nine Square
logo under a perpetual, royalty-free license from Nestle Purina PetCare Company.
Under the terms of the license agreement, Nestle Purina PetCare Company retains
primary responsibility for protecting the licensed trademarks from infringement.
If Nestle Purina PetCare Company fails to assert its rights to the licensed
trademarks, we may be unable to stop such infringement or cause them to do so.
Any such infringement of the licensed trademarks, or of similar trademarks of
Nestle Purina PetCare Company, could result in a dilution in the value of the
licensed trademarks.

  OUR BRAND NAMES COULD BE CONFUSED WITH NAMES OF OTHER COMPANIES WHO, BY THEIR
  ACT OR OMISSION, COULD ADVERSELY AFFECT THE VALUE OF OUR BRAND NAMES.

     Many of our branded feed products are marketed under the trademarks Purina,
Chow and the "Checkerboard" Nine Square logo under a perpetual, royalty-free
license from Nestle Purina PetCare Company. Nestle Purina PetCare Company
markets widely recognized products under the same trademarks and has given other
unaffiliated companies the right to market products under these trademarks. A
competitor of ours, Cargill, licenses from Nestle Purina PetCare Company the
right to market the same types of products which we sell under these trademarks
in countries other than the United States. Acts or omissions by Nestle Purina
PetCare Company or other unaffiliated companies may adversely affect the value
of the Purina, Chow and the "Checkerboard" Nine Square logo trademarks and the
demand for our products. Third-party announcements or rumors about these
unaffiliated companies could also have these negative effects.

                                        32


  PRODUCT LIABILITY CLAIMS OR PRODUCT RECALLS COULD ADVERSELY AFFECT OUR
  BUSINESS REPUTATION AND EXPOSE US TO INCREASED SCRUTINY BY FEDERAL AND STATE
  REGULATORS.

     The sale of food products for human consumption involves the risk of injury
to consumers and the sale of animal feed products involves the risk of injury to
those animals as well as human consumers of those animals. Such hazards could
result from:

     - tampering by unauthorized third parties;

     - product contamination (such as listeria, e. coli. and salmonella) or
       spoilage;

     - the presence of foreign objects, substances, chemicals, and other agents;

     - residues introduced during the growing, storage, handling or
       transportation phases; or

     - improperly formulated products which either do not contain the proper
       mixture of ingredients or which otherwise do not have the proper
       attributes.

     Some of the products we sell are produced for us by third parties, or
contain inputs manufactured by third parties, and such third parties may not
have adequate quality control standards to assure that such products are not
adulterated, misbranded, contaminated or otherwise defective. In addition, we
license our LAND O LAKES brand for use on products produced and marketed by
third parties, for which we receive royalties. We may be subject to claims made
by consumers as a result of products manufactured by these third parties which
are marketed under our brand names.

     Consumption of our products may cause serious health-related illnesses and
we may be subject to claims or lawsuits relating to such matters. Even an
inadvertent shipment of adulterated products is a violation of law and may lead
to an increased risk of exposure to product liability claims, product recalls
and increased scrutiny by federal and state regulatory agencies. Such claims or
liabilities may not be covered by our insurance or by any rights of indemnity or
contribution which we may have against others in the case of products which are
produced by third parties. In addition, even if a product liability claim is not
successful or is not fully pursued, the negative publicity surrounding any
assertion that our products caused illness or injury could have a material
adverse effect on our reputation with existing and potential customers and on
our brand image. In the past, we have voluntarily recalled certain of our
products in response to reported or suspected contamination. If we determine to
recall any of our products, we may face material consumer claims.

  WE COULD INCUR SIGNIFICANT COSTS FOR VIOLATIONS OF OR LIABILITIES UNDER
  ENVIRONMENTAL LAWS AND REGULATIONS APPLICABLE TO OUR OPERATIONS.

     We are subject to various Federal, state, local, and foreign environmental
laws and regulations, including those governing the use, storage, discharge and
disposal of solid and hazardous materials and wastes. Violations of these laws
and regulations (or of the permits required for our operations) may lead to
civil and criminal fines and penalties or other sanctions. For example, we have
been paying monthly surcharges to the City of Tulare, California because we have
been exceeding the applicable wastewater discharge limits since that plant was
brought into production. We expect that we will incur approximately $1.25
million in surcharges before this issue is resolved.

     These laws and regulations may also impose liability for the clean-up of
environmental contamination. Many of our current and former facilities have been
in operation for many years and, over time, we and other operators of those
facilities have generated, used, stored, or disposed of substances or wastes
that are or might be defined as hazardous under applicable environmental laws,
including chemicals and fuel stored in underground and above-ground tanks,
animal wastes and large volumes of wastewater discharges. As a result, the soil
and groundwater at or under certain of our current and former facilities is or
may be contaminated, and we may be required in the future to make material
expenditures to investigate, control and remediate such contamination.

                                        33


     We have been identified as a potentially responsible party under the
Federal Comprehensive Environmental Response, Compensation, and Liability Act
("CERCLA") or similar state statutes and currently have unresolved liability
with respect to the past disposal of hazardous substances at several of our
former facilities and at waste disposal facilities operated by third parties.
Under CERCLA, any current or former owner, operator or user of a contaminated
site may be held responsible for the entire cost of investigating and
remediating such contamination, regardless of fault or the legality of the
original disposal.

     Although compliance and clean-up costs have not been material in the past,
the imposition of additional or more stringent environmental laws or unexpected
remediation obligations could result in significant costs and have a material
adverse effect on our business, financial condition, or results of operations.

  STRIKES OR WORK STOPPAGES BY OUR UNIONIZED WORKERS COULD DISRUPT OUR BUSINESS.

     As of March 31, 2004, approximately 26% of our employees were covered by
collective bargaining agreements, some of which are due to expire within the
next twelve months. Our inability to negotiate acceptable contracts with the
unions upon expiration of these contracts could result in strikes or work
stoppages and increased operating costs as a result of higher wages or benefits
paid to union members or replacement workers. If the unionized workers were to
engage in a strike or work stoppage, or other non-unionized operations were to
become unionized, we could experience a significant disruption of our operations
or higher ongoing labor costs. See "Business -- Employees" for additional
information.

  THERE IS NO ASSURANCE THAT OUR SENIOR MANAGEMENT TEAM OR OTHER KEY EMPLOYEES
  WILL REMAIN WITH US.

     We believe that our ability to successfully implement our business strategy
and to operate profitably depends on the continued employment of our senior
management team and other key employees. If members of the management team or
other key employees become unable or unwilling to continue in their present
positions, the operation of our business would be disrupted and we may not be
able to replace their skills and leadership in a timely manner to continue our
operations as currently anticipated. We operate generally without employment
agreements with, or key person life insurance on the lives of, our key
personnel.

                           FORWARD-LOOKING STATEMENTS

     This prospectus includes "forward-looking statements" that can be
identified by the use of forward-looking terminology such as "believes,"
"expects," "may," "will," "could," "should," "seeks," "as adjusted,"
"anticipates," or other variations thereof, including their use in the negative,
or by discussions of strategies, plans or intentions. Forward-looking statements
contained in this prospectus include, in particular, the statements about the
Company's plans, strategies, and prospects under the headings "Summary," "Risk
factors," "Use of proceeds," "Capitalization," "Management's discussion and
analysis of financial condition and results of operations" and "Business."
Although we believe that our plans, intentions and expectations reflected in or
suggested by such forward-looking statements are reasonable, we can give no
assurance that such plans, intentions or expectations will be achieved.
Important factors that could cause actual results to differ materially from the
forward-looking statements we make in this prospectus are set forth in this
prospectus, including under the heading "Risk Factors." The cautionary
statements made in this prospectus are intended to be applicable to all related
forward-looking statements wherever they appear in this prospectus. We assume no
obligation to update such forward-looking statements or to update the reasons
that actual results could differ materially from those anticipated in such
forward-looking statements.

                                        34


                                USE OF PROCEEDS

     We will not receive any cash proceeds from the exchange offer. Any Old
Notes that are properly tendered and exchanged pursuant to the exchange offer
will be retired and cancelled. The Old Notes and the New Notes bear interest at
9% annually and mature on December 15, 2010.

     We received gross proceeds of $175 million from the issuance of the Old
Notes. Of this amount $122.5 million was used to make prepayments on our term
loan A facility and $52.5 million was used to make prepayments on our term loan
B facility. We used cash on hand to pay the initial purchasers' fees and
transaction expenses related to the offering of the Old Notes. The terms and
effect of our repayment of outstanding amounts under our term loan facilities
are described under the heading "Management's Discussion and analysis of
financial condition and results of operations -- Liquidity and Capital
Resources" in this prospectus.

                                        35


                                 CAPITALIZATION

     Set forth below as of December 31, 2003 is our actual cash and
capitalization and our cash and capitalization on an as adjusted basis after
giving effect to the exchange offer. The information set forth below should be
read in conjunction with "Selected financial data of Land O'Lakes,"
"Management's discussion and analysis of financial condition and results of
operations -- Land O'Lakes," "Description of the new notes," "Description of
certain other indebtedness," "Description of capital securities" and the Land
O'Lakes financial statements and the related notes and other financial
information included elsewhere in this prospectus.

<Table>
<Caption>
                                                                       AS OF
                                                                 DECEMBER 31, 2003
                                                              -----------------------
                                                               ACTUAL     AS ADJUSTED
                                                              ---------   -----------
                                                                   (IN MILLIONS)
                                                                    
Cash and short-term investments.............................  $   110.3    $   110.3

Total debt:
  Senior bank facilities
     Revolving credit facility(1)...........................         --           --
     Term loan A facility(2)................................       92.5         92.5
     Term loan B facility(2)................................      152.4        152.4
  Old Notes.................................................      175.0           --
  New Notes offered hereby..................................         --        175.0
  8 3/4% senior notes due 2011..............................      350.0        350.0
  Debt of unrestricted subsidiaries(3)......................      166.3        166.3
  Other debt................................................       27.0         27.0
                                                              ---------    ---------
Total debt before Capital Securities........................      963.2        963.2
  7.45% Capital Securities due 2028(4)......................      190.7        190.7
                                                              ---------    ---------
       Total debt...........................................    1,153.9      1,153.9
Obligations under capital leases(5).........................      110.0        110.0
Minority interests..........................................       62.7         62.7
Equities:
  Capital stock.............................................        2.1          2.1
  Member equities...........................................      882.6        882.6
  Accumulated other comprehensive loss......................      (65.6)       (65.6)
  Retained earnings.........................................       77.6         77.6
                                                              ---------    ---------
       Total equities.......................................      896.7        896.7
                                                              ---------    ---------
       Total capitalization.................................  $ 2,223.3    $ 2,223.3
                                                              =========    =========
</Table>

- ---------------

(1) As of March 31, 2004 we had no outstanding borrowings under our revolving
    credit facility and $136.6 million was available to us, after giving effect
    to $48.4 million of outstanding letters of credit. See "Description of
    certain other indebtedness -- Description of senior bank facilities" for
    further information.

(2) On March 31, 2004 we completed an amendment to our receivables
    securitization facility that increased that facility from $100.0 million to
    $200.0 million, we sold additional receivables under the expanded facility,
    and we applied the proceeds of this sale to pay off the Term loan A facility
    in full and pay down the Term loan B facility by $24.0 million.

(3) Debt of unrestricted subsidiaries includes MoArk debt of $100.9 million, LOL
    Finance Co. debt of $55.2 million, CPI debt of $10.0 million, and others of
    $0.2 million.

                                        36


(4) The Capital Securities represent undivided interests in the assets of Land
    O'Lakes Capital Trust I, our trust subsidiary, the sole assets of which are
    7.45% subordinated debentures due March 15, 2028, issued by us. We may defer
    interest on the Capital Securities for up to ten semi-annual periods;
    provided that interest will continue to accrue, and we may not defer
    interest payments past the maturity date of the Capital Securities.

(5) The obligations under capital leases consist of lease of CPI, which had a
    lease balance of $99.2 million at December 31, 2003 and MoArk, which had a
    lease balance of $10.8 million at December 31, 2003. CPI, a consolidated
    joint venture, leases real property and certain equipment relating to its
    cheese manufacturing and whey processing plant in Tulare, California. MoArk
    has capital leases for land, building, machinery and equipment at various
    locations.

                                        37


                    SELECTED FINANCIAL DATA OF LAND O'LAKES

     The selected financial information below has been derived from the Land
O'Lakes consolidated financial statements for the periods indicated. They should
be read together with the audited consolidated financial statements of Land
O'Lakes and the related notes included elsewhere in this prospectus. You should
read this selected financial information along with "Management's discussion and
analysis of financial condition and results of operations -- Land O'Lakes" and
the financial statements of Land O'Lakes included in this prospectus.

<Table>
<Caption>
                                                           YEARS ENDED DECEMBER 31,
                                             ----------------------------------------------------
                                               2003       2002       2001       2000     1999(4)
                                             --------   --------   --------   --------   --------
                                                                (IN MILLIONS)
                                                                          
STATEMENT OF OPERATIONS DATA:
Net sales..................................  $6,320.5   $5,846.8   $5,864.8   $5,672.8   $5,615.8
Cost of sales..............................   5,735.3    5,350.4    5,378.6    5,146.1    5,100.4
                                             --------   --------   --------   --------   --------
Gross profit...............................     585.2      496.4      486.2      526.7      515.4
Selling, general and administrative........     468.3      470.6      382.3      391.7      507.7
Restructuring and impairment charges(1)....       7.5       31.4        3.7       54.2        3.9
                                             --------   --------   --------   --------   --------
  Earnings (loss) from operations..........     109.4       (5.6)     100.2       80.8        3.8
Interest expense, net......................      82.9       78.7       55.7       52.4       44.7
Gain on legal settlements(2)...............     (22.8)    (155.5)      (3.0)        --         --
Other (income) expense, net(3).............      (1.6)      (8.2)      23.1      (95.8)     (55.0)
Equity in (earnings) loss of affiliated
  companies................................     (57.1)     (22.7)     (48.6)      35.6       (7.3)
Minority interest in earnings (loss) of
  subsidiaries.............................       6.4        5.4        6.9       (1.4)      (0.1)
                                             --------   --------   --------   --------   --------
  Earnings before income taxes.............     101.6       96.7       66.1       90.0       21.5
Income tax expense (benefit)...............      18.1       (2.2)      (5.4)     (12.9)       0.1
                                             --------   --------   --------   --------   --------
  Net earnings.............................  $   83.5   $   98.9   $   71.5   $  102.9   $   21.4
                                             ========   ========   ========   ========   ========
OTHER FINANCIAL DATA:
Depreciation and amortization..............  $  120.8   $  106.8   $   97.3   $   83.6   $   81.7
Capital expenditures.......................      74.1       87.4       83.9      104.3      109.3
Cash patronage paid to members(5)..........       4.2       20.2       30.7       10.6       20.0
Equity revolvement paid to members(6)......      20.2       17.7       16.2       43.6       28.7
Ratio of earnings to fixed charges(7)......       2.1x       2.1x       2.0x       2.4x       1.4x
BALANCE SHEET DATA (AT END OF PERIOD):
Cash and short-term investments............  $  110.3   $   64.3   $  130.2   $    4.0   $  197.8
Restricted cash(8).........................      20.1         --         --         --         --
Working capital(9).........................     427.6      395.0      328.8      476.9      464.8
Property, plant and equipment, net.........     624.6      579.9      675.3      467.8      461.8
Property under capital leases, net.........     109.1      105.7         --         --         --
Total assets...............................   3,398.2    3,246.3    3,091.4    2,473.3    2,700.1
Total debt(10).............................     963.2      959.0    1,010.3      628.8      783.9
Capital securities of trust subsidiary.....     190.7      190.7      190.7      190.7      200.0
Obligations under capital leases...........     110.0      108.3         --         --         --
Minority interests.........................      62.7       53.7       59.8       55.1       14.9
Total equities.............................     896.7      911.5      836.5      805.0      768.8
</Table>

      See accompanying Notes to selected financial data of Land O' Lakes.
                                        38


<Table>
<Caption>
                                                           YEARS ENDED DECEMBER 31,
                                             ----------------------------------------------------
                                               2003       2002       2001       2000       1999
                                             --------   --------   --------   --------   --------
                                                                (IN MILLIONS)
                                                                          
SELECTED SEGMENT FINANCIAL INFORMATION
DAIRY FOODS
Net sales..................................  $2,969.4   $2,903.1   $3,469.3   $3,098.2   $3,291.1
Earnings (loss) from operations............      28.3      (16.4)      64.8       27.1      (15.2)
Depreciation and amortization..............      43.0       36.8       42.5       42.8       47.4
Capital expenditures.......................      28.2       32.3       37.7       60.3       63.3
ANIMAL FEED(11)(12)(13)
Net sales..................................   2,467.2    2,444.7    1,864.0    1,182.2      931.2
Earnings from operations...................      56.1       41.7       39.0       23.0       21.4
Depreciation and amortization..............      44.9       46.6       31.7       18.6       14.7
Capital expenditures.......................      24.0       26.0       24.9       21.5       17.4
CROP SEED
Net sales..................................     479.3      406.9      413.6      365.5      190.8
Earnings from operations...................      15.0        8.7       10.3       12.7        5.7
Depreciation and amortization..............       2.2        3.0        5.0        5.6        2.7
Capital expenditures.......................       0.5        0.6        2.7        3.5        4.8
SWINE(13)
Net sales..................................      91.2       83.2      109.9      102.0       82.7
(Loss) earnings from operations............      (3.8)     (16.0)       6.0        0.3      (20.4)
Depreciation and amortization..............       3.5        3.8        5.6        6.2        7.9
Capital expenditures.......................       5.1        3.1        7.3        9.6       14.0
AGRONOMY(14)
Net sales..................................        --         --         --      857.0    1,023.3
(Loss) earnings from operations............     (14.0)     (18.9)     (16.5)      22.4       14.2
Depreciation and amortization..............       6.1        6.1        6.3        4.6        3.4
Capital expenditures.......................        --         --         --         --         --
LAYERS(15)
Net sales..................................     317.8         --         --         --         --
Earnings (loss) from operations............      28.5       (2.1)      (0.3)        --         --
Depreciation and amortization..............       6.3        0.9        0.3         --         --
Capital expenditures.......................       3.8         --         --         --         --
OTHER/ELIMINATIONS
Net sales..................................      (4.4)       9.0        8.1       67.9       96.7
Loss from operations.......................      (0.7)      (2.6)      (3.1)      (4.7)      (1.9)
Depreciation and amortization..............      14.8        9.6        5.9        5.8        5.6
Capital expenditures.......................      12.5       25.4       11.3        9.4        9.8
</Table>

       See accompanying Notes to selected financial data of Land O'Lakes.
                                        39


                NOTES TO SELECTED FINANCIAL DATA OF LAND O'LAKES

 (1) The following table summarizes restructuring and impairment charges
     (reversals):

<Table>
<Caption>
                                                      YEARS ENDED DECEMBER 31,
                                                 -----------------------------------
                                                 2003   2002    2001    2000    1999
                                                 ----   -----   -----   -----   ----
                                                            (IN MILLIONS)
                                                                 
Restructuring charges (reversals)..............  $3.5   $13.2   $(4.1)  $ 9.7   $ --
Impairment of assets...........................   4.0    18.2     7.8    44.5    3.9
                                                 ----   -----   -----   -----   ----
  Total........................................  $7.5   $31.4   $ 3.7   $54.2   $3.9
                                                 ====   =====   =====   =====   ====
</Table>

     The restructuring charges of $3.5 million, $13.2 million, reversal of
     ($4.1) million and charge of $9.7 million for the years ended December 31,
     2003, 2002, 2001 and 2000, respectively, primarily resulted from Land
     O'Lakes Farmland Feed initiatives to consolidate facilities and reduce
     personnel and the closing of manufacturing facilities in the dairy foods
     segment.

     The impairment charge of $4.0 million in 2003 related to the write-down of
     various assets to their estimated fair value and goodwill impairments. The
     impairment charge of $18.2 million in 2002 related to the write-down of
     certain impaired plant assets in the dairy foods and animal feed segments
     to their estimated fair value. The impairment charge of $7.8 million in
     2001 related to write-downs of a feed operation in Mexico and certain swine
     assets to their estimated fair value. The impairment charge of $44.5
     million in 2000 resulted primarily from a write-down of goodwill related to
     a previous acquisition in our dairy foods segment. The impairment charge of
     $3.9 million in 1999 was related to under-utilization of the Land O'Lakes
     cheese production assets in Poland.

 (2) We recognized gains on legal settlements from product suppliers against
     whom we alleged certain price-fixing claims of $22.8 million, $155.5
     million and $3.0 million for the years ended December 31, 2003, 2002 and
     2001, respectively.

 (3) The following table summarizes other (income) expense, net:

<Table>
<Caption>
                                                    YEARS ENDED DECEMBER 31,
                                             ---------------------------------------
                                             2003    2002    2001     2000     1999
                                             -----   -----   -----   ------   ------
                                                          (IN MILLIONS)
                                                               
(Gain) loss on sale of investments.........  $(0.9)  $ 0.9   $(0.3)  $ (2.4)  $ (0.8)
Gain on divestitures of businesses.........   (0.7)   (4.9)     --    (89.0)   (54.2)
Gain on sale of intangibles................   (0.5)   (4.2)     --       --       --
Loss (gain) on extinguishment of debt......    0.5      --    23.4     (4.4)      --
                                             -----   -----   -----   ------   ------
  Total....................................  $(1.6)  $(8.2)  $23.1   $(95.8)  $(55.0)
                                             =====   =====   =====   ======   ======
</Table>

 (4) Period results include an inventory write-down of $62.1 million for cheese
     and butter due to lower of cost or market adjustments.

 (5) Reflects the portion of earnings allocated to members for the prior fiscal
     year distributed in cash in the current fiscal year.

<Table>
<Caption>
                                                        YEARS ENDED DECEMBER 31,
                                                  ------------------------------------
                                                  2003   2002    2001    2000    1999
                                                  ----   -----   -----   -----   -----
                                                             (IN MILLIONS)
                                                                  
20% required for tax deduction..................  $2.8   $14.1   $28.5   $ 7.0   $15.0
Discretionary...................................   1.4     6.1     2.2     3.6     5.0
                                                  ----   -----   -----   -----   -----
  Total.........................................  $4.2   $20.2   $30.7   $10.6   $20.0
                                                  ====   =====   =====   =====   =====
</Table>

                                        40

         NOTES TO SELECTED FINANCIAL DATA OF LAND O'LAKES -- (CONTIUED)

 (6) Reflects the distribution of earnings previously allocated to members and
     not paid out as cash patronage. Includes the distribution of a portion of
     the equity issued in connection with the acquisition of Dairyman's
     Cooperative Creamery Association and acquisition of certain assets of
     Countrymark Cooperative.

<Table>
<Caption>
                                                     YEARS ENDED DECEMBER 31,
                                               -------------------------------------
                                               2003    2002    2001    2000    1999
                                               -----   -----   -----   -----   -----
                                                           (IN MILLIONS)
                                                                
Revolvement
  Dairy Foods................................  $18.0   $15.2   $14.0   $13.8   $15.6
  Ag Services................................    2.2(a)   2.5(a)   2.2(a)  29.8(a)  13.1(a)
                                               -----   -----   -----   -----   -----
     Total...................................  $20.2   $17.7   $16.2   $43.6   $28.7
                                               =====   =====   =====   =====   =====
</Table>

        -----------------------

        (a) Included equity revolvements to deceased members of local
            cooperatives.

 (7) For purposes of determining the ratio of earnings to fixed charges, earning
     are determined as earnings before income taxes, plus fixed charges. Fixed
     charges include interest on all indebtedness and one-third of rental
     expense on operating leases representing that portion of rental expense
     deemed to be attributable to interest.

 (8) Cash held in a restricted account required to support the CPI property and
     equipment lease.

 (9) Working capital is defined as current assets (less cash and short-term
     investments and restricted cash) minus current liabilities (less notes and
     short-term obligations, and current maturities of long-term debt and
     obligations under capital leases).

(10) Total debt excludes the 7.45% Capital Securities due on March 15, 2028, of
     our trust subsidiary.

(11) On October 1, 2000, we combined our feed assets with those of Farmland
     Industries to form Land O'Lakes Farmland Feed. We consolidate the operating
     activities of Land O'Lakes Farmland Feed.

(12) In October 2001, we acquired Purina Mills, Inc. and since then we have
     consolidated its operating activities in the feed segment.

(13) Historically, Purina Mills reported results of its swine business together
     with its feed business. Accordingly, the portion of our swine business
     which we acquired from Purina Mills is reported in our animal feed segment
     results for the years ended December 31, 2003, 2002 and 2001.

(14) On July 28, 2000, we contributed all of our revenue generating agronomy
     assets to Agriliance, a joint venture with United Country Brands and paid
     $57 million in cash, in exchange for a 50% interest in Agriliance.
     Beginning July 29, 2000, our share of earnings or losses in Agriliance was
     reported under the equity method of accounting.

(15) Through June 30, 2003, our layers business, MoArk, was unconsolidated and
     accounted for under the equity method. Effective July 1, 2003, MoArk was
     consolidated in our financial statements. Financial statements for periods
     prior to July 1, 2003 have not been restated.

                                        41


             SELECTED FINANCIAL DATA OF LAND O'LAKES FARMLAND FEED

     The selected financial information below has been derived from the Land
O'Lakes Farmland Feed LLC consolidated financial statements for the periods
indicated. They should be read together with the audited consolidated financial
statements of Land O'Lakes Farmland Feed LLC and the related notes included
elsewhere in this prospectus. You should read this selected financial
information along with "Management's discussion and analysis of financial
condition and results of operations -- Land O'Lakes Farmland Feed LLC" and the
financial statements of Land O'Lakes Farmland Feed LLC included in this
prospectus.

<Table>
<Caption>
                                               LAND O'LAKES FARMLAND FEED LLC                  LAND O'LAKES FEED DIVISION
                                  ---------------------------------------------------------   ----------------------------
                                                                               THREE MONTHS    NINE MONTHS
                                   YEAR ENDED     YEAR ENDED     YEAR ENDED       ENDED           ENDED        YEAR ENDED
                                  DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   SEPTEMBER 30,   DECEMBER 31,
                                      2003           2002           2001           2000           2000            1999
                                  ------------   ------------   ------------   ------------   -------------   ------------
                                                                       (IN MILLIONS)
                                                                                            
STATEMENT OF OPERATIONS DATA:
Net sales.......................    $2,462.4       $2,430.4       $1,837.4        $389.9         $702.2          $899.3
Cost of sales...................     2,176.0        2,144.0        1,672.4         354.2          627.5           802.3
                                    --------       --------       --------        ------         ------          ------
Gross profit....................       286.4          286.4          165.0          35.7           74.7            97.0
Selling, general and
  administrative................       227.7          226.4          127.2          30.5           53.1            69.9
Restructuring and impairment
  charges (reversals)(1)........         2.0           11.3           (5.7)          9.7             --              --
                                    --------       --------       --------        ------         ------          ------
  Earnings (loss) from
    operations..................        56.7           48.7           43.5          (4.5)          21.6            27.1
Interest (income) expense,
  net...........................        (0.9)           3.6            6.1           2.1            0.4             1.9
Gain on legal settlements(2)....        (3.2)          (7.6)            --            --             --              --
(Gain) loss on sale of
  investments...................        (0.9)           1.5             --            --             --              --
Gain on sale of intangible(3)...          --           (4.2)            --            --             --              --
Equity in earnings of affiliated
  companies.....................        (1.4)          (1.0)          (2.6)         (0.3)          (1.4)           (1.0)
Minority interest in earnings
  (loss) of subsidiaries........         1.4            0.8            0.9          (0.1)           0.4             0.8
                                    --------       --------       --------        ------         ------          ------
  Earnings (loss) before income
    taxes.......................        61.7           55.6           39.1          (6.2)          22.2            25.4
Income tax expense..............         0.9            1.1             --            --            2.8             3.0
                                    --------       --------       --------        ------         ------          ------
  Net earnings (loss)...........    $   60.8       $   54.5       $   39.1        $ (6.2)        $ 19.4          $ 22.4
                                    ========       ========       ========        ======         ======          ======
OTHER FINANCIAL DATA:
Depreciation and amortization...    $   40.0       $   44.4       $   29.6        $  3.6         $  9.2          $  9.0
Capital expenditures............        24.4           26.1           21.9          21.4           13.1             6.5
Ratio of earnings to fixed
  charges(4)....................        19.0x           8.2x           6.1x           --           22.9x           11.0x
Earnings to fixed charges
  deficiency(4).................    $     --       $     --       $     --        $  6.2         $   --          $   --
BALANCE SHEET DATA (AT END OF
  PERIOD):
Cash and short-term
  investments...................    $     --       $    0.4       $    3.0        $   --         $  6.0          $ 16.3
Working capital(5)..............       199.3          114.4           57.7         (16.7)          57.1            38.1
Property, plant and equipment,
  net...........................       232.2          251.7          327.0         112.7           70.7            62.9
Total assets....................       853.3          806.9          833.6         374.9          248.5           227.7
Total debt(6)...................         0.2            2.0           93.9          98.1            6.4             1.3
Minority interests..............         6.1            3.0            2.9           4.2            2.9             2.9
Investments and advances by Land
  O'Lakes, Inc. ................          --             --             --            --          167.1           156.2
Total equities..................    $  661.2       $  602.7       $  548.0        $128.6         $   --          $   --
</Table>

 See accompanying Notes to selected financial data of Land O'Lakes and Farmland
                                   Feed LLC.

                                        42


       NOTES TO SELECTED FINANCIAL DATA OF LAND O'LAKES FARMLAND FEED LLC

(1) In 2003, Land O'Lakes Farmland Feed recorded restructuring and impairment
    charges of $2.0 million. Of these amounts, $1.4 million related to
    impairment of assets held for sale to their estimated fair value. The
    remaining $0.6 million related to severance and outplacement costs.

     In 2002, Land O'Lakes Farmland Feed recorded restructuring charges of $11.3
     million. These charges resulted from initiatives to consolidate facilities
     and personnel following the acquisition of Purina Mills, Inc. Of these
     amounts, $2.5 million related to impairment of redundant assets. The
     remaining $8.8 million related to severance and outplacement costs for
     affected employees.

     In 2001, Land O'Lakes Farmland Feed recorded restructuring reversals of
     $5.7 million. This reversal of a portion of the prior-year restructuring
     charge was primarily due to the decision Land O'Lakes Farmland Feed made
     following the acquisition of Purina Mills to continue to operate plants
     that were held for sale at December 31, 2000.

     In the three months ended December 31, 2000, Land O'Lakes Farmland Feed
     recorded a restructuring charge of $9.7 million. This charge resulted from
     initiatives to consolidate facilities and reduce personnel following the
     formation of Land O'Lakes Farmland Feed. Of this amount, $7.2 million
     related to the closing and planned sale of 12 plants and consisted of $5.5
     million to write-down the book value of the plants and $1.7 million for
     demolition and environmental clean-up. The remaining $2.5 million
     represented severance and outplacement costs for 119 non-plant employees.

(2) We recognized gains on legal settlements from product suppliers against whom
    we alleged certain price-fixing claims of $3.2 million and $7.6 million for
    the years ended December 31, 2003 and 2002, respectively.

(3) In 2002, Land O'Lakes Farmland Feed had a gain on sale of intangible of $4.2
    million pertaining to the sale of a feed phosphate distribution customer
    list.

(4) For purposes of determining the ratio of earnings to fixed charges, earnings
    are defined as earnings before income taxes, plus fixed charges. Fixed
    charges include interest on all indebtedness and one-third of rental expense
    on operating leases representing that portion of rental expense deemed to be
    attributable to interest. In the three months ended December 31, 2000, Land
    O'Lakes Farmland Feed would have had to have an increase in earnings or
    decrease in fixed charges of $6.2 million to bring the ratio to 1.0x.

(5) Working capital is defined as current assets (less cash and cash
    equivalents) minus current liabilities (less notes and short-term
    obligations, and current maturities of long-term debt).

(6) Total debt as of December 31, 2003, 2002, 2001 and 2000 includes notes and
    short-term obligations and notes payable to Land O'Lakes, Inc. Total debt as
    of September 30, 2000 and December 31, 1999 includes notes and short-term
    obligations, and excludes advances from Land O'Lakes, Inc.

                                        43


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     You should read the following discussions of financial condition and
results of operations of Land O'Lakes, Land O'Lakes Farmland Feed LLC and Purina
Mills, LLC together with the consolidated financial statements and the notes to
such statements included elsewhere in this prospectus. This discussion contains
forward-looking statements based on current expectations, assumptions, estimates
and projections of management of each of Land O'Lakes, Land O'Lakes Farmland
Feed LLC and Purina Mills, LLC. These forward-looking statements involve risks
and uncertainties. Actual results could differ materially from those anticipated
in these forward-looking statements as a result of certain factors, as more
fully described in the "Risk factors" section and elsewhere in this prospectus.
We undertake no obligation to update publicly any forward-looking statements.

LAND O'LAKES

OVERVIEW

  GENERAL

  Segments

     We operate our business predominantly in the United States in six segments:
dairy foods, feed, seed, swine, agronomy and layers. We have limited
international operations.

     - Our dairy foods segment produces, markets and sells butter, spreads,
       cheese and other dairy products.

     - We operate our feed segment principally through Land O'Lakes Farmland
       Feed LLC, our 92% owned joint venture with Farmland Industries, Inc.
       ("Farmland Industries"). Our feed segment develops, produces, markets and
       distributes animal feeds such as ingredient feed, formula feed, milk
       replacers, vitamins and additives to both commercial and lifestyle
       customers. The results of the feed business are consolidated in our
       financial statements and the minority interest is eliminated. As a result
       of the Purina Mills acquisition in October 2001, feed results now include
       Purina Mills swine marketing activities since Purina Mills historically
       reported results of its swine business together with its feed business.

     - Our seed segment sells seed for a variety of crops, including alfalfa,
       corn, soybeans and forage and turf grasses.

     - Our swine segment produces and markets both young feeder pigs and mature
       market hogs.

     - Our agronomy segment consists primarily of our 50% ownership in
       Agriliance, LLC, which is accounted for under the equity method and our
       38% interest in CF Industries, Inc. which is accounted for on a cost
       basis. Agriliance markets and sells two primary products lines: crop
       protection (including herbicides and pesticides) and crop nutrients
       (including fertilizer and micronutrients). CF Industries is an
       inter-regional crop nutrient manufacturing cooperative.

     - Our layers segment consists of our joint venture in MoArk, LLC, which was
       consolidated as of July 1, 2003. MoArk produces and markets shell eggs
       and egg products that are sold to retail and wholesale customers for
       consumer and industrial use throughout the United States.

     - We also derive a portion of revenues and income from other related
       businesses, which are insignificant to our overall results.

     We allocate corporate administrative expense to all six of our business
segments using the following two methodologies: direct usage for services for
which we are able to track usage, such as payroll and legal, and invested
capital for all other expenses. A majority of these costs is allocated based on
direct usage. We allocate these costs to all segments, including segments
composed solely of investments and joint ventures.

                                        44


  Unconsolidated Businesses

     We have investments in certain entities that are not consolidated in our
financial statements. In 2003, income from our unconsolidated businesses
amounted to $57.1 million, compared to income of $22.7 million in 2002 and $48.6
million in 2001. Our investment in unconsolidated businesses as of December 31,
2003 was $506.6 million, compared to $545.6 million as of December 31, 2002 and
$568.1 million as of December 31, 2001. Cash flow from our investment in
unconsolidated businesses in 2003 was $39.9 million, compared to $30.4 million
in 2002 and $6.0 million in 2001.

     Agriliance and CF Industries constitute the most significant of our
investments in unconsolidated businesses, both of which are reflected in our
agronomy segment results. Our investment in, and earnings from, Agriliance and
CF Industries were as follows as of and for the years ended:

<Table>
<Caption>
                                                  DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                      2003           2002           2001
                                                  ------------   ------------   ------------
                                                                (IN MILLIONS)
                                                                       
AGRILIANCE:
  Investment....................................     $ 92.1         $ 91.6         $ 84.0
  Equity in earnings............................       33.9           25.1           34.2
CF INDUSTRIES:
  Investment....................................     $249.5         $249.5         $248.5
  Patronage income..............................         --             --             --
</Table>

     In 2003, 2002 and 2001, we received cash distributions of $25.8 million,
$17.5 million and $0.0 million, respectively, from Agriliance. We did not
receive any cash distributions from CF Industries during these periods.

     Land O'Lakes, CHS, Inc. ("CHS") and Farmland Industries contributed
substantially all of their agronomy marketing assets to Agriliance in July 2000.
The agronomy marketing operations of Land O'Lakes, CHS and Farmland Industries
were previously managed through various operating entities. Land O'Lakes has a
50 percent equity ownership in Agriliance. The other 50 percent ownership
interest in Agriliance is owned by United Country Brands (wholly owned by CHS)
Land O'Lakes provides certain support services to Agriliance at competitive
market prices. Agriliance was billed $9.2 million in 2003, $8.3 million in 2002
and $7.1 million in 2001 for the support services. In addition, Land O'Lakes
purchases insignificant amounts of product from Agriliance. The fiscal year of
Agriliance ends on August 31. Unless otherwise indicated, references to the
annual results of Agriliance in this prospectus are presented on a calendar year
basis to conform to Land O'Lakes' presentation. Agriliance funds its operations
from operating cash flows, an initial working capital contribution on formation
and borrowings from unaffiliated third parties. As of December 31, 2003,
Agriliance had entered into syndicated secured and revolving credit arrangements
in an aggregate amount of $285 million and into a $200 million receivables
securitization with CoBank. On December 4, 2003, Agriliance restructured its
credit arrangements to include a $225 million three-year revolving syndicated
credit facility, a three year $200 million receivables securitization with
CoBank and sold $100 million of senior secured notes in a private placement.
Neither Land O'Lakes nor any of the restricted subsidiaries guarantee these
obligations. Land O'Lakes does not have an obligation to contribute additional
capital to finance Agriliance's operations. Agriliance's performance reflects
the seasonal nature of its business. Most of its annual sales and earnings,
which are principally derived from the distribution of crop nutrients and crop
protection products manufactured by others, including CF Industries, occur in
the second quarter of each calendar year, with off-season losses in the first,
third and fourth quarter.

     For the year ended December 31, 2003 net earnings for Agriliance were $68.1
million, up $18.9 million versus 2002. This increase is the result of a $15.7
million increase in earnings from Agro Distribution, LLC, Agriliance's Southern
retail business. A $5.9 million increase in the wholesale crop nutrients
business also contributed to the improved earnings performance. The increased
earnings for both Agro Distribution and crop nutrients were the result of
improved margin performance. Agro Distribution's

                                        45


gross margin increased $25.9 million to $136.2 million for the year ended
December 31, 2003. This increase was the result of increased sales of $57.2
million due to increased market share and favorable weather patterns
particularly in the Southwest. Agro Distribution's gross margins also increased
due to strong sales of higher-margin branded crop protection products. Wholesale
crop nutrient gross margins increased by $9.0 million to $53.8 million.
Increased crop nutrient gross margin per ton of $2.54, resulting from higher
average crop nutrient prices, contributed to an increase in gross margins of
$19.6 million. This increase was partially offset by a 2.4 million ton decrease
in crop nutrient volume resulting from increased competition and lower
application rates of key crop nutrient products. A slight increase in wholesale
crop protection margins was offset by lower margins in Agriliance's other
businesses. Increased margin performance was partially offset by an increase of
$22.3 million for bad debt, restructuring and incentive expenses.

     CF Industries is an inter-regional cooperative involved in the manufacture
of crop nutrients, in which we have a 38% ownership interest based on our
product purchases. As a member, we are allowed to elect one board member out of
a total of eight. Agriliance is one of CF Industries' most significant
customers. CF Industries operates in a highly cyclical industry. The oversupply
of nitrogen in the industry since 1998 had resulted in depressed prices and,
consequently, depressed margins. Since CF Industries is a cooperative, we only
receive earnings from our investment when the cooperative allocates and
distributes patronage to us. No patronage was allocated and distributed to us in
the last four years because CF Industries realized losses in those years. We
anticipate that no patronage allocations will occur until these losses have been
recouped. Our $249.5 million investment in CF Industries primarily consists of
approximately $150 million in noncash patronage income from prior periods (not
distributed to us) and approximately $100 million that was acquired as part of
our Countrymark acquisition in 1998 based on Countrymark's prior business with
CF Industries. We have performed impairment tests of our investment and based on
those tests we believe that the investment is not impaired. We will continue to
perform such tests to determine whether or not a future impairment is warranted.

     Prior to the contribution of our agronomy assets to Agriliance, our
agronomy business earned patronage income on the business it conducted with CF
Industries. Since July 29, 2000, Land O'Lakes has been entitled to receive
patronage income for business that Agriliance transacts with CF Industries on
behalf of our members, primarily crop nutrient purchases. We believe that these
sales are on terms comparable to those available to unaffiliated third parties.

     We have an investment in CoBank, an agricultural cooperative bank, which
amounted to $18.6 million at December 31, 2003, $22.1 million at December 31,
2002 and $21.5 million at December 31, 2001. This investment constitutes less
than one percent of CoBank's total shareholders' equity. We account for our
investment in CoBank under the cost basis method of accounting. The investment
consists of an initial nominal cash amount of $1,000 and net equity
contributions based on a percentage (currently 10.0%) of our five-year average
loan volume. Since CoBank operates as a cooperative, we receive patronage income
from CoBank based on our annual loan volume with CoBank. This patronage income
reduces our interest expense. We believe that these loan transactions are on
terms comparable to those available to unaffiliated third parties.

  Cooperative Structure

     Land O'Lakes is incorporated in Minnesota as a cooperative corporation.
Cooperatives resemble traditional corporations in most respects, but with two
primary distinctions. First, a cooperative's common shareholders, its "members,"
either supply the cooperative with raw materials and/or purchase its goods and
services. Second, to the extent a cooperative allocates its earnings from member
business to its members and meets certain other requirements, it is allowed to
deduct this "qualified patronage income" or "patronage income" from its taxable
income. Patronage income is allocated in accordance with the amount of business
each member conducts with the cooperative.

     Cooperatives typically derive a majority of their business from members,
although they are allowed by the Internal Revenue Code to conduct non-member
business. Earnings from non-member business are

                                        46


retained as permanent equity by the cooperative and taxed as corporate income in
the same manner as a typical corporation. Earnings from member business are
either allocated to patronage income or retained as permanent equity (in which
case it is taxed as corporate income) or some combination thereof.

     In order to obtain favorable tax treatment on allocated patronage income,
the Internal Revenue Code requires that at least 20% of each member's annual
allocated patronage income be distributed in cash. The portion of patronage
income that is not distributed in cash is retained by the cooperative and
allocated to member equities. Member equities may be distributed to members at a
later time as a "revolvement" as determined by our board of directors. Members
must recognize the amount of allocated patronage income (whether distributed to
members or retained by the cooperative) in the computation of their individual
taxable income.

     Cooperatives are also allowed to designate patronage income as
"nonqualified" patronage income and allocate it to member equities. Unlike
qualified patronage income, the cooperative pays taxes on this nonqualified
patronage income as if it was derived from non-member business. The cooperative
may revolve the nonqualified patronage equity to members at some later date and
is allowed to deduct those amounts from its taxable income at that time. When
nonqualified patronage income is revolved to the cooperative's members, the
revolvement must be included in the members' taxable income.

     For the year ended December 31, 2003, our net earnings from member business
were $41.0 million, excluding the portion (10% holdback) added to permanent
equity. Of this amount, $40.0 million was applied to allocated patronage refunds
and $1.0 million was applied to deferred equities. The $40.0 million of
allocated patronage refunds consisted of an estimated $11.6 million to be paid
in cash in 2004 and $28.4 million to be retained as allocated member equities
and revolved at a later time, subject to approval by the board of directors. The
$1.0 million of deferred equities represents earnings from member businesses
that are held in an equity reserve account rather than being allocated to
members. For the year ended December 31, 2003 we had net earnings of $42.5
million applied to retained earnings, which represents permanent equity derived
from non-member business, the 10% holdback of member earnings and income taxes.

     In 2003, we made payments of $24.4 million for the redemption of member
equities. This included $4.2 million for the cash patronage portion of the 2002
earnings allocated to members. It also included $20.2 million for the
revolvement of member equities previously allocated to members, and not paid as
cash patronage, and the revolvement of a portion of equities issued in
connection with the 1998 acquisitions of Dairyman's Cooperative Creamery
Association and certain assets of Countrymark Cooperative.

  Wholesaling and Brokerage Activities

     Our dairy foods segment operates a wholesale milk marketing program. We
purchase excess raw milk over our manufacturing needs from our members and sell
it directly to other dairy processors. We generate losses or insignificant
earnings on these transactions. There are three principal reasons for doing
this: first, we need to sell a certain percentage of our raw milk to fluid dairy
processors in order to participate in the Federal market order system, which
lowers our input cost of milk for the manufacture of dairy products; second, it
reduces our need to purchase raw milk from sources other than members during
periods of low milk production in the United States (typically August, September
and October) and third, it ensures that our members have a market for the milk
that they produce during periods of high milk production. In 2003, we sold
5,744.0 million pounds of milk, which resulted in $939.4 million of net sales or
31.7% of our dairy foods segment's net sales for that period, with cost of sales
exceeding net sales by $10.3 million.

     Our feed segment, in addition to selling its own products, buys and sells
or brokers for a fee soybean meal and other feed ingredients. We market these
ingredients to our local member cooperatives and to other feed manufacturers,
which use them to produce their own feed. Although this activity generates
substantial revenues, it is a very low-margin business. We are generally able to
obtain feed inputs at a lower cost as a result of our ingredient merchandising
business because of lower per unit shipping costs associated with larger
purchases and volume discounts. In 2003, ingredient merchandising generated net
                                        47


sales of $521.9 million, or 21.2% of total feed segment net sales, and a gross
profit of $15.5 million, or 5.4% of total animal feed segment gross profit.

  Seasonality

     Certain segments of our business are subject to seasonal fluctuations in
demand. In our dairy foods segment, butter sales typically increase in the fall
and winter months due to increased demand during holiday periods. Feed sales
tend to increase in the fourth and first quarter of each year because cattle are
less able to graze during cooler months. Previously, most crop seed sales
occurred in the first and second quarter of each year. However, we have seen a
trend toward selling more crop seed in the fourth and first quarter of each year
as a result of lower sales of proprietary brands and increased sales of
partnered seed brands. Agronomy product sales tend to be much higher in the
first and second quarter of each year, as farmers buy crop nutrients and crop
protection products to meet their seasonal needs.

  FACTORS AFFECTING COMPARABILITY

  Dairy and Agricultural Commodity Inputs and Outputs

     Many of our products, particularly in our dairy foods, feed, swine and
layers segments, use dairy or agricultural commodities as inputs or constitute
dairy or agricultural commodity outputs. Consequently, our results are affected
by the cost of commodity inputs and the market price of commodity outputs.
Government regulation of the dairy industry and industry practices in animal
feed tend to stabilize margins in those segments but do not protect against
large movements in either input costs or output prices.

     Dairy Foods.  Raw milk is the major commodity input for our dairy foods
segment. In 2003, our raw milk input cost was $1,621.1 million, or 58.0% of the
cost of sales for our dairy foods segment. Cream, butter and bulk cheese are
also significant dairy foods commodity inputs. Cost of sales in 2003 for these
inputs was $155.2 million for cream, $108.5 million for butter and $262.1
million for bulk cheese. Our dairy foods outputs, namely butter, cheese and
nonfat dry milk, are also commodities.

     The minimum price of raw milk and cream is set monthly by Federal
regulators based on the regional prices of dairy food products manufactured.
These prices provide the basis for our raw milk and cream input costs. As a
result, those dairy foods products for which the sales price is fixed shortly
after production, such as most bulk cheese, are not usually subject to
significant commodity price risk as the price received for the output usually
varies with the cost of the significant inputs. In 2003, bulk cheese, which is
generally priced the date of make, represented $246.9 million, or 8.3% of our
dairy foods segment's net sales.

     We also maintain significant inventories of butter and cheese for sale to
our retail and foodservice customers, which are subject to commodity price risk.
Because production of raw milk and demand for butter varies seasonally, we
inventory significant amounts of butter. Demand for butter is highest during the
fall and winter when milk supply is lowest. As a result, we produce and store
excess quantities of butter during the spring when milk supply is highest. In
addition, we maintain some inventories of cheese for aging. In 2003, branded and
private label retail, deli and foodservice net sales of cheese and butter
represented $1,116.7 million, or 37.6%, of our dairy foods segment's net sales.

     Market prices for commodities such as butter and cheese can have a
significant impact on both the cost of products produced and the price for which
products are sold. The per pound market price of butter averaged $1.14 in 2003,
$1.11 in 2002 and $1.66 in 2001. The per pound market price for butter on
December 31, 2003 was $1.25. In the past three years, the lowest monthly market
price for butter was $0.96 in September 2002, and the highest monthly market
price was $2.14 in September 2001. The per pound market price for block cheese
averaged $1.32 in 2003, $1.18 in 2002 and $1.44 in 2001. In the past three
years, the lowest monthly market price for block cheese was $1.07 in March 2003
and the highest monthly market price was $1.72 in September 2001. The per pound
market price for block cheese on December 31, 2003 was $1.31.

                                        48


     We maintain a sizable dairy manufacturing presence in the Upper Midwest.
This region has seen significant declines in cow numbers. Since 1993, cow
numbers declined 27% in Minnesota and 17% in Wisconsin. Over the same period,
the Minnesota/Wisconsin share of nationwide dairy manufacturing volume has
declined from 41% to 33%. This decline has put pressure on our Upper Midwest
milk input costs and has resulted in significant losses to our company in 2003
and 2002. We closed our Perham, Minnesota plant in January 2003 and sold this
facility in July 2003. We will continue to explore additional initiatives to
improve our Upper Midwest dairy infrastructure in an effort to increase
efficiencies and reduce costs. Based on the initiatives we have started in 2002,
including the eventual closing of the Volga, South Dakota plant, we incurred
$2.6 million in 2003 and $9.5 million in 2002 for restructuring and impairment
charges related to the Upper Midwest.

     Reduced margins on our mozzarella and whey products negatively impacted our
2003 results, primarily in our western cheese operations. Demand for mozzarella
and whey has softened, which together with anticipated increases in mozzarella
capacity in the industry, has placed downward pressure on the margins these
products generate. We expect that the reduced margins will continue at least
through 2004. These and other factors have contributed to higher than
anticipated start-up losses at CPI's new Tulare, California mozzarella and whey
manufacturing facility. By the end of 2004, we expect to have put into operation
$186 million in property, plant and equipment at this facility. Since CPI's
inception in 1999 through December 31, 2003, we incurred pre-tax losses related
to CPI aggregating $68.7 million. We expect pretax losses at CPI to continue at
least through 2004 as we complete our planned Phase II installation, which will
approximately double the plant capacity and improve profitability.

     Feed.  The feed segment follows industry standards for feed pricing. The
feed industry generally prices products based on income over ingredient cost per
ton of feed. This practice tends to mitigate the impact of volatility in
commodity ingredient markets on our animal feed profits. As ingredient costs
fluctuate, the changes are generally passed on to customers through weekly or
monthly changes in prices. Accordingly, net sales are less of an indicator of
performance since large fluctuations can occur from period-to-period due to
volatility in the underlying commodity ingredient prices.

     We enter into forward contracts to supply feed, which currently represent
approximately 25% of our feed output. When we enter into these contracts, we
also generally enter into forward input supply contracts to lock in our
operating margins.

     Changes in commodity grain prices have an impact on the mix of products we
sell. When grain prices are relatively high, the demand for complete feed rises
since many livestock producers are also grain growers and will sell their grain
in the market and purchase complete feed as needed. When grain prices are
relatively low, these producers will feed their grain to their livestock and
purchase premixes and supplements to provide complete nutrition to their
animals. These fluctuations in product mix generally have minimal effects on our
operating results. Complete feed has a far lower margin per ton than supplements
and premixes. Thus, during periods of relatively high grain prices, although our
margins per ton are lower, we sell substantially more tonnage because the grain
portion of complete feed makes up the majority of its weight.

     As dairy production has shifted from the Upper Midwest to the western
United States, we have seen a change in our feed product mix, with lower sales
of complete feed and increased sales of simple blends. Complete feed is
manufactured feed which meets the complete nutritional requirements of animals,
whereas a simple blend is a blending of unprocessed commodities to which the
producer then adds vitamins to supply the animal's nutritional needs. Simple
blends tend to have lower margins than complete feeds. This change in product
mix is a result of differences in industry practices. Dairy producers in the
western United States tend to purchase feed components and mix them at the farm
location rather than purchasing a complete feed product delivered to the farm.
Producers purchase grain blends and concentrated premixes from separate
suppliers. This shift is reflected in increased sales of simple blends in our
western feed region and increases in our subsidiaries that manufacture premixes
in the western area. In addition, the increase in vertical integration of swine
and poultry producers has impacted our feed product mix by increasing sales of
lower-margin feed products.

                                        49


     In addition, we have seen continued erosion of commodity feed volumes,
mainly related to the low prices in swine and dairy markets, which has resulted
in a liquidation of herds and a decrease in feed demand. In 2003, dairy feed
volumes were down 9% compared to 2002, and there were also reductions of 10% and
14%, respectively, in poultry and swine feed volumes. Some of this volume
reduction was deliberate due to plant closings and an increased focus on
value-added sales opportunities. We expect continued pressure on volumes in
dairy, poultry and swine feed to continue in 2004 as further integration occurs
in the swine and dairy industries. Beef livestock feed volumes improved by 5% in
2003 versus 2002; although, there continues to be uncertainty in the beef
livestock markets with the impact of reduced exports after the discovery of BSE
in the U.S. marketplace. With declines in dairy commodity prices, livestock
producers also shifted from higher-margin branded feed products to lower-margin
commodity feeds.

     Swine.  We produce and market both young feeder pigs (approximately 45
pounds) and mature market hogs (approximately 260 pounds) under three primary
programs: swine aligned, farrow-to-finish and cost-plus.

     Under the swine aligned program, we own sows and raise feeder pigs that we
sell to our local member cooperatives under ten-year contracts. For the first
five years, we receive a fixed base price for our feeder pigs and are reimbursed
for feed costs. In years six through ten, the price is based on the cost of
production plus a margin designed to achieve a target return on invested
capital. Since the price for the duration of the contract is not tied to the
live hog market, we do not have market risk on feeder pig prices. In addition,
there is no risk on corn or soybean meal prices since we are reimbursed for
actual feed costs. We incur production risk if we do not produce enough feeder
pigs or if we do not produce them at a competitive cost.

     Under the farrow-to-finish program, we produce and sell market hogs.
Historically, market hog price fluctuations have resulted in volatility in our
net sales and earnings. In order to mitigate this risk, we have committed to
sell substantially all of the market hogs we produce annually through 2005 to
Tyson, Inc. under a packer agreement. Under this packer agreement, we are paid
market prices for our hogs with a settlement based on the sales price of the
pork products produced from those hogs. This approach mitigates some of the
volatility under this program because market hog and pork product margins do not
tend to move together. We sell the balance of our market hogs on the open
market. We sell feeder pigs on the open market, as well, depending on sow farm
performance and finishing space limitations. In 2003, we sold approximately 21%
of our feeder pig volume on the open market.

     Under the cost plus program, we provide minimum hog price guarantees to
producers in exchange for swine feed sales and profit participation. We are in
the process of phasing out our existing cost plus contracts and will not be
entering into new ones under the current structure. During the second quarter of
2003, we reduced our hog exposure by offering our cost plus producers an early
exit option. During 2003, producers representing about 100,000 hogs elected the
early exit option, leaving 60,000 hogs on the cost plus program. The majority of
the remaining cost plus contracts will expire in early 2004, and the last cost
plus contracts will expire in August 2005. The program incurred pre-tax losses
of $2.4 million in 2003, $5.7 million in 2002 and had minimal earnings in 2001.

     Historically, Purina Mills reported results of its swine business together
with its feed business. Accordingly, the portion of our swine business which we
acquired from Purina Mills in October 2001 is reported within our feed segment.
We operate this portion of our swine business through two contract programs, the
pass-through program and the market risk sharing program. Under the pass-through
program, we enter into commitments to purchase weanling and feeder pigs from
producers and generally have commitments to immediately resell the animals to
swine producers. The market risk sharing program provides minimum price floors
to producers for market hogs. The price floor in our market risk sharing program
floats with the market price of hogs and the cost of swine feed. In 2003, this
portion of our swine business generated a loss of $0.7 million compared to
losses of $3.9 million in 2002 and $0.1 million in 2001. The improvement in 2003
versus 2002 was primarily due to an improvement in hog market prices as well as
exiting some contracts.

                                        50


     Layers.  MoArk produces and markets shell eggs and egg products. MoArk's
sales and earnings fluctuate depending on egg prices. For 2003, egg prices
averaged $0.93 per dozen as measured by Urner Barry South Central Large, as
compared to egg prices of $0.72 for 2002. Improved market prices for eggs
resulted, in part, from a declining chick hatch, changes in response to new
animal welfare guidelines and changing consumer dietary trends.

     Through June 30, 2003, MoArk was unconsolidated and our interest was
recorded only as equity in earnings or loss from affiliated companies. Effective
July 1, 2003, MoArk was consolidated in our financial statements as required by
Financial Accounting Standards Board Interpretation No. 46 ("FIN 46") and we did
not restate for prior periods. Accordingly, the 2003 and 2002 financial
statements are not comparable for several categories, including sales and cost
of sales in this segment. Sales of $317.8 million and cost of sales of $264.7
million were recorded for the six months ended December 31, 2003 in this
segment. There were no sales and cost of sales recorded for the first six months
of the year ended December 31, 2003 and for the years ended December 31, 2002
and 2001 as MoArk was accounted for under the equity method during these
periods.

  Acquisitions/Joint Ventures/Divestitures

     In October 2001, we acquired Purina Mills, Inc. The total purchase price of
the Purina Mills acquisition was $358.6 million. The acquisition added $86.9
million of goodwill and $98.9 million of other intangible assets to our balance
sheet. This acquisition resulted in a substantial increase in our leverage as
long-term debt to capital increased from 43.5% at December 31, 2000, prior to
the acquisition, to 56.1% at December 31, 2001, subsequent to the acquisition.
Given the nature of products sold by Purina Mills and its distribution network,
the Purina Mills business has a higher gross margin rate and a higher rate of
selling, general and administrative expense as a percent of sales when compared
with our rates and percentages prior to this acquisition.

  Litigation Settlements

     Our net earnings and cash flow in 2003 and 2002 were significantly and
positively affected by proceeds of settlements from certain litigation.
Substantially all these gains have been recorded in our feed segment. Although
we continue to pursue related claims, we do not expect to receive significant
amounts relating to these matters in the future.

     In the fourth quarter of 1999, a class action lawsuit, alleging illegal
price fixing, was filed against various vitamin product suppliers. Initially, we
were a party to this action as a member of the class. In February 2000, however,
we decided to pursue our claims against the defendants outside the class action.
In the year ended December 31, 2002, we reached settlements with several
defendants. As a result of these settlements, we recorded during that period
gains on legal settlements aggregating $153.8 million. During the year ended
December 31, 2001, we recorded a gain of $3.0 million from this litigation. We
settled with additional defendants and received approximately $12.4 million in
2003. In February 2004, we settled with additional defendants and received $4.5
million. Cumulatively, we have received approximately $176 million from the
settling defendants, which represents the vast majority of our vitamin
purchases. We continue to pursue similar claims against a few other vitamin
product suppliers.

     During the first quarter of 2003, we also settled a claim against certain
suppliers of methionine, an amino acid that we purchase and use in certain of
our products. We alleged that certain methionine suppliers had illegally engaged
in price fixing. For 2003, we received $10.4 million from the settling
defendants. Cumulatively, we have received $12.1 million from the settling
defendants. We do not expect to receive additional settlements based on this
claim.

                                        51


     The following table summarizes our gains on legal settlements for the last
three years:

<Table>
<Caption>
                                                              YEAR ENDED DECEMBER 31,
                                                              ------------------------
                                                               2003     2002     2001
                                                              ------   -------   -----
                                                                   (IN MILLIONS)
                                                                        
Vitamin settlement..........................................  $12.4    $153.8    $3.0
Methionine settlement.......................................   10.4       1.7      --
                                                              -----    ------    ----
  Total.....................................................  $22.8    $155.5    $3.0
                                                              =====    ======    ====
</Table>

  Recording of Minimum Pension Liability

     Statement of Financial Accounting Standards No. 87, "Employers' Accounting
for Pensions", requires recognition of a minimum liability when the accumulated
benefit obligation exceeds the fair value of plan assets at the measurement
date. As of our November 30, 2003 measurement date, our defined benefit pension
plan assets had a lower market value than the plan's accumulated benefit
obligation. While we are not required to make any immediate cash contributions
to the plan, we recorded a required non-cash other comprehensive income charge
to equity of $60.9 million, net of an income tax benefit, in December 2003. In
2003, we also recorded a charge to equity of $4.7 million, net of income tax
benefit, for our portion of the minimum pension liability adjustment of
Agriliance. For the year ended December 31, 2002, we incurred no comparable
charges. These non-cash charges to equity do not affect net earnings.

  Derivative Commodity Instruments

     We use derivative commodity instruments, primarily futures contracts, to
reduce our exposure to changes in commodity prices. These contracts are not
designated as hedges under Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities." The futures
contracts are marked to market each month and gains or losses ("unrealized
hedging gains and losses") are recognized in our earnings. We recorded
unrealized hedging gains of $19.5 million and $1.1 million for the years ended
December 31, 2003 and 2002, respectively, and we recorded an unrealized hedging
loss of $6.6 million for year ended December 31, 2001.

RESULTS OF OPERATIONS

<Table>
<Caption>
                                                FOR THE YEARS ENDED DECEMBER 31,
                                     ------------------------------------------------------
                                           2003               2002               2001
                                     ----------------   ----------------   ----------------
                                                % OF               % OF               % OF
                                     $ AMOUNT   TOTAL   $ AMOUNT   TOTAL   $ AMOUNT   TOTAL
                                     --------   -----   --------   -----   --------   -----
                                                         (IN MILLIONS)
                                                                    
NET SALES
Dairy foods........................  $2,969.4   47.0    $2,903.1   49.7    $3,469.3   59.2
Feed...............................   2,467.2   39.0     2,444.7   41.8     1,864.0   31.8
Seed...............................     479.3    7.6       406.9    7.0       413.6    7.1
Swine..............................      91.2    1.4        83.2    1.4       109.9    1.9
Layers.............................     317.8    5.0          --     --          --     --
Other/Eliminations.................      (4.4)   0.0         9.0    0.1         8.1    0.0
                                     --------   ----    --------   ----    --------   ----
  Total net sales..................  $6,320.5           $5,846.9           $5,864.9
                                     ========           ========           ========
</Table>

                                        52


<Table>
<Caption>
                                                       FOR THE YEARS ENDED DECEMBER 31,
                                            ------------------------------------------------------
                                                  2003               2002               2001
                                            ----------------   ----------------   ----------------
                                                       % OF               % OF               % OF
                                                        NET                NET                NET
                                            $ AMOUNT   SALES   $ AMOUNT   SALES   $ AMOUNT   SALES
                                            --------   -----   --------   -----   --------   -----
                                                                (IN MILLIONS)
                                                                           
COST OF SALES
Dairy foods...............................  $2,797.1   94.2    $2,743.9    94.5   $3,233.9   93.2
Feed......................................  2,179.1    88.3    2,155.3     88.2   1,691.3    90.7
Seed......................................    416.2    86.8      353.9     87.0     354.2    85.6
Swine.....................................     88.6    97.1       93.5    112.4      97.0    88.3
Layers....................................    264.7    83.3         --       --        --      --
Other/Eliminations........................    (10.5)     --        3.8     42.2       2.2    28.4
                                            --------   ----    --------   -----   --------   ----
  Total cost of sales.....................  5,735.2    90.7    5,350.4     91.5   5,378.6    91.7
Selling, general and administrative.......    468.3     7.4      470.6      8.0     382.3     6.5
Restructuring and impairment charges......      7.5     0.1       31.4      0.5       3.7     0.1
                                            --------   ----    --------   -----   --------   ----
Earnings (loss) from operations...........    109.4     1.7       (5.6)     0.1     100.2     1.7
Interest expense, net.....................     82.9     1.3       78.7      1.3      55.7     0.9
Gain on legal settlements.................    (22.8)    0.4     (155.5)     2.7      (3.0)    0.1
Other (income) expense, net...............     (1.6)    0.0       (8.2)     0.1      23.1     0.4
Equity in earnings of affiliated
  companies...............................    (57.1)    0.9      (22.7)     0.4     (48.6)    0.8
Minority interest in earnings of
  subsidiaries............................      6.4     0.1        5.4      0.1       6.9     0.1
                                            --------   ----    --------   -----   --------   ----
Earnings before income taxes..............    101.6     1.6       96.7      1.7      66.1     1.1
Income tax expense (benefit)..............     18.1     0.3       (2.2)     0.0      (5.4)    0.1
                                            --------   ----    --------   -----   --------   ----
Net earnings..............................  $  83.5     1.3    $  98.9      1.7   $  71.5     1.2
                                            ========   ====    ========   =====   ========   ====
</Table>

  YEAR ENDED DECEMBER 31, 2003 COMPARED TO YEAR ENDED DECEMBER 31, 2002

  Overview of Results

     Our net earnings decreased $15.4 million to $83.5 million in 2003, compared
to $98.9 million in 2002. Net earnings in 2003 were impacted by a reduction in
gain on legal settlements, net of income taxes, of $113.0 million. Excluding
this reduction, net earnings increased $97.6 million over the year ended
December 31, 2002. Net earnings were favorably impacted by the effects of higher
market prices for dairy and egg products, higher prices for market hogs and
volume growth in the seed and layers segments. Earnings were also improved
through cost reduction initiatives, increased earnings from equity in affiliated
companies, reduced one-time costs related to the integration of Purina Mills,
gains on the sale of manufacturing facilities and reduced restructuring and
impairment charges. An increase in unrealized hedging gains of $10.7 million
also contributed to the increased earnings in 2003.

     NET SALES

     Net sales in 2003 increased $473.6 million, or 8.1%, to $6,320.5 million,
compared to 2002. The increase was primarily attributed to the consolidation of
MoArk effective July 1, 2003 which increased sales by $317.8 million. Increases
in dairy foods, feed, seed and swine sales contributed a $169.2 million increase
in sales. A discussion of net sales by business segment is found below under the
caption "Net Sales and Cost of Sales by Business Segment."

     COST OF SALES

     Cost of sales in 2003 increased $384.8 million, or 7.2%, to $5,735.2
million compared to 2002. The consolidation of MoArk increased cost of sales by
$264.7 million. Dairy foods, feed and seed contributed to an increase in cost of
sales due to higher average input prices for certain commodities. Cost of sales
as

                                        53


a percent of net sales decreased 0.8 percentage points to 90.7% for 2003,
compared to 91.5% for the prior year. The consolidation of MoArk was the primary
reason for the decrease in our cost of sales as a percent of net sales due to
its higher-margin product mix. In 2003, patronage income from other cooperatives
that was directly attributable to product purchases amounted to $6.0 million,
compared to $4.7 million in 2002. Our cost of sales was reduced by these
amounts. A discussion of cost of sales by business segment is found below under
the caption "Net Sales and Cost of Sales by Business Segment."

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

     Selling, general and administrative expense for the year ended December 31,
2003 decreased $2.3 million, or 0.5%, to $468.3 million, compared to 2002. The
decrease was primarily due to gains on the sale of two dairy facilities, which
totaled $9.5 million, and spending reductions associated with our ongoing cost
control efforts. These reductions were partially offset by the consolidation of
MoArk, effective July 1, 2003, which added $23.4 million of selling, general and
administrative expenses in 2003. Selling, general and administrative expense as
a percent of net sales decreased 0.6 percentage points to 7.4% for the year
ended December 31, 2003 from 8.0% for the year ended December 31, 2002.

     RESTRUCTURING AND IMPAIRMENT CHARGES

     In 2003, we had restructuring and impairment charges of $7.5 million
compared to $31.4 million in 2002. In 2003, we closed two dairy facilities,
three feed plants, and a seed facility as we continued to rationalize our
operations, resulting in $3.5 million of restructuring charges. In 2002,
restructuring charges were $13.2 million related to severance costs at dairy and
feed facilities. Impairment charges of $4.0 million were recorded in 2003 due to
write-downs of certain assets to their estimated values and the recording of
goodwill impairments. In 2002, impairment charges totaled $18.2 million for the
write-down of assets held for sale in the dairy foods and feed segments.

     INTEREST EXPENSE, NET

     Interest expense, net of interest income, in 2003 was $82.9 million,
compared to $78.7 million in 2002. The increase is partly due to $4.4 million of
interest expense in 2003 relating to CPI's capital lease obligation, which was
recorded in selling, general, and administrative expense as operating lease rent
expense in the 2002 consolidated financial statements. The consolidation of
MoArk effective July 1, 2003 resulted in additional interest expense of $3.3
million. Also, in 2003 we accelerated $3.7 million of deferred financing cost
amortization as a result of prepayments made on our term loans with proceeds
from the issuance of $175 million 9% senior secured bonds in December 2003.
Offsetting these increases was reduced interest expense on our variable rate
term loans of $7.0 million which was due to lower debt levels and favorable
LIBOR rates compared to 2002. Combined interest rates for borrowings, excluding
CoBank patronage, averaged 7.2% in 2003, compared to 7.0% in 2002.

     GAIN ON LEGAL SETTLEMENTS

     As a result of settled litigation, we recorded a gain on legal settlements
of $22.8 million for the year ended December 31, 2003 compared to a gain on
legal settlements of $155.5 million for the year ended December 31, 2002. See
"Overview -- Factors Affecting Comparability -- Litigation Settlements."

     EQUITY IN EARNINGS OF AFFILIATED COMPANIES

     For the year ended December 31, 2003, equity in earnings of affiliated
companies was $57.1 million, compared to equity in earnings of $22.7 million in
2002. Results for 2003 included equity in earnings from Agriliance of $33.9
million compared to equity in earnings of $25.1 million for 2002. This increase
was primarily driven by improved crop protection product and crop nutrient
product margins, partially offset by increased selling, general and
administrative expense. A discussion of net earnings for Agriliance can be found
under the caption "Overview -- General -- Unconsolidated Businesses." We
recorded earnings from MoArk of $4.3 million, prior to the consolidation,
effective July 1, 2003, compared to a loss of $2.9 million

                                        54


for the year ended December 31, 2002. In addition, MoArk equity investments had
equity earnings of $10.2 million for the six months ended December 31, 2003. The
increase in MoArk-related earnings was driven by improved market prices for
eggs, in part as a result of a declining chick hatch, changes in response to new
animal welfare guidelines and changing consumer dietary trends.

     INCOME TAXES

     We recorded income tax expense of $18.1 million in 2003, compared to a tax
benefit of $2.2 million in 2002. The increase in tax expense resulted from
improved earnings from MoArk and other non-member business, including unrealized
hedging gains. The effect of allocated patronage refunds reduced our statutory
tax rate from 35.0% to a tax expense of 21.2% for 2003, compared to a tax credit
of 0.1% in 2002. The effect of taxes not previously benefited and other factors
further reduced our tax rate, resulting in an effective tax rate of 17.8% for
2003, compared to an effective tax rate of (2.3)% in 2002.

     ALLOCATION OF NET EARNINGS

     In 2003, net earnings of $41.0 million from member business were allocated
to member equities, and retained earnings increased by $42.5 million, primarily
due to the increased earnings in Layers, which is non-member business, increased
earnings from unrealized hedging gains and the portion of the gain on legal
settlements that pertains to non-member business. This increase is partially
offset by non-member losses in Swine and Dairy Foods industrial operations. In
2002, net earnings of $86.6 million were allocated to member equities, and
retained earnings were increased by $12.3 million, reflecting the portion of the
gain on legal settlements that pertains to non-member business, partially offset
by losses in non-member business.

     NET SALES AND COST OF SALES BY BUSINESS SEGMENT

     Our reportable segments consist of business units that offer similar
products and services and/or similar customers. We have six segments: Dairy
Foods, Feed, Seed, Swine, Agronomy and Layers. Our Agronomy segment consists
primarily of our 50% ownership in Agriliance, which is accounted for under the
equity method and our 38% interest in CF Industries which is accounted for on a
cost basis. Accordingly, no sales or cost of sales are recorded in the Agronomy
segment. A discussion of net sales and cost of sales for Agriliance can be found
under the caption "Overview -- General -- Unconsolidated Businesses."

  Dairy Foods

<Table>
<Caption>
                                                      FOR THE YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                           2003               2002
                                                     ----------------   ----------------
                                                                % OF               % OF
                                                     $ AMOUNT   SALES   $ AMOUNT   SALES
                                                     --------   -----   --------   -----
                                                                (IN MILLIONS)
                                                                       
Net sales..........................................  $2,969.4           $2,903.1
Cost of sales......................................   2,797.1   94.2     2,743.9   94.5
</Table>

     NET SALES

     Net sales for the year ended December 31, 2003 increased $66.3 million, or
2.3%, to $2,969.4 million, compared to 2002. For the year ended December 31,
2003, average commodity prices for butter increased $0.03 per pound, while
average commodity prices for cheese increased $0.13 per pound compared to 2002.
The impact of these market price changes increased net sales of butter by $15.2
million and increased net sales of cheese by $16.1 million compared to 2002.
Retail and foodservice butter volumes increased 9.5 million pounds resulting in
a $5.9 million increase in net sales versus 2002. Retail butter volume increased
as a result of the introduction of a new spreadable butter product that
increased volume by 5.9 million pounds. Foodservice butter volumes increased due
to an increased focus on school programs and growth in buying groups.
Foodservice cheese sales increased 17.9 million pounds which resulted in an

                                        55


increase in sales of $25.7 million for 2003 compared to 2002 as a result of the
strong performance within schools and buying groups. Sales in 2003 for our
wholesale milk marketing program increased $38.0 million compared to 2002
primarily resulting from the increased market price of milk of approximately
$1.00 per hundredweight. Offsetting these increases was a $7.1 million decline
in bulk cheese sales for 2003 compared to 2002 as the result of closing the
Perham, Minnesota cheese plant. The cheese production of Perham was shifted to
the Melrose Dairy Plant which is an unconsolidated joint venture, which further
led to the decline in bulk cheese sales. Retail cheese volumes decreased 11.3
million pounds compared to 2002 due to competitive pricing pressures and the
grocer strikes on the West Coast. This resulted in a decrease in sales of $21.0
million. Deli cheese volumes decreased 8.7 million pounds resulting in a
decrease in sales of $15.5 million versus 2002. This decrease was primarily due
to increased average market prices, competitive pricing pressures and an
increased focus on higher-margin branded deli cheese products. International
sales decreased $16.5 million primarily due to the sale of the Poland cheese
plant in June 2002. Volume changes in other product categories accounted for the
remaining sales increase of $25 million.

     COST OF SALES

     Cost of sales for the year ended December 31, 2003 increased $53.2 million,
or 2.0%, to $2,797.1 million compared to 2002. Higher input costs for both
butter and cheese increased cost of sales by $13.3 million and $13.4 million,
respectively. Increased volumes of retail butter increased cost of sales by $5.6
million. Increased volumes for foodservice cheese in 2003 resulted in an
increase in cost of sales for $23.0 million. Cost of sales in 2003 under our
wholesale milk marketing program increased $39.1 million compared to 2002. These
increases were offset by reduced sales of bulk cheese resulting in decreased
cost of sales of $20.2 million. Reduced volumes of retail cheese and deli cheese
resulted in decreased cost of sales of $17.8 million and $12.5 million,
respectively. Cost of sales in International decreased $12.4 million primarily
due to the sale of the Poland cheese plant in June 2002. Volume changes in other
categories increased cost of sales by $21.7 million.

  Feed

<Table>
<Caption>
                                                      FOR THE YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                           2003               2002
                                                     ----------------   ----------------
                                                                % OF               % OF
                                                     $ AMOUNT   SALES   $ AMOUNT   SALES
                                                     --------   -----   --------   -----
                                                                (IN MILLIONS)
                                                                       
Net sales..........................................  $2,467.2           $2,444.7
Cost of sales......................................   2,179.1   88.3     2,155.3   88.2
</Table>

     NET SALES

     Net sales for the year ended December 31, 2003 increased $22.5 million to
$2,467.2 million, compared to 2002. Sales of lifestyle feed products increased
$36.9 million, primarily due to volume increases in horse, lab, and zoo feeds
and increases in commodity prices, offset by declines in our pet food sales
volumes. Ingredient sales increased $36.6 million, as a result of strong sales
later in the year, increasing commodity prices during the second half of the
year and product mix changes. Sales of animal health, farm and ranch products
increased $39.4 million due to the creation of Heritage Trading Company, a
consolidated joint venture formed in 2003. An increase in sales prices due to
increased commodity prices for livestock feed during the latter part of the year
also contributed to the sales increase. Offsetting these increases was a $61.8
million decline in livestock feeds, as volume decreased in our dairy, feedlot,
grass cattle and swine areas due to unfavorable producer economics for the
majority of the year. Volumes continued to be under pressure due to the effects
of an excess supply of animal protein in the market, the impact of depressed
commodity prices in dairy, swine and poultry, integration efforts in the
industry, an increase in competitive pressures and a geographic shift in dairy
production from the Upper Midwest to the western United States. We also
experienced a decrease of $2.1 million in animal milk product sales, as volumes
returned to historical levels compared to record volumes in 2002. Sales in our
feed additive

                                        56


business decreased $4.9 million, as feed industry economics continued to be
unfavorable. Sales declines of $13.7 million were attributed to exiting
businesses in 2002.

     COST OF SALES

     Cost of sales for the year ended December 31, 2003 increased $23.8 million,
or 1.1%, to $2,179.1 million compared to 2002. Cost of sales of lifestyle feed
products increased $19.2 million due to volume increases for horse, lab and zoo
feeds, somewhat offset by volume declines in pet food. Lifestyle feed costs are
also higher due to increased input costs as a result of higher commodity prices.
Ingredient cost of sales increased $29.7 million as a result of strong volumes
late in 2003, increased commodity prices during the second half of 2003, and
changes in product mix. Cost of sales for animal health, farm and ranch products
increased by $38.0 million due to the creation of Heritage Trading Company in
2003. Offsetting these increases was a $25.7 million decrease in cost of
livestock feeds primarily due to volume decreases in dairy, feedlot, cattle and
swine feed sales. Producer economics in the dairy and swine areas have pressured
margins in these areas and affected feed purchasing decisions. Volumes declined
due to the effects of an excess supply of animal protein in the market, the
impact of depressed commodity prices in dairy, swine and poultry, integration
efforts in the industry, competitive pressures and a geographic shift in dairy
production. We also experienced a decrease of $3.2 million for animal milk
products, as volumes returned to historical levels compared to record volumes in
2002. Cost of sales in our feed additives area decreased $3.4 million, as this
sector has also been impacted by unfavorable industry economics. Cost reductions
in our manufacturing and distribution areas decreased cost of sales by $9.5
million in 2003 versus 2002, as we continue integration efforts. Unrealized
hedging gains decreased cost of sales by $11.6 million as commodity markets
moved higher at year-ended 2003 when we had more derivatives in place to manage
risk on increased feed volumes sold during the winter months. Cost of sales also
declined $9.0 million due to businesses exited in 2002.

  Seed

<Table>
<Caption>
                                                       FOR THE YEARS ENDED DECEMBER 31,
                                                      -----------------------------------
                                                            2003               2002
                                                      ----------------   ----------------
                                                                 % OF               % OF
                                                      $ AMOUNT   SALES   $ AMOUNT   SALES
                                                      --------   -----   --------   -----
                                                                 (IN MILLIONS)
                                                                        
Net sales...........................................   $479.3             $406.9
Cost of sales.......................................    416.2    86.8      353.9    87.0
</Table>

     NET SALES

     Net sales for the year ended December 31, 2003 increased $72.4 million, or
17.8%, to $479.3 million compared to 2002. Volume growth and product mix in both
proprietary and partnered categories resulted in increased corn sales of $47.6
million, or 35.7% compared to 2002. Soybean sales increased $38.9 million in
2003, or 29.6%, as a result of increased volumes and sales price. Alfalfa sales
increased $2.6 million, or 6.7%, due to increased volumes related to selling off
excess inventory. Weak markets and lower volumes decreased forage and turf sales
by $4.4 million and $0.5 million respectively. Sales of inoculation/coatings
decreased $2.8 million, mainly as a result of the sale of a wholesale business
in 2002. Cotton volumes decreased, resulting in a $1.9 million sales decrease.
Volume decreases in other seed categories resulted in a sales decrease of $7.1
million.

     COST OF SALES

     Cost of sales for the year ended December 31, 2003 increased $62.3 million,
or 17.6%, to $416.2 million compared to 2002. Continued volume growth in both
proprietary and partnered corn resulted in increased cost of sales of $40.8
million, or 35.0% over 2002. Cost of sales for soybeans increased $27.0 million,
or 22.6%, due to an increase in sales volume. Cost of sales for alfalfa
increased $8.1 million, or 26.3%, due to sales and write-downs of excess
inventory. Weak forage and turf sales

                                        57


resulted in decreased cost of sales of $3.9 million and $1.3 million,
respectively. As a result of selling the high margin wholesale inoculants
business in 2002, cost of inoculation decreased by $0.5 million. Lower cotton
volumes decreased cost of sales by $1.8 million. Product mix in other seed
categories accounted for a decrease in cost of sales of $5.7 million. An
unrealized hedging gain on soybean futures contracts of $2.6 million for the
year ended December 31, 2003 compared to an unrealized hedging gain of $2.3
million for the year ended December 31, 2002 decreased cost of sales by $0.3
million.

  Swine

<Table>
<Caption>
                                                      FOR THE YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                           2003               2002
                                                     ----------------   ----------------
                                                                % OF               % OF
                                                     $ AMOUNT   SALES   $ AMOUNT   SALES
                                                     --------   -----   --------   -----
                                                                (IN MILLIONS)
                                                                       
Net sales..........................................   $91.2              $83.2
Cost of sales......................................    88.6     97.1      93.5     112.4
</Table>

     NET SALES

     Net sales for the year ended December 31, 2003 increased $8.0 million, or
9.6%, to $91.2 million, compared to 2002. Reduced supply, caused in part by a
reduction in the U.S. breeding herd, increased the average market hog price for
the year ended December 31, 2003 to $40.59 per hundredweight versus an average
market price of $35.86 for the year ended December 31, 2002. The average price
per feeder pigs sold on the open market increased $4.62, from $34.33 for the
year ended December 31, 2002 to $38.95 for the year ended December 31, 2003. The
increase in average market hog prices along with the increase in feeder pig
prices increased sales by $10.1 million for 2003 compared to 2002. We signed a
packer agreement, effective September 25, 2000, which ties the price we receive
for market hogs to the price that the packer receives for pork products. For
2003, this agreement decreased our sales by $1.3 million, compared to 2002. The
number of market hogs sold decreased by 8,873 and the number of feeder pigs sold
decreased by 25,405, with a corresponding sales decrease of $1.8 million.

     COST OF SALES

     Cost of sales for the year ended December 31, 2003 decreased $4.9 million,
or 5.2%, to $88.6 million, compared to 2002. Reduced volumes and lower costs
under our Cost Plus program decreased cost of sales by $5.8 million partially
offset by higher input costs which increased cost of sales by $2.8 million. An
unrealized hedging gain decreased cost of sales by $2.0 million for the year
ended December 31, 2003, compared to an unrealized hedging loss of $0.9 million
for the year ended December 31, 2002, resulting in a net decrease in cost of
sales of $2.9 million.

  Layers

     Effective July 1, 2003, we consolidated MoArk under FIN 46 and presented
the business as our Layers segment in our financial statements. Prior periods
were not restated. Prior to July 1, MoArk was accounted for under the equity
method; hence, sales and cost of sales for 2002 and the first six months of 2003
were not included in our Layers segment.

     NET SALES

     Net sales in our layers segment for the year ended December 31, 2003 were
$317.8 million compared to no net sales in 2002 due to the consolidation of
MoArk under FIN 46 on July 1, 2003. MoArk had net sales of $234.6 million for
the six months ended June 30, 2003. For the year ended December 31, 2002, MoArk
had net sales of $441.8 million. During 2003, the average market price of eggs
per dozen was $0.93 as compared to $0.73 in 2002. During the year ended December
31, 2003, LAND O LAKES-branded egg sales increased to 4.9 million dozen, up 43%
compared to 2002. Total volume of shell eggs (in dozens) increased by 62
million, which increased sales by nearly $57.7 million.

                                        58


     COST OF SALES

     Cost of sales in our layers segment for the year ended December 31, 2003
were $264.7 million compared to no cost of sales in 2002 due to the
consolidation of MoArk under FIN 46 on July 1, 2003. MoArk had cost of sales of
$215.2 million for the six months ended June 30, 2003. For the year ended
December 31, 2002, MoArk had cost of sales of $407.6 million. For 2003, the
average cost of eggs (all egg sizes and types) per dozen was $0.63 as compared
to $0.53 in 2002 due to increased feed and bird costs. Total volume of shell
eggs (in dozens) increased by 62 million, which increased cost of sales by
nearly $39.0 million.

  YEAR ENDED DECEMBER 31, 2002 COMPARED TO YEAR ENDED DECEMBER 31, 2001

  Overview of Results

     Our net earnings increased $27.4 million to $98.9 million in 2002, compared
to $71.5 million in 2001. Net earnings in 2002 include a gain on legal
settlements of $129.3 million, net of income tax expense of $26.2 million, while
net earnings in 2001 include a gain on legal settlements of $2.7 million, net of
income tax expense of $0.3 million.

     Net earnings in 2002, excluding the impact of legal settlements, were
adversely affected by lower market prices and volume declines for dairy, feed
and swine commodity products, reduced earnings from equity in affiliated
companies, start-up expenses associated with CPI and restructuring and
impairment charges in the Feed and Dairy segments.

     NET SALES

     Net sales in 2002 decreased $18.0 million, or 0.3%, to $5,846.9 million,
compared to net sales of $5,864.9 million in 2001. The decrease was primarily
attributed to declines in dairy foods, feed and swine sales, partially offset by
the acquisition of Purina Mills in October 2001, which contributed $694.3
million in incremental sales in 2002.

     COST OF SALES

     Cost of sales in 2002 decreased $28.2 million, or 0.5%, to $5,350.4
million, compared to cost of sales of $5,378.6 million in 2001. Cost of sales as
a percent of net sales decreased 0.2 percentage points to 91.5% for 2002,
compared to 91.7% for the prior year. While the acquisition of Purina Mills
contributed to the decrease in our cost of sales as a percent of net sales due
to a higher-margin product mix, it added significantly to our cost of sales,
resulting in an increase of $576.6 million. This increase was partially offset
by lower cost of sales in dairy foods. In 2002, patronage income from other
cooperatives that was directly attributable to product purchases amounted to
$4.7 million, compared to $6.2 million in 2001. Our cost of sales was reduced by
these amounts.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

     Selling, general and administrative expense in 2002 increased $88.3
million, or 23.0%, to $470.6 million, compared to 2001. Selling, general and
administration expense as a percent of net sales increased 150 basis points from
6.5% in 2001 to 8.0% in 2002. The acquisition of Purina Mills in October 2001
contributed $81.4 million in incremental selling, general and administration
expense and increased our selling, general and administrative expense as a
percent of net sales by 140 basis points.

     RESTRUCTURING AND IMPAIRMENT CHARGES

     In 2002, Land O'Lakes recorded restructuring and impairment charges of
$31.4 million, compared to $3.7 million in 2001. Dairy Foods recorded a $19.5
million restructuring and impairment charge in 2002, of which $15.1 million was
related primarily to the write-down of certain impaired plant assets to their
estimated fair value in anticipation of plant closings, and $4.4 million was
related to employee severance and outplacement costs for 374 employees at
various locations. Animal feed recorded an $11.9 million

                                        59


restructuring and impairment charge, of which $3.1 million primarily was related
to the write-down of certain impaired plant assets to their estimated fair
value, and $8.8 million was related to employee severance and outplacement costs
for 375 employees at various locations. Restructuring and impairment charges in
2001 included a $1.7 million restructuring charge by Dairy Foods for employee
severance and outplacement costs for 63 employees at a manufacturing facility, a
$6.0 million impairment charge related to a feed operation in Mexico, a $1.8
million impairment charge related to the write-down of Swine assets to their
estimated fair value and a $5.8 million reversal of charges taken in 2000. The
2001 reversal was for the sale of certain animal feed assets that had been
written off in December 2000 and to reflect the decision to continue operating a
plant previously scheduled for shutdown.

     INTEREST EXPENSE

     Interest expense in 2002 was $78.7 million, compared to $55.7 million in
2001. The $23.0 million, or 41.3%, increase primarily resulted from increased
borrowing to finance the Purina Mills acquisition in October 2001. Average debt
balances increased by $150.6 million over 2001.

     GAIN ON LEGAL SETTLEMENTS

     In the fourth quarter of 1999, a class action lawsuit, alleging illegal
price fixing, was filed against various vitamin product suppliers. Initially, we
were a party to this action as a member of the class. In February 2000, however
we decided to pursue our claims against the defendants outside the class action.
During the period commencing January 2002 through December 2002, we recorded a
gain of $155.6 million on vitamin settlements. These settlements were with those
defendants who supplied the vast majority of the vitamin purchases under
dispute. In 2001, we recorded a gain on legal settlements of $3.0 million.

     OTHER (INCOME) EXPENSE, NET

     In 2002, we recorded $8.2 million of other income. This was composed of a
$5 million gain on divestitures of seed businesses and the gain on the sale of a
customer list pertaining to a feed phosphate distribution business for $4.2
million. In 2001, we recorded a loss on the extinguishment of debt of $23.5
million due to refinancing related to the Purina acquisition.

     EQUITY IN LOSS OR EARNINGS OF AFFILIATED COMPANIES

     In 2002, equity in earnings of affiliated companies was $22.7 million,
compared to earnings of $48.6 million in 2001. Results in 2002 included earnings
from Agriliance of $25.1 million, a loss from our Melrose Dairy Proteins LLC
joint venture of $5.2 million and a loss from MoArk of $2.9 million, partially
offset by earnings from our Advanced Food Products joint venture of $4.0 million
and earnings from other affiliated companies. Results in 2001 included earnings
from Agriliance of $34.2 million, earnings from various dairy, feed and swine
joint ventures of $12.6 million and earnings from MoArk of $1.8 million.

     INCOME TAXES

     We recorded an income tax benefit of $2.2 million in 2002, compared with a
tax benefit of $5.4 million in 2001. The tax benefit resulted from losses in our
dairy foods industrial operations and Cheese & Protein International LLC joint
venture, as well as non-member losses in our swine business and in MoArk, an
affiliated company, which more than offset the tax expense related to the
unallocated gain on legal settlements. The effect of allocated patronage refunds
reduced our statutory tax rate from 35.0% to a tax credit of 0.1% for 2002,
compared to a tax credit of 2.4% in 2001. The effect of foreign operations and
other factors further reduced our tax rate, resulting in an effective tax rate
of (2.3)% for 2002, compared to an effective tax rate of (8.2)% in 2001.

                                        60


     ALLOCATION OF NET EARNINGS

     In 2002, net earnings of $86.6 million from member business were allocated
to member equities, and retained earnings increased by $12.3 million, reflecting
primarily the portion of the gain on legal settlements that pertains to
non-member business, partially offset by non-member losses in Swine and Dairy
Foods industrial operations. In 2001, net earnings of $73.3 million were
allocated to member equities, and retained earnings were reduced by $1.8
million, reflecting minor losses in non-member business.

     NET SALES AND COST OF SALES BY BUSINESS SEGMENT

  Dairy Foods

<Table>
<Caption>
                                                      FOR THE YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                           2002               2001
                                                     ----------------   ----------------
                                                                % OF               % OF
                                                     $ AMOUNT   SALES   $ AMOUNT   SALES
                                                     --------   -----   --------   -----
                                                                (IN MILLIONS)
                                                                       
Net sales..........................................  $2,903.1           $3,469.3
Cost of sales......................................   2,743.9   94.5     3,233.9   93.2
</Table>

     NET SALES

     Net sales in 2002 decreased $566.2 million to $2,903.1 million, compared to
net sales of $3,469.3 million in 2001. In 2002, average commodity prices for
butter decreased $0.55 or 33.3% per pound, while average commodity prices for
cheese decreased $0.25 or 17.5% per pound compared to the same period in 2001.
The impact of these market price changes decreased net sales of butter by $205.0
million and decreased net sales of cheese by $52.5 million. However, the prices
retailers set for branded butter did not follow trends in the commodity butter
markets. Retail prices for branded butter remained high, which resulted in
declines in sales volumes as consumers shifted to substitute products or reduced
consumption. Retail branded butter and spreads volumes decreased 3.5 million
pounds and 5.9 million pounds, respectively, representing a decrease in net
sales of $8.1 million and $4.5 million, respectively, from the same period last
year. On the other hand, private label butter volumes increased 15.1 million
pounds and increased sales $25.6 million over the prior year. Foodservice butter
volumes decreased 3.8 million pounds over the prior year and decreased sales by
$7.4 million. Bulk cheese sales decreased $56.6 million for the period ended
December 31, 2002 compared to the year ended December 31, 2001. Deli cheese
volumes decreased 4.6 million pounds from the prior year, which resulted in a
reduction of sales of $8.8 million. Nonfat dry milk powder, private label butter
and cheese sales in the Western Region decreased $35.7 million, $33.6 million
and $23.2 million, respectively. The decline in powder sales was due to changes
in production schedules at our dairy plants, which resulted in reduced powder
byproduct availability, while the decline in butter and cheese sales was due to
a combination of decreased market prices and volume declines. Sales decreased
$14.5 million as a result of exiting our cheese manufacturing business in
Poland. Sales also decreased $13.7 million due to the formation of our Advanced
Food Products joint venture. Sales in 2002 under our wholesale milk marketing
program decreased $108.5 million, or 11.6%, to $827.0 million, compared to
$935.5 million in 2001. Volume changes in exports, foodservice cheese and other
product categories accounted for the remaining sales decrease of $19.7 million.

     COST OF SALES

     Cost of sales in 2002 decreased $490.0 million to $2,743.9 million,
compared to cost of sales of $3,233.9 million in 2001. In 2002, average butter
market prices decreased $0.55 per pound, while average cheese market prices
decreased $0.25 per pound compared to the same period in 2001. The impact of
these market price changes decreased cost of sales of butter by $182.0 million
and decreased cost of sales of cheese by $52.2 million. Increased volumes of
private label butter sales increased cost of sales $24.2 million over the prior
year. Foodservice butter volume decreases resulted in decreased cost of sales

                                        61


of $7.1 million. Reduced sales of bulk cheese and deli cheese resulted in
decreased cost of sales of $53.3 million and $7.4 million, respectively. Cost of
sales for nonfat dry milk powder, private label butter and cheese in the Western
region decreased $40.2 million, $25.6 million and $12.8 million, respectively.
Higher milk input costs in the Upper Midwest driven, in part, by lower federal
order pool returns resulted in increased cost of sales of $7.4 million. Cow
numbers and milk production have declined in both Minnesota and Wisconsin,
resulting in competitive pressures for milk and higher milk procurement costs.
The decision to exit our cheese manufacturing operations in Poland reduced cost
of sales by $13.9 million. The formation of our Advanced Food Products joint
venture decreased cost of sales by $12.6 million. Cost of sales in 2002 under
our wholesale milk marketing program decreased $105.4 million, or 11.3%, to
$830.3 million, compared to $935.7 million in 2001. Reduced energy costs in 2002
decreased cost of sales by $9.8 million, as compared to 2001. Cost of sales
includes $25.1 million from the start-up of Cheese & Protein International's
cheese and whey plant in Tulare, California. Finally, cost of sales for other
products decreased $24.4 million over the prior-year period. Cost of sales as a
percent of net sales increased 1.3 percentage points from 93.2% in 2001 to 94.5%
in 2002, primarily due to lower sales volumes and decreased commodity prices for
butter and cheese.

  Feed

<Table>
<Caption>
                                                      FOR THE YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                           2002               2001
                                                     ----------------   ----------------
                                                                % OF               % OF
                                                     $ AMOUNT   SALES   $ AMOUNT   SALES
                                                     --------   -----   --------   -----
                                                                (IN MILLIONS)
                                                                       
Net sales..........................................  $2,444.7           $1,864.0
Cost of sales......................................   2,155.3   88.2     1,691.3   90.7
</Table>

     NET SALES

     Net sales in 2002 increased $580.7 million, or 31.2%, to $2,444.7 million,
compared to net sales of $1,864.0 million in 2001. The acquisition of Purina
Mills contributed $686.8 million in incremental sales. This increase was
partially offset by declines in Land O'Lakes Farmland Feed branded sales. Sales
of bulk phosphates decreased $19.2 million due to the sale of this business to a
third party in the first quarter of 2002. Sales in our Land O'Lakes Farmland
Feed animal health products decreased $17.5 million as a result of a realigned
marketing arrangement with a large vendor whereby the vendor sells product
directly to our customers in exchange for a margin-based fee. Swine feed sales
of our Land O'Lakes Farmland Feed branded products decreased $16.3 million as a
result of decreased volumes and depressed market prices for hog producers
caused, in part, by excess food proteins in the U.S. market. Sales in our wholly
and majority owned subsidiaries declined $15.7 million primarily as the result
of exiting a joint venture operation manufacturing catfish feeds early in 2002.
Sales in our International division decreased $12.4 million, primarily as a
result of exiting our Poland operations. Sales in our medicated feed additives
business declined $5.1 million due to lower volumes. Sales of Land O'Lakes
Farmland Feed branded beef feeds decreased $4.8 million, primarily due to the
effect of warmer than average winter weather in early 2002 and excess food
proteins in the U.S. market. Sales in our warehouse ingredient area declined by
$3.1 million due to lower volumes. On the other hand, sales in our animal milk
products area increased $2.3 million as a result of strong volumes. Sales in our
dairy feeds area increased $1.5 million, driven by strong sales of simple blends
in our Western region. Changes in other feed categories amounted to a decrease
of $12.7 million. Finally, sales from ingredient merchandising decreased $10.5
million, or 2.1%, from $500.2 million in 2001 to $489.7 million in 2002.

     COST OF SALES

     Cost of sales in 2002 increased $464.0 million, or 27.4%, to $2,155.3
million compared to $1,691.3 million in 2001. The acquisition of Purina Mills
added $570.3 million in cost of sales in 2002. This increase was partially
offset by a decrease in Land O'Lakes Farmland Feed branded product lines. Cost
of sales in our wholly and majority owned subsidiaries declined $18.5 million,
primarily the result of

                                        62


exiting a joint venture manufacturing catfish feed in early 2002. Cost of sales
of bulk phosphates decreased $17.0 million as we sold this business during the
first quarter of 2002. Cost of sales for Land O'Lakes Farmland Feed animal
health products decreased $16.6 million as a result of a realigned marketing
arrangement with a large vendor whereby the vendor sells product directly to our
customers in exchange for a margin-based fee. Land O'Lakes Farmland Feed branded
swine cost of sales decreased $9.6 million. Cost of sales in our International
division decreased $10.5 million primarily due to the exit of our Mexico and
Poland operations in 2002. Land O'Lakes Farmland Feed branded beef feeds cost of
sales decreased $2.3 million, due to slower sales as a result of warm winter
weather early in 2002. Cost of sales in our warehouse ingredients and medicated
feed additives areas declined $1.9 million and $2.6 million, respectively, due
to lower volumes. Cost reductions from the integration efforts related to Purina
Mills reduced our cost of sales by $7.8 million. Cost of sales in our dairy feed
area increased $3.0 million, primarily as a result of strong sales in our
Western region. Patronage income, which is recorded as a reduction of cost of
sales, decreased $2.9 million. An unrealized hedging gain in 2002 related to
corn and soybean meal futures contracts decreased cost of sales by $0.2 million,
compared to an increase from an unrealized hedging loss of $3.7 million in 2001,
resulting in a cost of sales decrease of $3.9 million. Cost of sales decreased
$10.4 million as a result of the decline in ingredient merchandising sales. Cost
of sales as a percent of net sales decreased 2.5 percentage points, from 90.7%
in 2001 to 88.2% in 2002. The decrease was due primarily to certain Purina Mills
products, which carry a comparatively higher margin than our traditional product
lines, stronger margins in our aquaculture area and strong sales in our milk
replacer areas.

  Seed

<Table>
<Caption>
                                                       FOR THE YEARS ENDED DECEMBER 31,
                                                      -----------------------------------
                                                            2002               2001
                                                      ----------------   ----------------
                                                                 % OF               % OF
                                                      $ AMOUNT   SALES   $ AMOUNT   SALES
                                                      --------   -----   --------   -----
                                                                 (IN MILLIONS)
                                                                        
Net sales...........................................   $406.9             $413.6
Cost of sales.......................................    353.9    87.0      354.2    85.6
</Table>

     NET SALES

     Net sales in 2002 decreased $6.7 million, or 1.6%, to $406.9 million,
compared to net sales of $413.6 million in 2001. Continued volume growth in both
proprietary and partnered categories resulted in increased sales of corn of
$21.9 million, or 21.4%. As in 2001, we shipped product early in the fourth
quarter of 2002 which resulted in incremental sales of $12.4 million, primarily
in partnered corn and soybean seed. A change in billing for technology fees
collected on behalf of one of our third-party suppliers added $10.8 million to
sales and cost of sales. However, these sales increases were more than offset by
volume declines in other seed categories, such as soybeans and turf seed.
Soybean sales declined $36.8 million in 2002, or 23.8%, mainly as the result of
less acres planted, the discontinuance of a partnered soybean brand and smaller
seed sizes. Turf sales declined $9.6 million, or 23.9%, primarily due to
decreased volumes as a result of weak turf markets. Volume declines in other
seed categories resulted in a sales decrease of $5.4 million.

     COST OF SALES

     Cost of sales in 2002 decreased $0.3 million, or 0.1%, to $353.9 million,
compared to cost of sales of $354.2 million in 2001. Continued volume growth in
both proprietary and partnered categories resulted in increased cost of sales
for corn of $16.1 million, or 17.6%. As in 2001, we shipped product early in the
fourth quarter of 2002 which resulted in incremental cost of sales of $13.8
million, primarily in partnered corn and soybean seed. A change in billing for
technology fees collected on behalf of one of our third-party suppliers added
$10.8 million to cost of sales. This increase in cost of sales was more than
offset by cost of sales declines in other seed categories, such as soybeans and
turf seed. Cost of sales for soybeans declined $31.1 million in 2002, or 22.9%,
mainly as the result of less acres planted, the discontinuance of a

                                        63


partnered soybean brand and smaller seed sizes. Cost of sales for turf seed
declined $9.6 million, or 27.0%, primarily due to decreased volumes as a result
of weak turf markets. Changes in product mix, particularly in alfalfa, accounted
for an increase in cost of sales of $4.3 million. An unrealized hedging gain on
soybean futures contracts of $2.3 million in 2002, compared to an unrealized
hedging loss of $2.3 million in 2001, decreased cost of sales by $4.6 million.
Cost of sales as a percent of net sales increased 1.4 percentage points, from
85.6% in 2001 to 87.0% in 2002, primarily due to a change in product mix.

  Swine

<Table>
<Caption>
                                                      FOR THE YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                           2002               2001
                                                     ----------------   ----------------
                                                                % OF               % OF
                                                     $ AMOUNT   SALES   $ AMOUNT   SALES
                                                     --------   -----   --------   -----
                                                                (IN MILLIONS)
                                                                       
Net sales..........................................   $83.2              $109.9
Cost of sales......................................    93.5     112.4      97.0    88.3
</Table>

     NET SALES

     Net sales in 2002 decreased $26.7 million, or 24.3%, to $83.2 million,
compared to $109.9 million in 2001. The number of market hogs sold decreased by
91,807 and the average weight per market hog sold decreased 1.8 pounds, with a
corresponding sales decrease of $11.7 million. Reduced consumer demand, caused,
in part, by a protein glut in the U.S. markets, decreased the average market
price in 2002 to $35.86 per hundredweight versus an average market price of
$46.52 in 2001. The decrease in average market hog prices of $10.46 per
hundredweight decreased sales by $14.5 million. We signed a packer agreement
with IBP, Inc. effective September 25, 2000, which ties the price we receive for
market hogs to the price that the packer receives for pork products. In 2002,
this agreement increased our sales by $2.9 million compared to 2001. The number
of feeder pigs sold under contract increased by 9,216, with a corresponding
sales increase of $0.5 million. The average price per feeder pig sold under
contract decreased $0.48 from $48.04 in 2001 to $47.56 in 2002, which decreased
sales by $0.3 million. This decrease was due primarily to the fact that some
contracts are based on futures markets. The average price per feeder pig sold on
the open market decreased $14.84, from $49.17 in 2001 to $34.33 in 2002, which
decreased sales by $2.6 million.

     COST OF SALES

     Cost of sales in 2002 decreased $3.5 million, or 3.6%, to $93.5 million,
compared to $97.0 million in 2001. Reduced unit sales decreased cost of sales by
$9.7 million. In our cost-plus program, the decreased market price fell below
the program's floor price to independent producers, which increased cost of
sales by $6.2 million. Improved productivity decreased the cost per unit, which
decreased cost of sales by $0.5 million. An unrealized hedging loss increased
cost of sales by $0.9 million in 2002, compared to an unrealized hedging loss of
$0.4 million in 2001, resulting in a net increase in cost of sales of $0.5
million. Cost of sales as a percent of net sales increased 24.1 percentage
points from 88.3% to 112.4% of sales, primarily due to the decrease in hog
market prices which lowered swine net sales.

LIQUIDITY AND CAPITAL RESOURCES

  OVERVIEW

     We rely on cash from operations, borrowings under our bank facilities and
bank term debt, and other institutionally placed funded debt as the main sources
for financing working capital requirements, additions to property, plant and
equipment as well as acquisitions and investments in joint ventures. Other
sources of funding consist of leasing arrangements, a receivables securitization
and the sale of non-strategic assets.

     Total long-term debt, including the current portion, was $1,073.2 million
as of December 31, 2003 compared to $1,111.9 million as of December 31, 2002.
The decrease was due to debt repayments of

                                        64


$304.9 million, somewhat offset by the issuance of $175 million in second lien
notes and the consolidation of MoArk which had long-term debt of $75.8 million
as of December 31, 2003.

     Our primary sources of debt at December 31, 2003 included a $250 million
revolving credit facility (of which $205.2 million was available), a $92 million
bank Term A loan and a $152 million institutional Term B loan, all of which are
secured by the majority of the Company's assets. On March 31, 2004, we paid the
outstanding principal amount of the Term A loan and paid down the outstanding
principal amount of Term B loan by $24.0 million to $118.4 million. In addition,
we have $175 million in second lien notes, $350 million in unsecured notes, and
$191 million of capital securities. For more information, please see the caption
below entitled "Principal Debt Facilities."

     Other debt at December 31, 2003 included approximately $15 million of
Industrial Development Bonds, $101 million of long and short-term debt related
to MoArk, and $98 million of miscellaneous other debt obligations. Land O'Lakes
does not provide any guarantees or support for MoArk's debt. In addition, the
Company entered into a $100 million receivables securitization program in the
fourth quarter of 2001 to reduce overall financing costs. At December 31, 2003,
$20 million was outstanding under this facility and was not reflected on our
consolidated balance sheet. On March 31, 2004, we expanded the facility to $200
million. At March 31, 2004 $120.0 million was outstanding under this facility. A
more complete description of this accounts receivable securitization program is
found below under the caption, "Off-balance Sheet Arrangements."

     Our principal liquidity requirements are to service our debt and meet our
working capital and capital expenditure needs. As of December 31, 2003, $205.2
million was available under a $250 million revolving credit facility for working
capital and general corporate purposes, after giving effect to $44.8 million of
outstanding letters of credit, which reduce availability. There were no draws on
the facility as of December 31, 2003. Our peak borrowing on the revolving credit
facility in 2003 was $43.5 million in April. In addition, the Company had excess
availability under the receivables securitization program of $67.8 million as of
December 31, 2003, and available cash on hand of $110.3 million.

     We expect that funds from operations and available borrowings under our
revolving credit facility and receivables securitization facility will provide
sufficient working capital to operate our business, to make expected capital
expenditures and to meet liquidity requirements through at least the next twelve
months, including debt service on our term debt, the revolving credit
facilities, the 9% senior secured notes, and our 8 3/4% senior unsecured notes.

     In January 2004, we amended our revolving credit facility to an aggregate
amount not to exceed $185 million. For more information regarding the amended
credit facility, please see the caption below entitled "Principal Debt
Facilities."

     Concurrently with the March 31, 2004 amendment of the receivables
securitization program, we sold additional receivables and applied the proceeds
from the expansion to our outstanding senior bank facilities, which included the
mandatory payment in full of our term loan A facility and prepayment of $24.0
million of the term loan B facility.

  CASH FLOWS

     The following table summarizes the key elements for our cash flows for the
last three years:

<Table>
<Caption>
                                                            2003      2002     2001
                                                           -------   ------   -------
                                                                 (IN MILLIONS)
                                                                     
Net cash provided by operating activities................  $ 227.5   $ 22.0   $ 274.3
Net cash used by investing activities....................    (35.2)    (4.2)   (461.2)
Net cash (used by) provided by financing activities......   (146.3)   (83.6)    313.1
</Table>

     Operating Activities.  Net cash provided by operating activities increased
$205.5 million in 2003 compared to 2002. The increase was largely due to the
$115.0 million increase in earnings (loss) from operations as well as an
increase of $60.4 million in cash proceeds from legal settlements. In 2003, no

                                        65


contributions were made to our pension plan compared to a $67.9 million
discretionary contribution made in 2002. The increase was partially offset by a
$32 million increase in working capital requirements. The $252.3 million
decrease in cash from operating activities in 2002 as compared to 2001 was
primarily a result of $105.8 million reduction in earnings from operations and
changes in working capital.

     Investing Activities.  Net cash used by investing activities was $35.2
million for 2003 compared to $4.2 million for 2002. The increased use in 2003
was primarily due to the establishment of a $20.0 million restricted cash
account to support the CPI capital lease. For more information regarding the CPI
capital lease, see the subheading "Capital Leases" below. Also, the cash used by
investing activities was offset by proceeds from sales of investments and
business divestitures totaling $4.8 million in 2003 as compared to $43.4 million
in 2002. Partly offsetting the increase in cash used by investing activities was
$10.8 million increase in dividends received primarily from our equity
investment in Agriliance, LLC and equity investments held by our MoArk joint
venture. In 2001 the primary use of cash for investing activities related to the
Purina Mills acquisition in October of that year.

     Financing Activities.  During 2003, our financing activities resulted in a
cash outflow of $146.3 million compared to our outflow of $83.6 million in 2002.
We issued $175 million senior secured notes in December 2003 which were used
entirely to make prepayments on Term A and Term B loans. Additional payments in
2003 on Term A and Term B loans were $99.8 million. Other long-term debt
principal payments for 2003 were $30.1 million. In 2003, we also paid $24.4
million in cash for redemption of member equities. For the year ended December
31, 2002, we made payments of $62.0 million on existing long-term debt and
payments of $37.9 million for redemption of member equities. For the year ended
December 31, 2001, proceeds of $1,369.5 million resulted from new financing
related to the Purina Mills acquisition offset by the payment of $935.1 million
on existing long-term debt and the payment of $53.8 million on short-term debt.

  CASH REQUIREMENTS

     At December 31, 2003, we had certain contractual obligations, which require
us to make payments as follows:

<Table>
<Caption>
                                             PAYMENTS DUE BY YEAR (AS OF DECEMBER 31, 2003)
                                       -----------------------------------------------------------
                                                    LESS THAN                            MORE THAN
CONTRACTUAL COMMITMENTS                  TOTAL        1 YEAR     1-3 YEARS   3-5 YEARS    5 YEARS
- -----------------------                ----------   ----------   ---------   ---------   ---------
                                                             (IN THOUSANDS)
                                                                          
Debt and leases:
  Revolving credit facility(1).......  $       --   $       --   $     --    $     --    $     --
  Long-term debt.....................   1,073,223        7,841    119,459     167,548     778,375
  Obligations under capital lease....     110,049       10,399     20,304      20,471      58,875
  Operating leases...................     116,996       31,678     48,429      26,463      10,426
Other:
  Madison Dairy purchase
     payment(2)......................      26,461           --     26,461          --          --
  MoArk minimum payment
     obligation(3)...................      32,670           --         --      32,670          --
  Swine contract payments(4).........     169,529       33,396     51,140      37,641      47,352
  Non-cancelable purchase
     commitments(5)..................   1,397,000    1,397,000         --          --          --
  Other obligations(6)...............      32,781       23,750      6,100       1,832       1,099
                                       ----------   ----------   --------    --------    --------
     Total contractual
       obligations(7)................  $2,958,709   $1,504,064   $271,893    $286,625    $896,127
                                       ==========   ==========   ========    ========    ========
</Table>

- ---------------

(1) Maximum $250 million facility, of which $205.2 million was available as of
    December 31, 2003. A total of $44.8 million of this commitment was
    unavailable due to outstanding letters of credit. This facility was undrawn
    as of December 31, 2003. In January 2004, we amended our revolving credit

                                        66


    facility. For more information regarding the amended credit facility, please
    see the caption below entitled "Principal Debt Facilities."

(2) Amount represents the remaining amount to be paid for the acquisition of
    Madison Dairy Produce Company.

(3) Amount represents the present value of future minimum payment for the 42.5%
    interest in MoArk owned by our joint venture partner. See "Summary -- The
    Company -- other segments, joint ventures and investments -- MoArk LLC" for
    a discussion of this payment obligation.

(4) Amounts include contractual commitments to purchase feeder pigs and producer
    services related to our swine segment and similar commitments in Purina
    Mills, accounted for in the Feed segment.

(5) Amounts primarily for raw materials in our dairy foods, feed and seed
    segments. These purchase commitments, estimated for this table, are
    contracted on an annual basis.

(6) Amounts primarily represent contractual commitments to purchase marketing
    and consulting services and capital equipment.

(7) Does not include contingent obligations under our pension and postretirement
    plans. For accounting disclosures of our pension and postretirement
    obligations see Note 14 in the consolidated financial statements of Land
    O'Lakes.

     We expect total capital expenditures to be approximately $100 million in
2004, of which approximately $30 million relates to the Phase II installation at
CPI's Tulare, California facility and $19.4 million is contractually obligated
and included in the table above. Of such amounts, we currently estimate that a
minimum range of $35 million to $45 million of ongoing maintenance capital
expenditures will be required. We had $74.1 million in capital expenditures for
the year ended December 31, 2003, compared to $87.4 million in capital
expenditures for the year ended December 31, 2002.

     In 2004, we expect our total cash payments to members to be at least $32
million for revolvement, cash patronage and estates and age retirements.

     In 2004, we anticipate our total cash payments for interest on our
short-term and long-term debt obligations to be approximately $75 million, which
amount is not included in the table above.

  PRINCIPAL DEBT FACILITIES

     The principal term loans consist of a $325.0 million syndicated Term A loan
facility and a final maturity date of October 10, 2006, and a $250 million
syndicated Term B loan facility with an outstanding balance of $152.4 million as
of December 31, 2003 and a final maturity of October 10, 2008. During December
2003, the Company completed a $175 million bond offering of 9% senior secured
notes due 2010. The proceeds of the offering were used to make prepayments on
the Term A loan of $122.5 million and on the Term B loan of $52.5 million,
decreasing the outstanding balance of the Term A loan to $92.5 million, as of
December 31, 2003, and the outstanding balance of the Term B loan facility to
$152.4 million as of December 31, 2003. In February 2004, the Company made
further prepayments on the Term A loan of $16.5 million and Term B loan of $10
million. On March 31, 2004, the Company made an additional prepayment on the
Term A loan of $76.0 million and on the Term B loan of $24.0 million. The Term A
loan facility was prepayable at any time without penalty and was completely paid
off with the March 31, 2004 prepayment.

                                        67


     The amortization schedule for the Term B loan facility, after giving effect
to the February and March 2004 prepayments, is provided below.

<Table>
<Caption>
                                                                 TERM LOAN B
                                                               ----------------
                                                               ($ IN THOUSANDS)
                                                            
2004 (remaining as of 3/31/04)..............................       $     --
2005........................................................          1,100
2006........................................................          1,466
2007........................................................          1,466
2008........................................................        114,341
                                                                   --------
  Total.....................................................       $118,373
                                                                   ========
</Table>

     As of December 31, 2003, our $250.0 million revolving credit facility was
scheduled to terminate on June 28, 2004. In January 2004, the Company completed
an amendment to this credit facility. Under the amendment, the lenders have
committed to make advances and issue letters of credit until January 2007 in the
aggregate amount not to exceed $185 million, subject to a borrowing base
limitation. The amendment also increases the amount available for the issuance
of letters of credit under the revolving facility from $50 million to $75
million.

     Borrowings under the term loans and the revolving credit facility bear
interest at variable rates (either LIBOR or an Alternative Base Rate) plus
applicable margins. The margins are dependent upon Land O'Lakes credit ratings
in the case of the Term A loan, and on the Company's leverage ratio in the case
of the revolving credit facility. The margin on the Term B loan is fixed. As of
December 31, 2003, interest rates on the Term A and Term B loans were 3.93% and
4.68%, respectively.

     The Term B loan facility is prepayable with a penalty of 1% through October
10, 2004 and no penalty thereafter. The Term B loan is subject to mandatory
prepayments, subject to certain limited exceptions, in an amount equal to (1)
50% of excess cash flow as defined in the facility agreement, of Land O'Lakes
and the restricted subsidiaries measured annually following year end, (2) 100%
of the net cash proceeds of asset sales and dispositions of property of Land
O'Lakes and the restricted subsidiaries, to the extent not reinvested, (3) 100%
of any casualty or condemnation receipts by Land O'Lakes and the restricted
subsidiaries, to the extent not used to repair or replace assets, (4) 100% of
joint venture dividends or distributions received by Land O'Lakes or the
restricted subsidiaries, to the extent that they relate to the sale of property,
casualty or condemnation receipts, or the issuance of any equity interest in the
joint venture, (5) 100% of net cash proceeds from the sale of inventory or
accounts receivable in a securitization transaction to the extent cumulative
proceeds from such transactions exceed $100.0 million and (6) 100% of net cash
proceeds from the issuance of unsecured senior or subordinated indebtedness
issued by Land O'Lakes. In 2003, we made $195.8 million of prepayments on the
Term A loan and $79.0 million of prepayments on the Term B loan, of which $224.8
million was mandatory and $50.0 million was optional. In February 2004, we made
a mandatory prepayment of $26.5 million on Term A and Term B loans based on the
excess cash flow calculation for December 31, 2003. In March 2004, we made a
mandatory prepayment of $100 million on Term A and Term B loans due to
additional cash received from drawing down the amount of the expansion of our
accounts receivable securitization.

     In December 2003, we issued $175 million of senior secured notes that
mature on December 15, 2010. Proceeds from the issuance were used to make
payments on the Term A loan of $122.5 million and on the Term B loan of $52.5
million. These notes bear interest at a fixed rate of 9%, payable on June 15 and
December 15 each year. The notes are callable beginning in year four at a
redemption price of 104.5%. In year five, the redemption price is 102.25%. The
notes are callable at par beginning in year six.

     In November 2001, we issued $350 million of senior unsecured notes that
mature on November 15, 2011. Proceeds from the issuance were used to refinance
the Company in connection with the acquisition of Purina Mills. These notes bear
interest at a fixed rate of 8 3/4%, payable on May 15 and November 15 each year.
The notes are callable beginning in year six at a redemption price of 104.375%.
In years seven

                                        68


and eight, the redemption price is 102.917% and 101.458%, respectively. The
notes are callable at par beginning in year nine.

     In 1998, Capital Securities in an amount of $200 million were issued by our
trust subsidiary, and the net proceeds were used to acquire a junior
subordinated note of Land O'Lakes. The holders of the securities are entitled to
receive dividends at an annual rate of 7.45% until the securities mature in
2028. The payment terms of the Capital Securities correspond to the payment
terms of the junior subordinated debentures, which are the sole asset of the
trust subsidiary. Interest payments on the debentures can be deferred for up to
five years, and the obligations under the debentures are junior to all of our
debt. As of December 31, 2003, the outstanding balance of Capital Securities was
$190.7 million.

     The credit agreements relating to the term loans and revolving credit
facility and the indentures relating to the 8.75% senior unsecured notes and the
9.0% senior secured notes impose certain restrictions on us, including
restrictions on our ability to incur indebtedness, make payments to members,
make investments, grant liens, sell our assets and engage in certain other
activities. In addition, the credit agreements relating to the term loans and
revolving credit facility require us to maintain an interest coverage ratio and
a leverage ratio. Theses actual and required ratios for the years ended December
31, 2003 and 2002 are as follows:

<Table>
<Caption>
                                                          AT DECEMBER 31,   AT DECEMBER 31,
                                                               2003              2002
                                                          ---------------   ---------------
                                                                      
Actual Interest Coverage Ratio..........................     4.55 to 1         3.52 to 1
Required Interest Coverage Ratio:
  Must be at least......................................     2.50 to 1         2.50 to 1
Actual Leverage Ratio...................................     2.62 to 1         3.88 to 1
Required Leverage Ratio:
  Must be no greater than...............................     3.75 to 1         4.25 to 1
</Table>

     An amendment to the credit agreements in January 2004 increased the
required maximum leverage ratio to 4.75 to 1. The ratio steps down to 4.5 to 1
for the December 31, 2004 calculation, 4.0 to 1 for the December 31, 2005
calculation and to 3.75 to 1 for the December 31, 2006 calculation and
thereafter.

     Indebtedness under the term loans and revolving credit facility is secured
by substantially all of the material assets of Land O'Lakes and its wholly-owned
domestic subsidiaries (other than LOL Finance Co. and LOLFC, LLC) and Land
O'Lakes Farmland Feed and its wholly-owned domestic subsidiaries (other than LOL
Farmland Feed SPV, LLC), including real and personal property, inventory,
accounts receivable (other than those receivables which have been sold in
connection with our receivables securitization), intellectual property and other
intangibles. Indebtedness under the term loans and revolving credit facility is
also guaranteed by our wholly-owned domestic subsidiaries (other than LOL
Finance Co. and LOLFC, LLC) and Land O'Lakes Farmland Feed and its wholly-owned
domestic subsidiaries (other than LOL Farmland Feed SPV, LLC). The 9% senior
notes are secured by a second lien on essentially all of the assets which secure
the term loans and the revolving credit agreement, and are guaranteed by the
same entities. The 8 3/4% senior notes are unsecured but are guaranteed by the
same entities that guarantee the obligations under the term loans and revolving
credit facility.

  OFF-BALANCE SHEET ARRANGEMENTS

     In order to reduce overall financing costs, we entered into a revolving
receivables securitization program with CoBank in December 2001 for up to $100
million in advances against eligible receivables. Under this program, Land
O'Lakes, Land O'Lakes Farmland Feed LLC and Purina Mills, LLC sell feed, seed
and certain swine receivables to LOL Farmland Feed SPV, LLC, a limited purpose
wholly-owned subsidiary of Land O'Lakes Farmland Feed LLC. This subsidiary is a
qualifying special purpose entity (QSPE) under applicable accounting rules. The
QSPE was established for the limited purpose of purchasing and obtaining
financing for these receivables. The transfers of the receivables to the QSPE
are structured as sales and, in accordance with applicable accounting rules,
these receivables are not reflected

                                        69


in the consolidated balance sheets of Land O'Lakes Farmland Feed LLC or Land
O'Lakes. The QSPE purchases the receivables with a combination of cash initially
received from CoBank, equal to the present value of eligible receivables
multiplied by the agreed advance rate; and notes, equal to the unadvanced
present value of the receivables. Land O'Lakes and the other receivables sellers
are subject to credit risk related to the repayment of the QSPE notes, which in
turn is dependent upon the ultimate collection on the QSPE's receivables pool.
Accordingly, we have retained reserves for estimated losses. As of December 31,
2003, $20.0 million was drawn under this securitization.

     On March 31, 2004, we completed an amendment to our receivables
securitization facility. Under the amendment, the facility was increased from
$100 million to $200 million. The amendment incorporates receivables generated
in our dairy segment. The facility already included receivables generated in our
feed, seed and swine segments. In addition, the amendment increases the
facility's term from one year to three years. Concurrently with the amendment,
we sold additional receivables under the expanded facility and applied the
proceeds from the expansion to our outstanding senior bank facilities, which
included the mandatory payment in full of our term loan A facility. In
connection with this sale the lenders under our senior bank facilities and the
trustee under the indenture released their respective security interests in the
additional receivables sold. The amendment did not include any further material
modifications to the receivables securitization facility.

     In addition, we lease various equipment and real properties under long-term
operating leases. Total consolidated rental expense was $51.7 million for the
year ended December 31, 2003, $44.4 million for the year ended December 31, 2002
and $34.8 million for the year ended December 31, 2001. Most of the leases
require payment of operating expenses applicable to the leased assets. We expect
that in the normal course of business most leases that expire will be renewed or
replaced by other leases.

  CAPITAL LEASES

     Cheese and Protein International (CPI), a consolidated joint venture of
Land O'Lakes, leases the real property, certain equipment and the buildings
relating to its cheese manufacturing and whey processing plant in Tulare,
California (the "Lease"). The Lease is accounted for as a capital lease in our
consolidated financial statements, and as of December 31, 2003 the lease balance
was $99.2 million. The Lease base term commenced on April 30, 2002 and expires
on the fifth anniversary, unless CPI requests, and the lessor approves, one or
more one-year base term extensions, which could extend the base term to no more
than ten years. We have entered into a Support Agreement in connection with the
Lease. Pursuant to this agreement, we can elect one of the following options in
the event CPI defaults on its obligations under the Lease: (i) assume the
obligations of CPI, (ii) purchase the leased assets, (iii) fully cash
collateralize the Lease, or (iv) nominate a replacement lessee to be approved by
the lessor. The lease agreement requires among other things, that CPI maintain
certain financial ratios including minimum tangible net worth and a minimum
fixed charge coverage ratio, and complete certain capital expansion activities
by June 1, 2004. In addition, CPI is restricted as to borrowings and changes in
ownership.

     On March 28, 2003, the CPI lease agreement was amended. The amendment
postponed the measurement of the fixed charge coverage ratio until March 2005.
In addition, Land O'Lakes established a $20 million restricted cash account
(which may be replaced with a letter of credit, at our option) which supports
the lease. The restricted cash account or letter of credit would only be drawn
upon in the event of a CPI default, and would reduce amounts otherwise due under
the lease. This support requirement will be lifted when certain financial
targets are achieved by CPI.

     The annual lease payments are disclosed below based on an assumed interest
rate of 6% and a five-year lease term. The actual lease payments will vary with
short-term interest rate fluctuations, as interest per the lease agreement is
based on LIBOR. At the conclusion of the lease term, CPI is obligated to pay the
remaining lease balance.

                                        70


     The minimum CPI capital lease payments are as follows:

<Table>
<Caption>
YEARS ENDED DECEMBER 31:                                          PAYMENTS
- ------------------------                                       --------------
                                                               (IN THOUSANDS)
                                                            
2004........................................................      $ 14,579
2005........................................................        14,050
2006........................................................        13,514
2007........................................................        74,052
2008........................................................            --
                                                                  --------
  Total minimum lease payments..............................       116,195
Less amount representing interest...........................        16,956
                                                                  --------
  Present value of minimum capital lease payments...........      $ 99,239
                                                                  ========
</Table>

     Our joint venture partner, Mitsui, has a put option for its remaining
interest, which can be exercised beginning on December 31, 2004 and which takes
effect up to nine months following such notice. The put allows Mitsui to sell
its entire remaining interest to us for $3.2 million, which we have reflected as
a liability in the accompanying consolidated financial statements, plus any
future contributions which Mitsui may make. Mitsui may exercise the option
earlier, but only if certain specified actions are deliberately taken by CPI or
Land O'Lakes to Mitsui's material disadvantage. We do not expect that such a
scenario will occur. If we acquire Mitsui's remaining equity interest, and if we
do not replace Mitsui with another partner, CPI would become a restricted
subsidiary under the senior bank facilities at that time. As a restricted
subsidiary under the senior bank facilities, CPI's on-balance sheet debt and
income or loss would be included in the covenant calculations for our senior
bank facilities. Further, as a restricted subsidiary under the senior bank
facilities, CPI would be required to guarantee our senior bank facilities, the
8 3/4% senior unsecured notes and the 9% senior secured notes.

     MoArk, a consolidated joint venture of Land O'Lakes, had capital leases at
December 31, 2003 of $10.8 million for land, buildings, machinery and equipment
at various locations. The interest rates on the capital leases range from 5.22%
to 7.93% with the weighted average rate being 6.94%. The weighted average term
until maturity is four years. Land O'Lakes does not provide any guarantees or
support for any of MoArk's capital leases.

  CRITICAL ACCOUNTING ESTIMATES

     We utilize certain accounting measurements under applicable generally
accepted accounting principles, which involve the exercise of management's
judgment about subjective factors and estimates about the effect of matters
which are inherently uncertain. The following is a summary of those accounting
measurements which we believe are most critical to our reported results of
operations and financial condition.

     Inventory Valuation.  Inventories are valued at the lower of cost or
market. Cost is determined on a first-in, first-out or average cost basis. Many
of our products, particularly in our dairy foods, animal feed and swine
segments, use dairy or agricultural commodities as inputs or constitute dairy or
agricultural commodity outputs. Consequently, our results are affected by the
cost of commodity inputs and the market price of outputs. Government regulation
of the dairy industry and industry practices in animal feed tend to stabilize
margins in those segments but do not protect against large movements in either
input costs or output prices. Such large movements in commodity prices could
result in significant write-downs to our inventories, which could have a
significant negative impact on our operating results.

     We use derivative commodity instruments, primarily futures contracts, in
our operations to lock in our ingredient input prices, primarily for our product
inputs such as milk, butter and soybean oil for dairy foods, soybean meal and
corn for animal feed, and soybeans for crop seed. The degree of our hedging
position varies from less than one percent for butter to nearly 100% for soybean
oil. In addition, purchase agreements with various vendors are used to varying
degrees to lock in input prices. This decreases our

                                        71


exposure to changes in commodity prices. We do not use derivative commodity
instruments for speculative purposes. The futures contracts are not designated
as hedges under Statement of Financial Accounting Standards "(SFAS)" No. 133,
"Accounting for Derivative Instruments and Hedging Activities." The futures
contracts are marked to market (either Chicago Mercantile Exchange or Chicago
Board of Trade) on the last day of each month and gains and losses are
recognized as an adjustment to inventory and cost of sales.

     Allowance for Doubtful Accounts.  We estimate our allowance for doubtful
accounts based on an analysis of specific accounts, an analysis of historical
trends, payment and write-off histories, current sales levels and the state of
the economy. In addition, we estimate losses and retain reserves for the credit
risk related to the repayment of the notes receivable with the qualifying
special purpose entity ("QSPE") (See "Off-balance sheet arrangements"). Our
credit risks are continually reviewed and management believes that adequate
provisions have been made for doubtful accounts. However, unexpected changes in
the financial strength of customers or changes in the state of the economy could
result in write-offs which exceed estimates and negatively impact our financial
results.

     Recoverability of Long-Lived Assets.  Our test for goodwill impairment is a
two-step process and is performed on at least an annual basis. The first step is
a comparison of the fair value of the reporting unit with its carrying amount,
including goodwill. If this step reflects impairment, then the loss would be
measured as the excess of recorded goodwill over its implied fair value. Implied
fair value is the excess of fair value of the reporting unit over the fair value
of all identified assets and liabilities. We assess the recoverability of other
long-lived assets annually or whenever events or changes in circumstances
indicate that expected future undiscounted cash flows might not be sufficient to
support the carrying amount of an asset. We deem an asset to be impaired if a
forecast of undiscounted future operating cash flows is less than an asset's
carrying amount. If an asset is determined to be impaired, the loss is measured
as the amount by which the carrying value of the asset exceeds its fair value.
Changes in our business strategies and/or changes in the economic environment in
which we operate may result in future impairment charges.

RECENT ACCOUNTING PRONOUNCEMENTS

     On January 17, 2003, the Financial Accounting Standards Board ("FASB")
issued Interpretation No. 46, "Consolidation of Variable Interest Entities, an
Interpretation of ARB 51," ("FIN 46"). The primary objectives of FIN 46 are to
provide guidance on the identification and consolidation of variable interest
entities, or VIEs, which are entities for which control is achieved through
means other than through voting rights. As permitted by the Interpretation, we
early-adopted FIN 46 as of July 1, 2003 and began consolidating our joint
venture interest in MoArk LLC ("MoArk"), an egg production and marketing
company. FIN 46 was revised in December 2003 and is effective for us on January
1, 2005. The revision did not have a significant impact on our consolidated
financial statements.

     In May, 2003, the FASB issued Statement of Financial Accounting Standards
150, "Accounting for Certain Financial Instruments with Characteristics of Both
Liabilities and Equity." The statement establishes standards for how an issuer
classifies and measures certain financial instruments with characteristics of
both liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some
circumstances). The statement is effective for us as of January 1, 2004. We have
evaluated the standard and have determined that it will not have an impact on
our consolidated financial statements.

     In December 2003, the FASB revised Statement of Financial Accounting
Standards 132, "Employers' Disclosures about Pensions and Other Postretirement
Benefits." The statement revises the disclosures about pension and other
postretirement benefit plans. It requires additional disclosure regarding
changes in benefit obligations and fair value of plan assets. The statement was
effective for us as of December 31, 2003 and applicable disclosures are included
in our financial statements.

     On January 12, 2004, the FASB issued FASB Staff Position 106-1, "Accounting
and Disclosure Requirements Related to the Medicare Prescription Drug,
Improvement and Modernization Act of 2003"
                                        72


(the "Act"). The position permits a sponsor of a postretirement health care plan
that provides a prescription drug benefit to make a one-time election to defer
accounting for the effects of the Act. Regardless of whether a sponsor elects
that deferral, the position requires certain disclosures pending further
consideration of the underlying accounting issues. The position is effective for
us as of December 31, 2003, and we made the one-time election to defer
accounting for the effects of the Act.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

  COMMODITY RISK

     In the ordinary course of business, we are subject to market risk resulting
from changes in commodity prices associated with dairy and other agricultural
markets. See "Overview -- Factors affecting comparability -- Dairy and
agricultural commodity inputs and outputs." To manage the potential negative
impact of price fluctuations, we engage in various hedging and other risk
management activities.

     As part of our trading activity, we utilize futures and option contracts
offered through regulated commodity exchanges to reduce risk on the market value
of our inventories and our fixed or partially fixed purchase and sale contracts.
We do not utilize hedging instruments for speculative trading purposes.

     Certain commodities cannot be hedged with futures or option contracts
because such contracts are not offered for these commodities by regulated
commodity exchanges. Inventories and purchase contracts for those commodities
are hedged with forward sales contracts to the extent practical so as to arrive
at a net commodity position within the formal position limits set by us and
deemed prudent for each of those commodities. Commodities for which future
contracts and options are available are also typically hedged first in this
manner, with futures and options used to hedge within position limits that
portion not covered by forward contracts.

     The notional or contractual amount of futures contracts provides an
indication of the extent of our involvement in such instruments for the dates
and the periods provided below, but does not represent exposure to market risk
or future cash requirements under certain of these instruments. A summary of our
futures contracts follows:

<Table>
<Caption>
                                                           AT DECEMBER 31,
                                               ---------------------------------------
                                                      2003                 2002
                                               ------------------   ------------------
                                               NOTIONAL    FAIR     NOTIONAL    FAIR
                                                AMOUNT     VALUE     AMOUNT     VALUE
                                               --------   -------   --------   -------
                                                           (IN THOUSANDS)
                                                                   
Commodity futures contracts
  Commitments to purchase....................  $179,004   $13,384   $108,359   $(4,543)
  Commitments to sell........................   (43,052)     (517)   (56,969)     (615)
                                               --------   -------   --------   -------
     Total outstanding derivatives...........  $135,952   $12,867   $ 51,390   $(5,158)
                                               ========   =======   ========   =======
</Table>

<Table>
<Caption>
                                                       YEAR ENDED DECEMBER 31,
                                             -------------------------------------------
                                                     2003                   2002
                                             --------------------   --------------------
                                                         REALIZED               REALIZED
                                             NOTIONAL     GAINS     NOTIONAL     GAINS
                                              AMOUNT     (LOSSES)    AMOUNT     (LOSSES)
                                             ---------   --------   ---------   --------
                                                           (IN THOUSANDS)
                                                                    
Commodity futures contracts
  Total volume of exchange traded
     contracts:
  Commitments to purchase..................  $ 769,218    $4,652    $ 185,564   $(3,874)
  Commitments to sell......................  $(535,935)   $1,479    $(167,410)  $ 1,093
</Table>

                                        73


  INTEREST RATE RISK

     We manage interest expense using a mix of fixed and floating rate debt. As
of December 31, 2003, we had $244.8 million in floating rate debt outstanding
under the credit agreements relating to the term loans and revolving credit
facility. Also at December 31, 2003 we had $110 million for obligations under
capital lease which have lease payments that fluctuate with short-term interest
rates. Interest rate changes generally do not affect the market value of
floating rate debt but do impact the amount of our interest payments and,
therefore, our future earnings and cash flows. Holding other variables constant,
including levels of indebtedness, a one-percentage point increase in interest
rates would have an estimated negative impact on pretax earnings and cash flows
for 2004 of approximately $3.5 million. The fixed rate debt as of December 31,
2003 totaled $762.6 million. A 10% adverse change in market rates would
potentially impact the fair value of our fixed rate debt by $11 million.

     In April 2004, we entered into two $50 million fixed-to-floating interest
rate swaps in an effort to return to historical exposure levels for floating
interest rate debt. These swaps are designed to mirror the terms of the 8 3/4%
notes and will effectively convert $100 million of such notes from a fixed 8.75%
rate to an effective rate of approximately LIBOR plus 406 basis points. We are
considering an additional $50 million transaction subject to market conditions.

  INFLATION RISK

     Inflation is not expected to have a significant impact on our business,
financial condition or results of operations. We generally have been able to
offset the impact of inflation through a combination of productivity
improvements and price increases.

LAND O'LAKES FARMLAND FEED LLC

OVERVIEW

  General

     Land O'Lakes Farmland Feed produces, markets and distributes animal feed
such as ingredient feed, formula feed, milk replacers, vitamins and additives to
both commercial and lifestyle customers for a wide variety of animals, including
dairy cattle, beef cattle, swine, poultry, horses and other specialty animals
such as laboratory and zoo animals. Farmers and specialized livestock producers
who derive income from the sale of milk, eggs, poultry and livestock use Land
O'Lakes Farmland Feed commercial feed products. Customers who own animals
principally for non-commercial purposes use Land O'Lakes Farmland Feed lifestyle
feed products. The company markets its lifestyle animal feed products, other
than dog and cat food, under the brands Purina, Chow and the "Checkerboard" Nine
Square logo. The company also markets its animal feed products under the LAND O
LAKES Feed label.

     Land O'Lakes Farmland Feed was formed in October 2000 through the
combination of the feed businesses of Land O'Lakes, Inc. and Farmland Industries
Inc. Based on their relative contributions, Land O'Lakes, Inc. and Farmland
Industries, Inc. had ownership interests of 69.2% and 30.8%, respectively, at
the time of formation. Subsequent to the formation, the ownership interests were
changed to 73.7% and 26.3%, respectively, due to additional capital
contributions by Land O'Lakes, Inc., as well as an adjustment to the initial
revenue stream contribution.

     In October 2001, Land O'Lakes acquired Purina Mills, Inc. and contributed
the business to Land O'Lakes Farmland Feed in consideration of an increase in
Land O'Lakes' ownership interest from 73.7% to 92.0%. The total purchase price
of the Purina Mills acquisition was $358.6 million. The acquisition added $86.9
million of goodwill and $98.9 million of other intangible assets to the balance
sheet of Land O'Lakes Farmland Feed. Land O'Lakes financed the acquisition and
refinanced outstanding indebtedness of Land O'Lakes and Purina Mills through a
combination of secured bank revolving credit and term debt and the issuance of
$350.0 million of unsecured senior notes due 2011. Land O'Lakes Farmland Feed
and its wholly-owned domestic subsidiaries (other than LOL Farmland Feed SPV,
LLC) have guaranteed this indebtedness and have secured that obligation with
substantially all assets.

                                        74


  CONSOLIDATED AND UNCONSOLIDATED BUSINESSES

     Land O'Lakes Farmland Feed has numerous business activities that are not
wholly owned. The results of the majority and wholly-owned businesses are fully
consolidated, including the results of Heritage Trading Company, LLC, an animal
health, farm and ranch product joint venture formed in 2003. The minority
owners' share in these businesses is eliminated in the consolidated financial
statements. Most of the investments in joint ventures in which Land O'Lakes
Farmland Feed owns 50% or less of the governance rights are accounted for under
the equity method of accounting. In 2003, unconsolidated businesses contributed
earnings of $1.4 million, compared to earnings of $1.0 million in 2002 and
earnings of $2.6 million in 2001. Its investments in unconsolidated businesses
as of December 31, 2003 was $19.9 million, compared to $23.0 million as of
December 31, 2002 and $31.5 million as of December 31, 2001. Cash flow from
investment in unconsolidated businesses in 2003 was $2.0 million, compared to
$3.7 million in 2002 and $0.0 million in 2001.

  MERCHANDISING ACTIVITIES

     In addition to selling its own products, Land O'Lakes Farmland Feed buys
and sells or brokers for a fee soybean meal and other feed ingredients. Land
O'Lakes Farmland Feed markets these ingredients to its local member cooperatives
and to other feed manufacturers, which use them to produce feed. Although this
activity generates substantial revenues, it is a very low-margin business.
However, Land O'Lakes Farmland Feed benefits from increased purchasing power,
resulting in lower prices for feed manufacturing inputs. In 2003, ingredient
merchandising generated net sales of $521.9 million, or 21.2% of its net sales,
and a gross profit of $15.5 million, or 5.6% of its gross profit.

  SEASONALITY

     The feed business is seasonal, with a higher percentage of the feed volume
sold, and earnings being generated, during the first and fourth quarters of the
year. This seasonality is driven largely by weather conditions affecting cattle
product lines. If the weather is particularly cold and wet during the winter,
sales of cattle feed increase as compared with normal seasonal patterns because
the cattle are unable to graze under those conditions and have higher
nutritional requirements. If the weather is relatively warm during the winter,
sales of cattle feed may decrease as compared with normal seasonal patterns
because the cattle may be better able to graze under the warmer conditions.
Other product lines are affected marginally by seasonal conditions, and these
conditions do not materially affect quarter-by-quarter results of operations.

  FACTORS AFFECTING COMPARABILITY

     Many of Land O'Lakes Farmland Feed products use agricultural commodities as
inputs, such as corn, soybean meal, and wheat midds. Through pricing and the use
of risk management tools, the company's results are marginally affected by the
cost of commodity inputs. Industry practices in animal feed pass cost
fluctuations on to the customer in the long term, but do not protect against
large sudden movements in input costs in the short term.

     Land O'Lakes Farmland Feed follows industry standards for feed pricing. The
feed industry generally prices products based on income over ingredient cost per
ton of feed. This practice tends to mitigate the impact of volatility in
commodity ingredient markets on its animal feed profits. As ingredient costs
fluctuate, the changes are generally passed on to customers through weekly or
monthly changes in prices. Accordingly, net sales are less of an indicator of
performance since large fluctuations can occur from period-to-period due to
volatility in the underlying commodity ingredient prices.

     Land O'Lakes Farmland Feed also enters into forward contracts to supply
feed, which currently represent approximately 25% of its feed output. When Land
O'Lakes Farmland Feed enters into these contracts, Land O'Lakes Farmland Feed
also generally enters into forward input supply contracts to lock in its
operating margins.

                                        75


     Changes in commodity grain prices also have an impact on the mix of
products Land O'Lakes Farmland Feed sells. When grain prices are relatively
high, the demand for complete feed rises since many livestock producers are also
grain growers and will sell their grain in the market and purchase complete feed
as needed. When grain prices are relatively low, these producers will feed their
grain to their livestock and purchase premixes and supplements to provide
complete nutrition to their animals. These fluctuations in product mix generally
have minimal effects on the company's operating results. Complete feed has a far
lower margin per ton than supplements and premixes. Thus, during periods of
relatively high grain prices, although its margins per ton are lower, Land
O'Lakes Farmland Feed sells substantially more tonnage because the grain portion
of complete feed makes up the majority of its weight.

     As dairy production shifted from the Upper Midwest to the western United
States, Land O'Lakes Farmland Feed has seen a change in its feed product mix,
with lower sales of complete feed and increased sales of simple blends. Complete
feed is manufactured feed which meets the complete nutritional requirements of
animals, whereas a simple blend is a blending of unprocessed commodities to
which the producer then adds vitamins to supply the animal's nutritional needs.
Simple blends tend to have lower margins than complete feeds. This change in
product mix is a result of differences in industry practices. Dairy producers in
the western United States tend to purchase feed components and mix them at the
farm location rather than purchasing a complete feed product delivered to the
farm. Producers purchase grain blends and concentrated premixes from separate
suppliers. This shift is reflected in increased sales of simple blends in the
company's western feed region and increases in its subsidiaries that manufacture
premixes in the western area. In addition, the increase in vertical integration
of swine and poultry producers has impacted the company's feed product mix by
increasing sales of lower-margin feed products.

     In addition, Land O'Lakes Farmland Feed has seen continued erosion of
commodity feed volumes, mainly related to the low prices in swine and dairy
markets, which has resulted in a liquidation of herds and a decrease in feed
demand. In 2003, dairy feed volumes were down 9% compared to 2002, and there
were also reductions of 10% and 14%, respectively, in poultry and swine feed
volumes. Some of this volume reduction was deliberate due to plant closings and
an increased focus on value-added sales opportunities. The company expects
continued pressure on volumes in dairy, poultry and swine feed to continue in
2004 as further integration occurs in the swine and dairy industries. Beef
livestock feed volumes improved by 5% higher in 2003 versus 2002; although,
there continues to be uncertainty in the beef livestock markets with the impact
of reduced exports after the discovery of BSE in the U.S. marketplace. With
declines in dairy commodity prices, livestock producers also shifted from
higher-margin branded feed products to lower margin commodity feeds.

                                        76


RESULTS OF OPERATIONS

<Table>
<Caption>
                                                 YEAR ENDED DECEMBER 31,
                            ------------------------------------------------------------------
                                    2003                   2002                 2001(1)
                            --------------------   --------------------   --------------------
                               $         % OF         $         % OF         $         % OF
                             AMOUNT    NET SALES    AMOUNT    NET SALES    AMOUNT    NET SALES
                            --------   ---------   --------   ---------   --------   ---------
                                                      (IN MILLIONS)
                                                                   
Net sales.................  $2,462.4               $2,430.4               $1,837.4
Cost of sales.............   2,176.0     88.4       2,144.0     88.2       1,672.4     91.0
                            --------     ----      --------     ----      --------     ----
Gross profit..............     286.4     11.6         286.4     11.8         165.0      9.0
Selling, general and
  administrative(2).......     227.7      9.2         226.4      9.3         127.2      6.9
Restructuring and
  impairment charges
  (reversals).............       2.0      0.1          11.3      0.5          (5.7)     0.3
                            --------     ----      --------     ----      --------     ----
Earnings from
  operations..............      56.7      2.3          48.7      2.0          43.5      2.4
Interest (income) expense,
  net.....................      (0.9)     0.0           3.5      0.1           6.1      0.3
Gain on legal
  settlements.............      (3.2)     0.1          (7.6)     0.3            --       --
(Gain) loss on sale of
  investments.............      (0.9)     0.0           1.5      0.1            --       --
Gain on sale of
  intangible..............        --       --          (4.2)     0.2            --       --
Equity in earnings of
  affiliated companies....      (1.4)     0.1          (1.0)     0.0          (2.6)     0.1
Minority interest in
  earnings of
  subsidiaries............       1.4      0.1           0.9      0.0           0.9      0.1
                            --------     ----      --------     ----      --------     ----
Earnings before income
  taxes...................      61.7      2.5          55.6      2.3          39.1      2.1
Income tax expense........       0.9      0.0           1.2      0.1            --       --
                            --------     ----      --------     ----      --------     ----
Net earnings..............  $   60.8      2.5      $   54.4      2.2      $   39.1      2.1
                            ========     ====      ========     ====      ========     ====
</Table>

- ---------------

(1) The 2001 net sales includes $202.9 million of sales for Purina Mills after
    Purina Mills was acquired by Land O'Lakes in October 2001 and contributed to
    Land O'Lakes Farmland Feed. During 2001, prior to the acquisition, Purina
    Mills had $666.4 million in net sales. The 2001 cost of sales includes
    $171.1 million of cost of sales for Purina Mills after Purina Mills was
    acquired by Land O'Lakes in October 2001 and contributed to Land O'Lakes
    Farmland Feed. During 2001, prior to the acquisition, Purina Mills had
    $548.4 million in cost of sales.

(2) The 2001 selling, general and administrative expenses includes $25.6 million
    of expenses for Purina Mills after Purina Mills was acquired by Land O'Lakes
    in October 2001 and contributed to Land O'Lakes Farmland Feed. During 2001,
    prior to the acquisition, Purina Mills had $122.2 million in selling,
    general and administrative expense.

YEAR ENDED DECEMBER 31, 2003 COMPARED TO YEAR ENDED DECEMBER 31, 2002

  NET SALES

     Net sales for the year ended December 31, 2003 increased $32.0 million to
$2,462.4 million compared to 2002. Sales of lifestyle feed products increased
$36.9 million, primarily due to volume increases in horse, lab, and zoo feeds
and increases in commodity prices, offset by declines in Land O'Lakes Farmland
Feed's pet food sales volumes. Ingredient sales increased $36.6 million, as a
result of strong sales later in the year, increasing commodity prices during the
second half of the year and product mix changes. Sales of animal health, farm
and ranch products increased $39.4 million due to the creation of Heritage
Trading Company, a consolidated joint venture formed in 2003. An increase in
sales prices due to increased

                                        77


commodity prices for livestock feed during the latter part of the year also
contributed to the sales increase. Offsetting these increases was a $61.8
million decline in livestock feeds as volume decreased in the company's dairy,
feedlot, grass cattle and swine areas, due to unfavorable producer economics for
the majority of the year. Volumes continued to be under pressure due to the
effects of an excess supply of animal protein in the market, the impact of
depressed commodity prices in dairy, swine and poultry, integration efforts in
the industry, an increase in competitive pressures and a geographic shift in
dairy production from the Upper Midwest to the western United States. Land
O'Lakes Farmland Feed also experienced a decrease of $2.1 million in animal milk
product sales, as volumes returned to historical levels compared to record
volumes in 2002. Sales in the company's feed additive business decreased $4.9
million, as feed industry economics continued to be unfavorable. Sales in the
company's co-phosphates area declined $4.2 million, as the company exited that
business in 2002. Sales in the company's other wholly-owned and majority-owned
subsidiaries declined $0.7 million, as their volume declined due to unfavorable
feed industry economics.

  COST OF SALES

     Cost of sales for the year ended December 31, 2003 increased $32.0 million
to $2,176.0 million compared to 2002. Cost of sales of lifestyle feed products
increased $19.2 million due to volume increases for horse, lab and zoo feeds,
somewhat offset by volume declines in pet food. Lifestyle feed costs are also
higher due to increased input costs as a result of higher commodity prices.
Ingredient cost of sales increased $29.7 million as a result of strong volumes
late in the year, increased commodity prices during the second half of the year,
and changes in product mix. Cost of sales for animal health, farm and ranch
products increased by $38.0 million due to the creation of Heritage Trading
Company in 2003. Offsetting these increases was a $25.7 million decrease in cost
of livestock feeds, primarily due to volume decreases in dairy, feedlot, cattle
and swine feed sales. Producer economics in the dairy and swine areas has
pressured margins in these areas and affected feed purchasing decisions. Volumes
declined due to the effects of an excess supply of animal protein in the market,
the impact of depressed commodity prices in dairy, swine and poultry,
integration efforts in the industry, competitive pressures and a geographic
shift in dairy production. Land O'Lakes Farmland Feed also experienced a
decrease of $3.2 million for animal milk products, as volumes returned to
historical levels compared to record volumes in 2002. Cost of sales in the
company's feed additives area decreased $3.4 million, as this sector has also
been impacted by unfavorable industry economics. Cost of sales in the company's
co-phosphates operation declined $3.7 million, as the company exited this
business during 2002. Cost reductions in our manufacturing and distribution
areas decreased cost of sales by $6.7 million in 2003 versus 2002, as the
company continues integration efforts. Unrealized hedging gains decreased cost
of sales by $11.6 million as commodity markets moved higher at year end when the
Company had more derivatives in place to manage risk on increased feed volumes
sold during the winter months.

  SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

     Selling, general and administrative expense for the year ended December 31,
2003 increased $1.3 million to $227.7 million, compared to 2002. The slight
increase was primarily due to a $3.3 million increase in advertising expense,
partially offset by spending reductions associated with the company's ongoing
cost control efforts. Selling, general and administrative expense as a percent
of net sales decreased 0.1 percentage points to 9.2% for the year ended December
31, 2003 from 9.3% for the year ended December 31, 2002.

  RESTRUCTURING AND IMPAIRMENT CHARGES

     In 2003, Land O'Lakes Farmland Feed had restructuring and impairment
charges of $2.0 million compared to $11.3 million in 2002. In 2003, the company
closed three feed plants as it continued to rationalize its operations,
resulting in $0.6 million of restructuring charges. In 2002, restructuring
charges of $8.7 million were related to employee severance and outplacement
costs for 375 employees at various

                                        78


locations. Impairment charges of $1.4 million and $2.6 million were recorded in
2003 and 2002, respectively, due to write-downs of certain fixed assets to their
estimated values.

  INTEREST EXPENSE, NET

     Interest (income) expense in 2003 was ($0.9) million compared to $3.5
million in 2002. At December 31, 2003, Land O'Lakes Farmland Feed had a note
receivable from Land O'Lakes in the amount of $62.0 million compared to a note
receivable of $29.5 million at December 31, 2002. The average balance on the
note receivable in 2003 was $80.6 million compared to $12.3 million in 2002. The
interest rate on the note as of December 31, 2003 was 3.7 percent. Interest
expense related to the accounts receivable securitization with CoBank was $2.7
million in 2003 compared to $2.9 million in 2002.

  GAIN ON LEGAL SETTLEMENTS

     Gains on legal settlements were $3.2 million in 2003 compared to $7.6
million in 2002. These gains represent cash received from product suppliers
against whom Land O'Lakes Farmland Feed alleged certain price-fixing claims. See
"Management's discussion and analysis of financial condition and results of
operations -- Overview -- Factors affecting comparability -- Litigation
settlements."

  GAIN ON SALE OF INTANGIBLE

     In 2003, gain on sale of intangible was $0. In 2002, Land O'Lakes Farmland
Feed recorded a gain of $4.2 million on the sale to Potash Corporation of
Saskatchewan of a customer list pertaining to the feed phosphate distribution
business.

YEAR ENDED DECEMBER 31, 2002 COMPARED TO YEAR ENDED DECEMBER 31, 2001

  NET SALES

     Net sales in 2002 increased $593.0 million, or 32.3%, to $2,430.4 million,
compared to net sales of $1,837.4 million in 2001. The acquisition of Purina
Mills contributed $686.8 million in incremental sales. This increase was
partially offset by declines in Land O'Lakes Farmland Feed branded sales. Sales
of the Company's Land O'Lakes Farmland Feed animal health products decreased
$17.5 million as a result of a realigned marketing arrangement with a large
vendor whereby the company no longer records sales dollars, but rather a
margin-based fee. Sales of the company's Land O'Lakes Farmland Feed branded
swine products decreased $16.3 million as a result of decreased volumes and
depressed market prices for hog producers, caused, in part, by excess food
proteins in the U.S. market. Sales of Land O'Lakes Farmland Feed branded beef
feeds decreased $4.8 million, primarily due to the effect of warmer than average
winter weather in early 2002 and excess food proteins in the U.S. market. Sales
of bulk phosphates decreased $19.2 million due to the sale of this business to a
third party in the first quarter of 2002. Sales in the company's medicated feed
additives business declined $5.1 million due to lower volumes. Sales in the
company's warehouse ingredient area also declined $3.1 million on lower volumes.
Sales in the company's dairy feeds area increased $1.5 million, driven by strong
sales of simple blends in its Western region. Land O'Lakes Farmland Feed also
experienced an increase of $2.3 million in sales of its animal milk products as
a result of strong volumes. Sales in the company's wholly and majority owned
subsidiaries declined $15.7 million, primarily as the result of exiting a joint
venture operation manufacturing catfish feeds early in 2002. Finally, sales from
ingredient merchandising decreased $10.6 million from $500.2 million in 2001 to
$489.6 million in 2002.

  COST OF SALES

     Cost of sales in 2002 increased $471.6 million, or 28.2%, to $2,144.0
million, compared to $1,672.4 million in 2001. The acquisition of Purina Mills
added $570.2 million in cost of sales in 2002. This increase was slightly offset
by a decrease in Land O'Lakes Farmland Feed branded product lines. Cost of sales
of Land O'Lakes Farmland Feed's animal health products decreased $16.6 million
driven by a realigned marketing arrangement whereby the company no longer
records cost of sales dollars, but rather

                                        79


a margin-based fee. Land O'Lakes Farmland Feed branded beef feeds cost of sales
decreased $2.3 million, due to slower sales as a result of warm winter weather
early in 2002. Land O'Lakes Farmland Feed branded swine cost of sales decreased
by $9.6 million. Cost of sales of bulk phosphates decreased $17.0 million as the
company sold this business during the first quarter of 2002. Cost of sales in
the company's dairy feed area increased $3.0 million, primarily as a result of
strong sales in its western region. Cost of sales in the company's warehouse
ingredients and medicated feed additives areas declined $1.9 million and $2.6
million, respectively on lower volumes. Cost of sales in the company's wholly
and majority owned subsidiaries declined $18.5 million primarily the result of
exiting a joint venture manufacturing catfish feed early in 2002. Cost of sales
increased by $2.9 million as Land O'Lakes Farmland Feed received less patronage
rebates from other inter-regional cooperatives. Cost reductions from the
integration efforts related to Purina Mills reduced the company's cost of sales
by $7.8 million. Cost of sales as a percent of net sales decreased 2.8
percentage points, from 91.0% in 2001 to 88.2% in 2002. The decrease was due
primarily to higher margins on certain Purina Mills products, which carry a
comparatively higher margin than Land O'Lakes Farmland Feed's traditional
product lines, stronger margins in its aquaculture area and strong sales in its
milk replacer areas. Cost of sales decreased $10.4 million as a result of the
decline in ingredient merchandising sales. An unrealized hedging gain in 2002
related to corn and soybean meal futures contracts decreased cost of sales by
$0.2 million, compared to an increase from an unrealized hedging loss of $3.7
million in 2001.

  SELLING, GENERAL AND ADMINISTRATIVE

     Selling, general and administrative expense in 2002 increased $99.2
million, or 78.0%, to $226.4 million, compared to $127.2 million in 2001.
Selling, general and administrative expense as a percent of sales increased 2.4
percentage points from 6.9% in 2001 to 9.3% in 2002. The majority of this
increase was related to the acquisition of Purina Mills, which contributed $81.4
million in increased selling, general and administrative expense. In addition,
Land O'Lakes Farmland Feed incurred one-time integration costs of $15.8 million
with none in 2001. The company also incurred an additional $2.1 million of bad
debt expense in 2002. In 2002, losses on divestitures were $1.5 million compared
to none in 2001.

RESTRUCTURING AND IMPAIRMENT CHARGES

     In 2002, Land O'Lakes Farmland Feed recorded an $11.3 million restructuring
and impairment charge, of which $2.5 million was related to the write-down of
certain impaired plant assets to their estimated fair value, and $8.8 million
was related to employee severance and outplacement costs. The 2001 reversal of
$5.7 million was for the sale of certain animal feed assets that had been
written down in December 2000 and to reflect the decision to continue operating
a plant previously scheduled for shutdown.

  INTEREST EXPENSE, NET

     Interest expense in 2002 was $3.5 million compared to $6.1 million in the
same period of 2001. Since the formation of Land O'Lakes Farmland Feed LLC,
interest is charged by Land O'Lakes based on actual borrowings. In the first
quarter of 2001, Land O'Lakes Farmland Feed had a current note payable to Land
O'Lakes, Inc. in the amount of $29.2 million. After the securitization of the
feed accounts receivable, cash was generated to pay off this note and provide
cash to Land O'Lakes, Inc. At December 31, 2002, Land O'Lakes Farmland Feed had
a note receivable from Land O'Lakes in the amount of $29.5 million.

  GAIN ON LEGAL SETTLEMENTS

     In the fourth quarter of 1999, a class action lawsuit, alleging illegal
price fixing, was filed against various vitamin product suppliers. Initially,
Land O'Lakes Farmland Feed was a party to this action as a member of the class.
In February 2000, however Land O'Lakes Farmland Feed decided to pursue its
claims against the defendants outside the class action. During the period
commencing January 2002 through December 2002, Land O'Lakes Farmland Feed
recorded a gain of $7.6 million on vitamin

                                        80


settlements. These settlements were with those defendants who supplied the vast
majority of the vitamin purchases under dispute.

  INCOME TAXES

     Upon the formation of Land O'Lakes Farmland Feed on October 1, 2000,
provisions for income taxes were no longer recorded since the taxable operations
pass directly to the joint venture owners. Prior to the formation, income taxes
were allocated to Land O'Lakes Feed Division on the basis of its taxable income
and included in the Land O'Lakes, Inc. tax return. Income tax expense is
recorded for a subsidiary of the company. In 2002, the subsidiary recorded
income tax expense of $1.2 million, compared to $0.0 in 2001.

LIQUIDITY AND CAPITAL RESOURCES

  OVERVIEW

     Land O'Lakes Farmland Feed relies on cash from operations, notes receivable
from Land O'Lakes, and the sale of accounts receivable as the main sources of
financing working capital requirements, additions to property, plant and
equipment and acquisitions and joint ventures. Other sources of funding consist
of leasing arrangements and the sale of non-strategic assets.

     A $200 million revolving credit facility has been established between Land
O'Lakes and Land O'Lakes Farmland Feed for the purpose of financing working
capital or investing excess cash at Land O'Lakes Farmland Feed. The revolving
credit facility with Land O'Lakes bears interest at 260 basis points over LIBOR.
This facility terminates on April 24, 2005 and is renewable annually. There was
a $62.0 million note receivable from Land O'Lakes under this facility as of
December 31, 2003.

     In 2001 Land O'Lakes Farmland Feed entered into a $100 million receivables
securitization program along with Land O'Lakes, Inc. to reduce overall financing
costs. At December 31, 2003, $20 million was outstanding under this facility and
was not reflected on Land O'Lakes Farmland Feed's consolidated balance sheet. On
March 31, 2004, we expanded the facility to $200 million. At March 31, 2004
$120.0 million was outstanding under this facility. A more complete description
of this accounts receivable securitization program is found below under the
caption, "Off-balance Sheet Arrangements."

     Land O'Lakes Farmland Feed's principal liquidity requirements are to meet
its working capital and capital expenditure needs. As of December 31, 2003, the
company had excess availability under the receivables securitization program of
$67.8 million.

     Land O'Lakes Farmland Feed expects that funds from operations, available
borrowings under the receivables securitization facility and its note receivable
from Land O'Lakes will provide sufficient working capital to operate its
business, to make expected capital expenditures and to meet liquidity
requirements through at least the next twelve months.

  CASH FLOWS

     The following table summarizes the key elements for Land O'Lakes Farmland
Feed's cash flows for the last three years:

<Table>
<Caption>
                                                               2003    2002    2001
                                                              ------   -----   -----
                                                                  (IN MILLIONS)
                                                                      
Net cash provided by operating activities...................  $ 47.2    69.6    75.3
Net cash used by investing activities.......................   (12.8)  (11.3)  (16.7)
Net cash used by financing activities.......................   (34.7)  (61.0)  (55.6)
</Table>

     Operating Activities.  Net cash provided by operating activities decreased
by $22.4 million in 2003. The decrease was largely due to the $40.9 million
decrease in cash from working capital. Partially offsetting the decrease was an
increase in earnings from operations and an increase in cash from litigation
settlements. Net cash provided by operating activities decreased by $5.7 million
from 2001 to 2002. This decrease was primarily due to changes in working
capital, primarily as a result of the contribution of

                                        81


receivables to Land O'Lakes Farmland Feed's revolving receivables securitization
program in 2001, offset by an increase in net earnings.

     Investing Activities.  Net cash flows used by investing activities was
$12.8 million for the year ended December 31, 2003 compared to $11.3 million for
the year ended December 31, 2002. This slight increase in cash used was mainly
due to lower dividends from affiliated companies. Net cash used by investing
activities decreased by $5.4 million from 2001 to 2002. The decrease in net cash
used was primarily due to increased proceeds from the sale of investments and
dividends in 2002.

     Financing Activities.  During 2003, Land O'Lakes Farmland Feed's financing
activities resulted in a cash outflow of $34.7 million compared to an outflow of
$61.0 million in 2002. The primary reason for the decrease was an increase in
net investment in Land O'Lakes via the note receivable. For the year ended
December 31, 2002 versus 2001 the cash outflow increased by $5.4 million due to
paying off the Land O'Lakes note payable in 2002.

  CASH REQUIREMENTS

     At December 31, 2003, Land O'Lakes Farmland Feed had certain contractual
obligations, which require it to make payments as follows:

<Table>
<Caption>
                                         PAYMENTS DUE BY YEAR (AS OF DECEMBER 31, 2003)
                                    --------------------------------------------------------
                                               LESS THAN                           MORE THAN
CONTRACTUAL COMMITMENTS(1)           TOTAL      1 YEAR     1-3 YEARS   3-5 YEARS    5 YEARS
- --------------------------          --------   ---------   ---------   ---------   ---------
                                                         (IN THOUSANDS)
                                                                    
Operating leases..................  $ 28,493   $  9,575     $12,070     $ 6,157     $  691
Non-cancelable purchase
  commitments(2)..................    95,000     95,000          --          --         --
Other commitments(3)..............    19,872      6,308       8,405       4,219        940
                                    --------   --------     -------     -------     ------
Total.............................  $143,365   $110,883     $20,475     $10,376     $1,631
                                    ========   ========     =======     =======     ======
</Table>

- ---------------

(1) Does not include contingent payment obligations under Land O'Lakes Farmland
    Feed's pension and postretirement obligations. For accounting disclosures of
    Land O'Lakes Farmland Feed's pension and postretirement obligations, see
    "Note 11 in the consolidated financial statements for Land O'Lakes Farmland
    Feed LLC."

(2) Amounts are for non-cancelable purchase commitments for raw materials. These
    purchase commitments, estimated for this table, are contracted on an annual
    basis.

(3) Includes $1.7 million payments to be made to current and former employees
    under non-compete agreements and $18.1 million for swine contract
    commitments.

     Land O'Lakes Farmland Feed expects total capital expenditures to aggregate
approximately $40 million in 2004. Of such amounts, the company currently
estimates that a minimum range of $13 million to $15 million of ongoing
maintenance capital expenditures is required. There were no capital contractual
obligations as of December 31, 2003 included in the table above. Land O'Lakes
Farmland Feed had $24.4 million in capital expenditures for the year ended
December 31, 2003, compared to $26.1 million in capital expenditures for the
year ended December 31, 2002.

  OFF-BALANCE SHEET ARRANGEMENTS

     In order to reduce overall financing costs, Land O'Lakes Farmland Feed
entered into a revolving receivables securitization program with CoBank in
December 2001 for up to $100 million in advances against eligible receivables.
Under this program, Land O'Lakes and Land O'Lakes Farmland Feed sell feed, seed
and certain swine receivables to LOL Farmland Feed SPV, LLC, a limited purpose
wholly-owned subsidiary of Land O'Lakes Farmland Feed. This subsidiary is a
qualifying special purpose entity (QSPE) under applicable accounting rules. The
QSPE was established for the limited purpose of purchasing and obtaining
financing for these receivables. The transfers of the receivables to the QSPE
are

                                        82


structured as sales and, in accordance with applicable accounting rules, these
receivables are not reflected in the consolidated balance sheets of Land O'Lakes
Farmland Feed or Land O'Lakes. The QSPE purchases the receivables with a
combination of cash initially received from CoBank, equal to the present value
of eligible receivables multiplied by the agreed advance rate; and notes, equal
to the unadvanced present value of the receivables. Land O'Lakes Farmland Feed
and the other receivables sellers are subject to credit risk related to the
repayment of the QSPE notes, which in turn is dependent upon the ultimate
collection on the QSPE's receivables pool. Accordingly, Land O'Lakes Farmland
Feed has retained reserves for estimated losses. As of December 31, 2003, $20.0
million was drawn under this securitization.

     On March 31, 2004, Land O'Lakes Farmland Feed completed an amendment to its
receivables securitization facility. Under the amendment, the facility was
increased from $100 million to $200 million. The amendment incorporates
receivables generated in Land O'Lakes Inc.'s dairy segment. The facility already
included receivables generated in Land O'Lakes Inc.'s feed, seed and swine
segments. In addition, the amendment increases the facility's term from one year
to three years to March 31, 2007, and may be extended by mutual consent.
Concurrently with the amendment, Land O'Lakes Inc. sold additional receivables
under the expanded facility and applied the proceeds from the expansion to its
outstanding senior bank facilities, which included the mandatory payment in full
of its term loan A facility. In connection with this sale the lenders under Land
O'Lakes' senior bank facilities and the trustee under the indenture released
their respective security interests in the additional receivables sold. The
amendment did not include any further material modifications to the receivables
securitization facility.

     Land O'Lakes Farmland Feed has certain commitments which may require the
following payments to be made:

                       AMOUNTS OF CONTINGENT OBLIGATIONS
                   EXPIRATION BY YEAR (AS OF MARCH 31, 2004)

<Table>
<Caption>
                                      TOTAL       LESS
                                     AMOUNTS      THAN                                MORE
OTHER GUARANTEES                    GUARANTEED   1 YEAR   1-3 YEARS   3-5 YEARS   THAN 5 YEARS
- ----------------                    ----------   ------   ---------   ---------   ------------
                                                          (IN THOUSANDS)
                                                                   
Land O'Lakes Term B loan(1).......    118,373        --     1,466       2,932        113,975
Land O'Lakes 9% senior secured
  notes due 2010..................    175,000        --        --          --        175,000
Land O'Lakes 8 3/4% senior
  unsecured notes due 2011........    350,000        --        --          --        350,000
Producer loans....................      7,849     7,849        --          --             --
                                     --------    ------    ------      ------       --------
  Total guarantees(2).............   $651,222    $7,849    $1,466      $2,932       $638,975
                                     ========    ======    ======      ======       ========
</Table>

- ---------------

(1) Land O'Lakes Term B loan facility is subject to certain mandatory prepayment
    obligations in certain events.

(2) For further discussion of Land O'Lakes Farmland Feed's guarantees and
    related Land O'Lakes debt see "Management's discussion and analysis of
    financial condition and results of operations -- Land O'Lakes -- Liquidity
    and Capital Resource -- Principal Debt Facilities" and footnote 16,
    "Commitments and Contingencies" to its consolidated financial statements.

     In addition, Land O'Lakes Farmland Feed leases various equipment and real
properties under long-term operating leases. Total consolidated rental expense
was $13.0 million for the year ended December 31, 2003, $12.4 million for the
year ended December 31, 2002 and $4.8 million for the year ended December 31,
2001. Most of the leases require payment of operating expenses applicable to the
leased assets. The company expects that in the normal course of business most
leases that expire will be renewed or replaced by other leases.

                                        83


  CRITICAL ACCOUNTING ESTIMATES

     Land O'Lakes Farmland Feed utilizes certain accounting measurements under
applicable generally accepted accounting principles, which involve the exercise
of management's judgment about subjective factors and estimates about the effect
of matters, which are inherently uncertain. The following is a summary of those
accounting measurements which Land O'Lakes Farmland Feed believes are most
critical to the reported results of operations and financial condition.

     Inventory Valuation.  Inventories are valued at the lower of cost or
market. Cost is determined on an average cost basis. Land O'Lakes Farmland
Feed's products use agricultural commodities as inputs, in particular corn,
soybean meal, and wheat midds. Through pricing and the use of risk management
tools, the results are marginally affected by the cost of commodity inputs.
Industry practices in animal feed pass cost fluctuations on to the customer in
the long term, but do not protect against large sudden movements in input costs
in the short term.

     Land O'Lakes Farmland Feed uses derivative commodity instruments, primarily
futures contracts, to reduce the exposure to changes in commodity prices
primarily for product inputs such as soybean meal and corn. In addition,
purchase agreements with various vendors are used to varying degrees to lock in
input prices. This decreases the company's exposure to changes in commodity
prices. Land O'Lakes Farmland Feed does not use derivative commodity instruments
for speculative purposes. The futures contracts are not designated as hedges
under Statement of Financial Accounting Standards "(SFAS)" No. 133, "Accounting
for Derivative Instruments and Hedging Activities." The futures contracts are
marked to market (either Chicago Mercantile Exchange or Chicago Board of Trade)
on the last day of each month and gains and losses are recognized as an
adjustment to inventory and cost of sales.

     Allowance for Doubtful Accounts.  Land O'Lakes Farmland Feed estimates its
allowance for doubtful accounts based on an analysis of specific accounts, an
analysis of historical trends, payment and write-off histories, current sales
levels and the state of the economy. In addition, the company estimates losses
and retain reserves for the credit risk related to the repayment of the notes
receivable with the qualifying special purpose entity ("QSPE") (See "Off-balance
Sheet Arrangements"). The company's credit risks are continually reviewed and
management believes that adequate provisions have been made for doubtful
accounts. However, unexpected changes in the financial strength of customers or
changes in the state of the economy could result in write-offs which exceed
estimates and negatively impact its financial results.

     Recoverability of Long-Lived Assets.  Land O'Lakes Farmland Feed's test for
goodwill impairment is a two-step process and is performed on at least an annual
basis. The first step is a comparison of the fair value of the reporting unit
with its carrying amount, including goodwill. If this step reflects impairment,
then the loss would be measured as the excess of recorded goodwill over its
implied fair value. Implied fair value is the excess of fair value of the
reporting unit over the fair value of all identified assets and liabilities.
Land O'Lakes Farmland Feed assesses the recoverability of other long-lived
assets annually or whenever events or changes in circumstances indicate that
expected future undiscounted cash flows might not be sufficient to support the
carrying amount of an asset. The company deems an asset to be impaired if a
forecast of undiscounted future operating cash flows is less than an asset's
carrying amount. If an asset is determined to be impaired, the loss is measured
as the amount by which the carrying value of the asset exceeds its fair value.
Changes in Land O'Lakes Farmland Feed's business strategies and/or changes in
the economic environment in which it operates may result in future impairment
charges.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

  COMMODITY RISK

     In the ordinary course of business, Land O'Lakes Farmland Feed is subject
to market risk resulting from changes in commodity prices associated with dairy
and other agricultural markets. See "Management's discussion and analysis of
financial condition and results of operations -- Land O'Lakes --
Overview -- Factors affecting comparability." To manage the potential negative
impact of price

                                        84


fluctuations, Land O'Lakes Farmland Feed engages in various hedging and other
risk management activities.

     As part of Land O'Lakes Farmland Feed's trading activity, it utilizes
futures and option contracts offered through regulated commodity exchanges to
reduce risk on the market value of its inventories and its fixed or partially
fixed purchase and sale contracts. Land O'Lakes Farmland Feed does not utilize
hedging instruments for speculative trading purposes.

     Certain commodities cannot be hedged with futures or option contracts
because such contracts are not offered for these commodities by regulated
commodity exchanges. Inventories and purchase contracts for those commodities
are hedged with forward sales contracts to the extent practical so as to arrive
at a net commodity position within the formal position limits set by Land
O'Lakes Farmland Feed and deemed prudent for each of those commodities.
Commodities for which future contracts and options are available are also
typically hedged first in this manner, with futures and options used to hedge
within position limits that portion not covered by forward contracts.

     The notional or contractual amount of futures contracts provides an
indication of the extent of Land O'Lakes Farmland Feed's involvement in such
instruments for the dates and the periods provided below, but does not represent
exposure to market risk or future cash requirements under certain of these
instruments. A summary of our futures contracts follows:

<Table>
<Caption>
                                                            AT DECEMBER 31,
                                                 --------------------------------------
                                                       2003                 2002
                                                 -----------------   ------------------
                                                 NOTIONAL    FAIR    NOTIONAL    FAIR
                                                  AMOUNT    VALUE     AMOUNT     VALUE
                                                 --------   ------   --------   -------
                                                             (IN THOUSANDS)
                                                                    
Commodity futures contracts
  Commitments to purchase......................  $ 86,580   $7,524   $ 66,186   $(4,179)
  Commitments to sell..........................   (27,792)    (474)   (30,202)      864
                                                 --------   ------   --------   -------
     Total outstanding derivatives.............  $ 58,788   $7,050   $ 35,984   $(3,315)
                                                 ========   ======   ========   =======
</Table>

<Table>
<Caption>
                                                       YEAR ENDED DECEMBER 31,
                                             -------------------------------------------
                                                     2003                   2002
                                             --------------------   --------------------
                                                         REALIZED               REALIZED
                                             NOTIONAL     GAINS     NOTIONAL     GAINS
                                              AMOUNT     (LOSSES)    AMOUNT     (LOSSES)
                                             ---------   --------   ---------   --------
                                                          ($ IN THOUSANDS)
                                                                    
Commodity futures contracts
  Total volume of exchange traded
     contracts:
  Commitments to purchase..................  $ 161,859    $3,976    $ 379,123   $ 2,954
  Commitments to sell......................  $(135,727)   $   --    $(368,411)  $(2,527)
</Table>

  INFLATION RISK

     Inflation is not expected to have a significant impact on Land O'Lakes
Farmland Feed's business, financial condition or results of operations. Land
O'Lakes Farmland Feed generally has been able to offset the impact of inflation
through a combination of productivity improvements and price increases.

PURINA MILLS, LLC

ACQUISITION OF PURINA MILLS INC. AND CONVERSION TO LIMITED LIABILITY COMPANY

     In October 2001, Land O'Lakes acquired Purina Mills, Inc. which was
reorganized as a limited liability company renamed Purina Mills LLC and was
contributed to Land O'Lakes Farmland. The total purchase price of Purina Mills
was $358.6 million. The acquisition added $86.9 million of goodwill and $98.9
million of other intangible assets to the balance sheet. Land O'Lakes financed
the acquisition and refinanced outstanding indebtedness of Land O'Lakes and
Purina Mills through a combination of
                                        85


Land O'Lakes secured bank revolving credit and term debt and the issuance of
$350.0 million of unsecured senior notes due 2011 (a portion of which term debt
has been refinanced as more fully described in "Description of certain other
indebtedness -- Description of senior bank facilities" and "-- Description of
8 3/4% senior notes"). Purina Mills and its wholly-owned domestic subsidiaries
have guaranteed this Land O'Lakes indebtedness and have secured that obligation
with substantially all assets. The financial statements for periods subsequent
to the acquisition, which was accounted for as a purchase effective October 11,
2001, reflect the allocation of the purchase price (and related transaction
costs) to tangible and intangible assets acquired and liabilities assumed, the
elimination of indebtedness at Purina Mills, the allocation of corporate and
other overhead costs to Land O'Lakes Farmland Feed and elimination of provision
for income taxes due to the reorganization as a limited liability company.

TRANSFER TO LAND O'LAKES FARMLAND FEED OF PRINCIPAL OPERATING ASSETS

     Prior to 2003, Purina Mills produced both commercial and lifestyle animal
feed for a wide variety of animals, including dairy cattle, beef cattle, swine,
poultry, horses and other specialty animals such as laboratory and zoo animals
under a license to use the leading brands in the industry, Purina, Chow and the
"Checkerboard" Nine Square logo. Purina Mills also maintained legacy swine
production operations and franchise store operations. In January 2003, Nestle
Purina PetCare Company ("NPPC") consented to the transfer of the Purina license
to Land O'Lakes Farmland Feed. This transfer granted Land O'Lakes Farmland Feed
the exclusive right to use the Purina, Chow and the "Checkerboard" Nine Square
logo on a perpetual, royalty-free basis. In connection with the transfer of the
Purina license, Purina Mills also transferred most of its operations and
distributed most of its net assets to Land O'Lakes Farmland Feed. Purina Mills
continues to market animal feed products and other operations through its wholly
and majority-owned subsidiaries. These activities include pet food sales under
brands other than Purina, production livestock operations, and store operations.
In 2002, these activities accounted for less than 8% of Purina Mills sales. As
part of the transfer to Land O'Lakes Farmland Feed, Purina Mills makes its feed
production facilities available to Land O'Lakes Farmland Feed and Land O'Lakes
Farmland Feed furnishes all administration with respect to these assets.

CONSOLIDATED AND UNCONSOLIDATED BUSINESSES

     Purina Mills has several business activities that are not wholly owned. The
results of the majority and wholly-owned businesses are fully consolidated and
the minority owners' share in these businesses is eliminated. Most of the
investments in joint ventures in which Purina Mills has 50% or less of the
governance rights are accounted for under the equity method of accounting. In
2003, losses in unconsolidated businesses were $0.1 million, compared to losses
of $1.2 million in 2002 and $0.0 million in 2001. The investment in
unconsolidated businesses as of December 31, 2003 was $1.7 million, compared to
$5.5 million as of December 31, 2002. Cash flow from our investment in
unconsolidated businesses, which includes dividends received and proceeds from
investment sales, in 2003 was $3.4 million, compared to $0.6 million in 2002 and
$0.0 million in 2001.

AGRICULTURAL COMMODITY INPUTS AND OUTPUTS

     Many of our products use agricultural commodities as inputs, such as corn,
soybean meal, and wheat midds. Through pricing and the use of risk management
tools, our results are marginally affected by the cost of commodity inputs.
Industry practices in animal feed pass cost fluctuations on to the customer in
the long term, but do not protect against large sudden movements in input costs
in the short term.

     Purina Mills follows industry standards for feed pricing. The feed industry
generally prices products based on income over ingredient cost per ton of feed.
This practice tends to mitigate the impact of volatility in commodity ingredient
markets on our animal feed profits. As ingredient costs fluctuate, the changes
are generally passed on to customers through weekly or monthly changes in
prices. Accordingly, net sales are considered less of an indicator of
performance since fluctuations can occur from period-to-period due to volatility
in the underlying commodity ingredient prices.

                                        86


RESULTS OF OPERATIONS

  YEAR ENDED DECEMBER 31, 2003 COMPARED TO YEAR ENDED DECEMBER 31, 2002

  NET SALES

     Net sales declined $837.9 million for the year ended December 31, 2003 to
$51.7 million as compared to the year ended December 31, 2002. This decline was
primarily the result of the transfer of the Purina Mills license and operations
and the distribution of assets to Land O'Lakes Farmland Feed LLC, which reduced
sales by $826 million. Sales attributable to remaining operations declined $11.9
million mainly due to phasing out of existing production swine contracts and not
entering into new ones.

  COST OF SALES

     Cost of sales declined $673.8 million for the year ended December 31, 2003
to $67.5 million compared to the year ended December 31, 2002. This decline was
primarily the result of the transfer of the Purina Mills license and operations
and the distribution of assets to Land O'Lakes Farmland Feed LLC, which reduced
cost of sales by $655.6 million. Cost of sales in 2003 includes $22.7 million of
depreciation on the assets Purina Mills still owns and which are controlled and
operated by Land O'Lakes Farmland Feed LLC. Cost of sales from remaining
operations declined $18.2 million primarily due to phasing out of existing
production swine contracts and not entering into new ones.

  SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

     Selling, general, and administrative expenses declined $105.1 million for
the year ended December 31, 2003 to $3.5 million compared to the year ended
December 31, 2002. Substantially all of the change relates to the transfer of
the license and operations and distribution of assets to Land O'Lakes Farmland
Feed LLC. In connection with the distribution, all personnel of Purina Mills
were transferred to the employ of Land O'Lakes Farmland Feed LLC. In 2003,
substantially all of Purina Mills sales and marketing support and corporate and
management functions were provided by its parent, Land O'Lakes Farmland Feed
LLC.

  GAIN ON LEGAL SETTLEMENTS

     As a result of settled litigation, Purina Mills recorded a gain on legal
settlements of $3.2 million for the year ended December 31, 2003 compared to
$7.6 million for the year ended December 31, 2002. These gains represent cash
received from product suppliers against whom Purina Mills alleged certain price
fixing claims. See "Management's discussion and analysis of financial condition
and results of operations -- Land O'Lakes -- Overview -- Factors Affecting
Comparability -- Litigation Settlements."

  YEAR ENDED DECEMBER 31, 2002 COMPARED TO YEAR ENDED DECEMBER 31, 2001
  (POST-LOL OWNERSHIP FOR THE PERIOD FROM OCTOBER 12, 2001 THROUGH DECEMBER 31,
  2001 AND PRE-LOL OWNERSHIP FOR THE PERIOD JANUARY 1, 2001 THROUGH OCTOBER 11,
  2001)

  NET SALES

     Net sales increased $686.8 million in 2002 to $889.7 million due to the
inclusion of a full year of operations following the acquisition, as compared to
net sales of $202.9 million for the period October 12, 2001 through December 31,
2001. Sales for the period January 1, 2001 through October 11, 2001 were $666.4
million. On a combined basis, in 2002, Purina Mills experienced sales declines
over 2001 in beef cattle and hog feed volumes due to poor economic conditions
and the loss of several major accounts in 2002. Offsetting these declines were
increases in horse and specialty feed businesses due to market share growth.

                                        87


  COST OF SALES

     Cost of sales increased $570.2 million from $171.1 million for the period
October 12, 2001 through December 31, 2001 to $741.3 million for the year ended
December 31, 2002 due to the inclusion of a full year of operations following
the acquisition. Cost of sales for the period January 1, 2001 through October
11, 2001 were $548.4 million. On a combined basis, in 2002, cost of sales
increased due to increased ingredient costs, slightly offset by lower
manufacturing and distribution expenses as a result of lower energy costs due to
a milder winter and plant closures.

  SELLING, GENERAL AND ADMINISTRATIVE EXPENSE

     Selling, general and administration expense increased $134.2 million to
$108.6 million in 2002, compared to $25.6 million for the period October 12,
2001 through December 31, 2001 due to the inclusion of a full year of operations
following the acquisition. Selling, general and administration expense for the
period January 1, 2001 through October 11, 2001 was $122.2 million. On a
combined basis, in 2002, selling, general and administrative expense decreased
as a result of reduced personnel costs achieved through the integration plan
with Land O'Lakes Farmland Feed and the transfer of corporate and other overhead
costs to Land O'Lakes Farmland Feed.

  GAIN ON LEGAL SETTLEMENTS

     As a result of settled litigation, Purina Mills recorded a gain on legal
settlements of $7.6 million for the year ended December 31, 2002 compared to $0
million for the period October 12, 2001 through December, 31, 2001. See
"Management's discussion and analysis of financial condition and results of
operations -- Land O'Lakes -- Overview -- Factors Affecting
Comparability -- Litigation Settlements." For the period January 1, 2001 through
October 11, 2001 Purina Mills' gain on legal settlements was $4.5 million.

  INTEREST EXPENSE

     As a result of the October 11, 2001 acquisition, all of Purina Mills
outstanding debt, exclusive of intercompany borrowings, was eliminated. Thus, in
2002 Purina Mills incurred no interest expense, and received interest income of
$1.2 million primarily due to the sale of receivables. For the period October
12, 2001 through December 31, 2001, Purina Mills incurred interest income of $.1
million. For the period January 1, 2001 through October 11, 2001, Purina Mills
incurred interest expense of $13.5 million.

LIQUIDITY AND CAPITAL RESOURCES

  OVERVIEW

     Since the distribution of its principal operating assets to Land O'Lakes
Farmland Feed, Purina Mills relies on cash from operations as the main source of
financing working capital requirements. Other sources of funding consist of the
sale of non-strategic assets.

  CASH FLOWS

     Operating Activities.  Net cash provided by operating activities decreased
by $29.8 million in 2003. The decrease was mainly due to most of Purina Mills
net working capital assets being distributed to Land O'Lakes Farmland Feed in
2003. Net cash provided by operating activities increased by $9.7 million from
the period October 12, 2001 through December 31, 2001 to the year ended December
31, 2002. This increase was primarily due to earnings from operations in 2002.

     Investing Activities.  Net cash flows provided by investing activities was
$4.7 million for the year ended December 31, 2003 compared to a $6.8 million use
of cash for the year ended December 31, 2002. This increase in cash provided was
mainly due to cash proceeds from the sale of an investment and the sale of
property, plant and equipment in 2003 and less additions to property, plant and
equipment. Net cash used by investing activities decreased by $2.7 million from
the period October 12, 2001 through
                                        88


December 31, 2001 to 2002. The decrease in net cash used was primarily due to
reduced purchases of property, plant and equipment in 2002.

     Financing Activities.  During 2003, Purina Mills financing activities
resulted in a cash outflow of $21.4 million compared to $41.1 million in 2002
and $15.0 million for the period October 12, 2001 through December 31, 2001. In
2003, the cash outflow was mainly attributed to the distribution of assets and
operations to Purina Mills parent, Land O' Lakes Farmland Feed. In 2002 the
outflow was mainly related to payments on a note payable to Purina Mills parent.
The increase in financing activities in 2002 compared to 2001 was primarily due
to payments on the note payable to Purina Mills parent.

  CASH REQUIREMENTS

     At December 31, 2003, Purina Mills had certain contractual obligations,
which require it to make payments as follows:

<Table>
<Caption>
                                         PAYMENTS DUE BY YEAR (AS OF DECEMBER 31, 2003)
                                     -------------------------------------------------------
                                               LESS THAN                           MORE THAN
CONTRACTUAL COMMITMENTS               TOTAL     1 YEAR     1-3 YEARS   3-5 YEARS    5 YEARS
- -----------------------              -------   ---------   ---------   ---------   ---------
                                                         (IN THOUSANDS)
                                                                    
Swine contract commitments.........  $18,132    $5,128      $8,115      $4,219       $670
</Table>

     Purina Mills expects no capital expenditures in 2004. Purina Mills had $0.1
million in capital expenditures for the year ended December 31, 2003, $7.4
million in capital expenditures for the year ended December 31, 2002 and $9.4
million in capital expenditures for the period October 12, 2001 through December
31, 2001.

  OFF-BALANCE SHEET ARRANGEMENTS

     Purina Mills has certain guarantee commitments relating to outstanding Land
O'Lakes indebtedness which may require the following payments to be made:

                       AMOUNTS OF CONTINGENT OBLIGATIONS
                   EXPIRATION BY YEAR (AS OF MARCH 31, 2004)

<Table>
<Caption>
                                     TOTAL
                                    AMOUNTS     LESS THAN                           MORE THAN
GUARANTEES                         GUARANTEED    1 YEAR     1-3 YEARS   3-5 YEARS    5 YEARS
- ----------                         ----------   ---------   ---------   ---------   ---------
                                                         (IN THOUSANDS)
                                                                     
Land O'Lakes Term B loan(1)......    118,373         --       2,932      115,441          --
Land O'Lakes 9% senior secured
  notes due 2010.................    175,000         --          --           --     175,000
Land O'Lakes 8 3/4% senior
  unsecured notes due 2011.......    350,000         --          --           --     350,000
                                    --------      -----      ------     --------    --------
  Total guarantees(2)............   $643,373      $  --      $2,932     $115,441    $525,000
                                    ========      =====      ======     ========    ========
</Table>

- ---------------

(1) Term B loan facility is subject to certain mandatory prepayment obligations
    in certain events.

(2) For further discussion of Purina Mills guarantees and related Land O'Lakes
    debt see "Management's discussion and analysis of financial condition and
    results of operations -- Land O'Lakes -- Liquidity and Capital
    Resource -- Principal Debt Facilities" and footnote 13, "Commitments and
    Contingencies" to the Purina Mills, LLC consolidated financial statements.

  CRITICAL ACCOUNTING ESTIMATES

     Purina Mills utilizes certain accounting measurements under applicable
generally accepted accounting principles, which involve the exercise of
management's judgment about subjective factors and estimates about the effect of
matters, which are inherently uncertain. The following is a summary of those

                                        89


accounting measurements which Purina Mills believes are most critical to the
reported results of operations and financial condition.

     Inventory Valuation.  Inventories are valued at the lower of cost or
market. Cost is determined on an average cost basis. Purina Mills products use
agricultural commodities as inputs, in particular corn, soybean meal, and wheat
midds. Through pricing and the use of risk management tools, the results are
marginally affected by the cost of commodity inputs. Industry practices in
animal feed pass cost fluctuations on to the customer in the long term, but do
not protect against large sudden movements in input costs in the short term.

     Recoverability of Long-Lived Assets.  Purina Mills assesses the
recoverability of other long-lived assets whenever events or changes in
circumstances indicate that expected future undiscounted cash flows might not be
sufficient to support the carrying amount of an asset. Purina Mills deems an
asset to be impaired if a forecast of undiscounted future operating cash flows
is less than an asset's carrying amount. If an asset is determined to be
impaired, the loss is measured as the amount by which the carrying value of the
asset exceeds its fair value. The assessment for the Company's fixed assets
which generate no cash is determined based on Land O'Lakes Farmland Feed's
undiscounted future cash flows.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

  COMMODITY RISK

     In 2003, following the transfer to Land O'Lakes Farmland Feed of
substantially all Purina Mills feed production operations, Purina Mills did not
use derivative commodity instruments. In 2002, in the ordinary course of
business, Purina Mills was subject to market risk resulting from changes in
commodity prices associated with dairy and other agricultural markets. To manage
the potential negative impact of price fluctuations, Purina Mills engaged in
various hedging and other risk management activities.

     As part of Purina Mills trading activity, Purina Mills utilized futures and
option contracts offered through regulated commodity exchanges to reduce risk on
the market value of Purina Mills inventories and its fixed or partially fixed
purchase and sale contracts. Purina Mills did not utilize hedging instruments
for speculative trading purposes.

     Certain commodities cannot be hedged with futures or option contracts
because such contracts are not offered for these commodities by regulated
commodity exchanges. Inventories and purchase contracts for those commodities
are hedged with forward sales contracts to the extent practical so as to arrive
at a net commodity position within the formal position limits set by Purina
Mills and deemed prudent for each of those commodities. Commodities for which
future contracts and options are available are also typically hedged first in
this manner, with futures and options used to hedge within position limits that
portion not covered by forward contracts.

     The notional or contractual amount of futures contracts provides an
indication of the extent of Purina Mills involvement in such instruments for the
dates and the periods provided below, but does not represent exposure to market
risk or future cash requirements under certain of these instruments. A summary
of Purina Mills futures contracts follows:

<Table>
<Caption>
                                                              AT DECEMBER 31,
                                                   --------------------------------------
                                                         2003                 2002
                                                   -----------------   ------------------
                                                   NOTIONAL    FAIR    NOTIONAL    FAIR
                                                    AMOUNT    VALUE     AMOUNT     VALUE
                                                   --------   ------   --------   -------
                                                              ($ IN THOUSANDS)
                                                                      
Commodity futures contracts
  Commitments to purchase........................   $   --    $  --    $ 23,924   $(1,775)
  Commitments to sell............................       --       --     (22,761)       48
                                                    ------    ------   --------   -------
     Total outstanding derivatives...............   $   --    $  --    $  1,163   $(1,727)
                                                    ======    ======   ========   =======
</Table>

                                        90


<Table>
<Caption>
                                                         YEAR ENDED DECEMBER 31,
                                                ------------------------------------------
                                                       2003                   2002
                                                -------------------   --------------------
                                                           REALIZED               REALIZED
                                                NOTIONAL    GAINS     NOTIONAL     GAINS
                                                 AMOUNT    (LOSSES)    AMOUNT     (LOSSES)
                                                --------   --------   ---------   --------
                                                             ($ IN THOUSANDS)
                                                                      
Commodity futures contracts
  Total volume of exchange traded contracts:
     Commitments to purchase..................   $   --     $   --    $ 208,692   $ 1,704
     Commitments to sell......................       --         --     (200,252)   (2,019)
</Table>

  INFLATION RISK

     Inflation is not expected to have a significant impact on Purina Mills
business, financial condition or results of operations. Purina Mills generally
has been able to offset the impact of inflation through a combination of
productivity improvements and price increases.

                                        91


                                    BUSINESS

OVERVIEW

     We produce dairy products, animal feed and crop seed in the United States.
In 1921, we were formed as a cooperative designed to meet the needs of dairy
farmers located in the Midwestern United States. We have expanded our business
through acquisitions and joint ventures to diversify our product portfolio, to
leverage our portfolio of brand names, to achieve economies of scale and to
extend our geographic coverage. We operate our business through three primary
segments: dairy foods, animal feed and crop seed. In addition, we generate
operational and financial benefits from our three other segments, consisting of
swine, agronomy and layers. We also have additional operations and interests in
a group of joint ventures and investments that are not consolidated in our six
operating segments.

BUSINESS SEGMENTS

  DAIRY FOODS

     Overview.  We produce, market and sell butter, spreads, cheese and other
related dairy products. We sell our products under our national brand names and
trademarks, including LAND O LAKES, the Indian Maiden logo and Alpine Lace, as
well as under our regional brands such as New Yorker. Our network of 13 dairy
manufacturing facilities is geographically diverse and allows us to support our
customers on a national scale. Our customer base includes national supermarket
and supercenter chains, industrial customers, including major food processors,
and major foodservice customers, including restaurants, schools, hotels and
airlines.

     Products.  We manufacture over 300 dairy-based food products. Our principal
dairy products and activities include:

     Butter.  We produce and market branded butter under our proprietary LAND O
LAKES brand name for retail and foodservice customers. In addition, we produce
nonbranded butter for our private label and industrial customers. Our butter
products include salted butter, unsalted butter, light butter, whipped butter
and flavored butter.

     Spreads.  We produce and market a variety of spreads, including margarine,
nonbutter spreads and butter blends. These products are primarily marketed under
the LAND O LAKES brand and are sold to our retail, foodservice and industrial
customers.

     Cheese.  We produce and sell cheese for retail sale in deli and dairy
cases, to foodservice businesses and to industrial customers. Our deli case
cheese products are marketed under the LAND O LAKES, Alpine Lace and New Yorker
brand names. Our dairy case cheese products are sold under the LAND O LAKES
brand name. We also sell cheese products to private label customers. We offer a
broad selection of cheese products including cheddar, monterey jack, mozzarella,
provolone, American and other processed cheeses.

     Other.  We manufacture nonfat dry milk and whey for sale to our industrial
customers. We produce nonfat dry milk by drying the nonfat milk byproduct of our
butter manufacturing process. It is used in processed foods, such as instant
chocolate milk. Whey is a valued protein-rich byproduct of the cheesemaking
process which is used in processed foods, sports drinks and other nutritional
supplements.

     Raw Milk Wholesaling.  We purchase raw milk from our members and sell it
directly to other dairy manufacturers, particularly fluid milk processors. We
generate substantial revenues but negligible margins on these sales. See
"Management's discussion and analysis of financial condition and results of
operations -- Overview -- General -- Wholesaling and brokerage activities."

     New Products.  In May 2002 we introduced Fresh Buttery Taste, a buttery
tasting spread with a touch of sweet cream. In June 2003, we introduced two new
dairy case products, LAND O LAKES Soft Baking Butter with Canola Oil and LAND O
LAKES Spreadable Butter with Canola Oil.

                                        92


     Sales, Marketing and Advertising.  In order to meet the needs of our
retail, foodservice and industrial customers we have sales efforts designed to
service each of these customer bases. Our retail customers are serviced through
direct sales employees and independent national food brokers. Our retail sales
force consists of 63 employees that service our larger retail customers, such as
supermarket and supercenter chains, and manage our national food broker
relationship.

     We market our products to our industrial customers through six dedicated
salespeople. Our industrial customers generally maintain a direct relationship
with our facility managers in order to coordinate delivery and ensure that our
products meet their specifications.

     Our foodservice products are primarily sold through independent regional
food brokers and food distributors. In addition, we employ 23 salespeople who
are responsible for maintaining these regional food broker relationships and
marketing to our large foodservice customers directly.

     Distribution.  We contract with third-party trucking companies to
distribute our dairy products throughout the United States in refrigerated
trucks. Our dairy products are shipped to our customers either directly from the
manufacturing facilities or from one of our five regional distribution centers
located in New Jersey, Georgia, Illinois, California and Ohio. As most of our
dairy products are perishable, our distribution facilities are designed to
provide necessary temperature controls in order to ensure quality and freshness
of our products. The combination of our strategically located manufacturing and
distribution facilities and our logistics capabilities enables us to provide our
customers with a highly efficient distribution system.

     Production.  We produce our dairy products at 13 manufacturing facilities
strategically located throughout the United States. We also have contractual
arrangements whereby we engage other dairy processors to produce some of our
products. We believe the geographic distribution of our plants allows us to
service our customers in a timely and efficient manner. In 2003, we processed
approximately 7.6 billion pounds of milk, primarily into butter and cheese.
Butter is produced by separating the cream from milk, pasteurizing it and
churning the cream until it hardens into butter. Butter production levels
fluctuate due to the seasonal availability of milk and butterfat. The cheese
manufacturing process involves adding a culture and a coagulant to milk. Over a
period of hours, the milk mixture hardens to form cheese. At that point, whey is
removed and separately processed. Finally, the cheese is salted, shaped and
aged.

     Supply and Raw Materials.  Our principal raw material for production of
dairy products is milk. During 2003, we sourced approximately 93% of our raw
milk from our members. We enter into milk supply agreements with all of our
dairy members to ensure our milk supply. These contracts typically provide that
we will pay the producer an advance for the milk during the month of delivery,
and then will settle the final price in the following month for an amount
determined by us, which typically includes a premium over Federal market order
prices. These contracts provide that we will purchase all of the milk produced
by our members for a fixed period of time, generally one year or less. As a
result, we often purchase more milk from our members than we require for our
production operations. There are three principal reasons for doing this: first,
we need to sell a certain percentage (which is not less than 10% of the amount
procured and depends on which Federal market order the milk is subject to) of
our raw milk to fluid dairy processors in order to participate in the Federal
market order system, which enables us to have a lower input cost for our milk;
second, it decreases our need to purchase additional supply during periods of
low milk production in the United States (typically August, September and
October); and third, it ensures that our members have a market for the milk they
produce during periods of high milk production. We enter into fixed-price
forward sales contracts with some of our large industrial cheese customers which
historically represented 10-15% of our processed milk volume. We simultaneously
enter into milk supply agreements with a fixed price in order to ensure our
margins on these contracts. We also purchase cream, bulk cheese and bulk butter
as raw materials for production of our dairy products. We typically enter into
annual agreements with fluid processors to purchase all of their cream
production. We typically purchase bulk cheese and butter pursuant to annual
contracts. These cheese and butter contracts provide for annual targets and
delivery schedules and are based on market prices. In isolated instances, we

                                        93


purchase these commodities on the open market at current market prices. We refer
to this type of transaction as a spot market purchase.

     Customers.  We sell our dairy products directly and indirectly to over 500
customers. Our products are sold in over 5,000 retail locations, including
supermarkets and supercenters, convenience stores, warehouse club stores and
military commissaries. In addition, we sell our products through food brokers
and distributors to foodservice providers such as major restaurant chains,
schools, hotels and airlines.

     Research and Development.  We seek to offer our customers product
innovations designed to meet their needs. In addition, we work on product and
packaging innovations to increase overall demand for our products and improve
product convenience. In 2003, we spent $10.2 million on dairy research and
development, and we employ approximately 64 individuals in research capacities
at our dedicated dairy foods research facility.

     Competition.  The bulk of the dairy industry consists of national and
regional competitors. Our branded cheese products compete with products from
national competitors such as Kraft, Borden and Sargento as well as several
regional competitors. For butter, our competition comes primarily from regional
brands, such as Challenge and Kellers, and from private label products. We face
increased competitive pressures because our retail customers are consolidating.
We rely on the strength of our brands to help differentiate our products from
our competition. We believe our branded products compete on the basis of brand
name recognition, product quality and reputation and customer support. Products
in the private label and industrial markets compete primarily based on price. We
believe our product quality and consistency of supply distinguishes our products
in these markets.

  ANIMAL FEED

     Overview.  Through Land O'Lakes Farmland Feed, we manufacture and market
feed for both the commercial and lifestyle sectors of the animal feed market in
the United States. Our commercial feed products are used by farmers and
specialized livestock producers who derive income from the sale of milk, eggs,
poultry and livestock. Our lifestyle feed products are used by customers who own
animals principally for non-commercial purposes. Margins on our lifestyle feed
products are significantly higher than those on our commercial feed products. We
market our lifestyle animal feed products, other than dog and cat food, under
the brands Purina, Chow and the "Checkerboard" Nine Square logo. We also market
our animal feed products under the LAND O LAKES Feed label. We operate a
geographically diverse network of 81 feed mills, which permits us to distribute
our animal feed nationally through our network of approximately 1,300 local
member cooperatives, approximately 3,550 independent dealers operating under the
Purina brand name and directly to customers. We believe we are a leader among
feed companies in animal feed research and development with a focus on enhancing
animal performance, productive capacity and early stage development. For
example, we developed and introduced milk replacer products for young animals,
and our patented product formulations make us the only supplier of certain milk
replacer products. These products allow dairy cows to return to production
sooner after birthing and increase the annual production capacity of cows. Other
than certain insignificant foreign investments and sales, we operate our feed
business entirely through our Land O'Lakes Farmland Feed joint venture.

     Products.  We sell commercial and lifestyle animal feed which are based
upon proprietary formulas. We also produce commercial animal feed to meet our
customers' specifications. We sell feed for a wide variety of animals, such as
dairy cattle, beef cattle, swine, poultry, horses and other specialty animals
such as laboratory and zoo animals. Our principal feed products and activities
include:

     Complete Feed.  These products provide a balanced mixture of grains,
proteins, nutrients and vitamins which meet the entire nutritional requirement
of an animal. They are sold as ground meal, in pellets or in extruded pieces.
Sales of complete feeds typically represent the majority of net sales. We
generally sell our lifestyle animal feed as complete feed. We market our
lifestyle animal feed through the use of our trademarks, namely, Purina, Chow
and the "Checkerboard" Nine Square logo.

                                        94


     Supplements.  These products provide a substantial part of a complete
ration for an animal, and typically are distinguished from complete feed
products by their lack of the bulk grain portion of the feed. Commercial
livestock producers typically mix our supplements with their own grain to
provide complete animal nutrition.

     Premixes.  These products are concentrated additives for use in combination
with bulk grain and a protein source, such as soybean meal. Premixes consist of
a combination of vitamins and minerals that are sold to commercial animal
producers and to other feed mill operators for mixing with bulk grains and
proteins.

     Simple Blends.  These products are a blend of processed commodities,
generally steam-rolled corn or barley, that are mixed at the producer's location
with a feed supplement to meet the animal's nutritional requirements. These
products are highly price competitive and generally have low margins. These
products are primarily used by large dairies in the western United States.

     Milk Replacers.  Milk replacers are sold to commercial livestock producers
to meet the nutritional requirements of their young animals while increasing
their overall production capability by returning the parent animal to production
faster. We market these products primarily under our Maxi Care, Cow's Match and
Amplifier Max brand names. We have patents that cover certain aspects of our
milk replacer products and processes. Our two principal milk replacer patents
expire in April 2015 and April 2020.

     Ingredient Merchandising.  In addition to selling our own products, we buy
and sell or broker for a fee soybean meal and other feed ingredients. We market
these ingredients to our local member cooperatives and to other feed
manufacturers which use them to produce their own feed. Although this activity
generates substantial revenues, it is a very low-margin business with a minimal
capital investment. We are generally able to obtain feed inputs at a lower cost
as a result of our ingredient merchandising business because of lower per unit
costs associated with larger purchases and volume discounts.

     Sales, Marketing and Advertising.  We employ approximately 350 direct
salespeople in regional territories. In our commercial feed business, we provide
our customers with information and technical assistance through trained animal
nutritionists whom we either employ or have placed with our local member
cooperatives. Our advertising and promotional expenditures are focused on higher
margin products, specifically our lifestyle animal feed and milk replacers. We
advertise in recreational magazines to promote our lifestyle animal feed
products. To promote our horse feed products, we have dedicated promoters who
travel to rodeos and other horse related events. We promote our milk replacers
with print advertising in trade magazines. We spent $21.2 million on advertising
and promotion for the year ended December 31, 2003.

     Distribution.  We distribute our animal feed nationally primarily through
our network of approximately 1,300 local member cooperatives and approximately
3,550 Purina-branded dealers or directly to customers. We deliver our products
primarily by truck using independent carriers, supplemented by our own fleet.
Deliveries are made directly from our feed mills to delivery locations within
each feed mill's geographic area.

     Production.  The basic feed manufacturing process consists of grinding
various grains and protein sources into meal and then mixing these materials
with certain nutritional additives, such as vitamins and minerals. The resulting
products are sold in a variety of forms, including meal, pellets, blocks and
liquids. Our products are formulated based upon proprietary research pertaining
to nutrient content. As of December 31, 2003 we operated 81 feed mills across
the United States. We have reduced the number of feed mills we operate by
eliminating the overlap between our existing facilities and those we acquired as
part of our Purina Mills acquisition. Consistent with current industry capacity
utilization, our facilities operate below their capacity.

     Supply and Raw Materials.  We purchase the bulk components of our products
from various suppliers. These bulk components include corn, soybean meal and
grain byproducts. In order to reduce transportation costs, we arrange for
delivery of these products to occur at our feed mill operations

                                        95


throughout the United States. We purchase vitamins and minerals from multiple
vendors, including vitamin, pharmaceutical and chemical companies.

     Customers.  Our customers primarily include large commercial corporations,
local cooperatives, private feed dealers and individual producers. In the case
of local cooperatives, the cooperative either uses these products in their own
feed manufacturing operations or resells them to their customers. Our customers
purchase our animal feed products for a variety of reasons, including our
ability to provide products that fulfill some or all of their animals'
nutritional needs, our knowledge of animal nutrition, our ability to maintain
quality control and our available capacity.

     Research and Development.  Our animal feed research and development focuses
on enhancing animal performance, productive capacity and early stage
development. Additionally, we dedicate significant resources to developing
proprietary formulas that allow us to offer our commercial customers alternative
feed formulations using lower cost ingredients. We employ 89 people in various
animal feed research and development functions at our research and development
facilities. In 2003, we spent $19.7 million on research and development.

     Competition.  The animal feed industry is highly fragmented. Our
competitors consist of many small local manufacturers, several regional
manufacturers and a limited number of national manufacturers. The available
market for commercial feed may become smaller and competition may increase as
meat processors and livestock producers become larger and integrate their
business by acquiring or constructing their own feed production facilities. In
addition, purchasers of commercial feed tend to select products based on price
and performance and some of our feed products are purchased from third parties
without further processing by us. As a result of these factors, the barriers to
entry in the feed industry are low. Distribution for lifestyle feed is also
consolidating as major national chain retailers enter this market. We believe we
distinguish ourselves from our competitors through our high-performance,
value-added products, which we research, develop and distribute on a national
basis. Our brands, Purina, Chow and the "Checkerboard" Nine Square logo, provide
us with a competitive advantage, as they are well-recognized, national brands
for lifestyle animal feed. We also compete on the basis of service by providing
training programs, using animal nutritionists with advanced technical
qualifications to consult with local member cooperatives, independent dealers
and livestock producers and by developing and manufacturing customized products
to meet customer needs.

     Governance.  We operate our feed business through our Land O'Lakes Farmland
Feed joint venture. Prior to the Purina Mills acquisition in October 2001, we
owned 73.7% of the joint venture. After the Purina Mills acquisition, we
contributed all of the equity interest in Purina Mills to Land O'Lakes Farmland
Feed. As a result, our ownership of Land O'Lakes Farmland Feed increased to
92.0%. We manage Land O'Lakes Farmland Feed's day-to-day operations, and it is
governed by a five member board of managers. We have the right to appoint three
members to the board and Farmland Industries has the right to appoint two
members to the board. According to the terms of the Land O'Lakes Farmland Feed
operating agreement, actions of the board of managers require a majority vote.
Certain items require unanimous approval of the board of managers, including (1)
materially changing the scope of the business of the joint venture; (2) electing
to dissolve the joint venture; (3) selling all or substantially all of its
assets or significant assets; (4) requiring additional capital contributions;
(5) authorizing cash distributions of earnings; (6) changing income tax
elections or changing accounting practices to the extent they have a material
impact on Farmland Industries; (7) reducing the number of meetings of the
members committee to less than four per calendar year; (8) amending the
management services agreement with Land O'Lakes; and (9) adopting annual budgets
and business plans or any material amendments thereto.

     Pursuant to the Land O'Lakes Farmland Feed operating agreement, we have a
one-time option to purchase Farmland Industries' interest in the joint venture
at a price to be determined by negotiation or appraisal. The option period runs
from September 1, 2003 to September 1, 2005. Farmland Industries may reject our
request to exercise our option; however, if Farmland Industries rejects our
request, the voting rights on the board will be allocated based upon Land
O'Lakes and Farmland Industries financial interests in Land O'Lakes Farmland
Feed, and the number of actions requiring unanimous consent of the board will

                                        96


be limited to items (2),(4),(5),(6) and (8) above as well as any action that
affects one member or the other or any distribution which is not proportionate
to a member's ownership interest.

  CROP SEED

     Overview.  We sell seed for a variety of crops, including alfalfa,
soybeans, corn and forage and turf grasses, under our CROPLAN GENETICS brand. We
also distribute certain crop seed products under third-party brands, including
Northrop King, Asgrow and Dekalb, and under private labels. We distribute our
seed products through our network of local member cooperatives, to other seed
companies, to retail distribution outlets and under private labels. We have
strategic relationships with Syngenta and Monsanto, two crop seed producers in
the United States, to which we provide distribution and research and development
services.

     Products.  We develop, produce and distribute seed products including seed
for alfalfa, soybeans, corn and forage and turf grasses. We also market and
distribute seed products produced by other crop seed companies, including seed
for corn, soybeans, sunflowers, canola, sorghum and sugarbeets. Seed products
are often genetically engineered through selective breeding or gene splicing to
produce crops with specific traits. These traits include resistance to
herbicides and pesticides and enhanced tolerance to adverse environmental
conditions. As a result of our relationships with certain life science
companies, we believe we have access to one of the most diverse genetic
databases of any seed company in the industry. We also license some of our
proprietary alfalfa seed traits to other seed companies for use in their seed
products.

     Sales, Marketing and Advertising.  We have a sales force of approximately
150 employees who promote the sale of our seed products throughout the country,
particularly in the Midwest. Our sales and marketing strategy is built upon the
relationships we have established with our local member cooperatives and our
ability to purchase and distribute quality seed products at a low cost due to
our size and scale. We market our crop seed products under our brand name
CROPLAN GENETICS. We also distribute certain crop seed products under
third-party brands, including Northrop King, Asgrow and DeKalb, and under
private labels. We engage in a limited amount of advertising, primarily
utilizing marketing brochures and field signs. We are a leader in online
customer communications and order processing. We also participate in the Total
Farm Solutions program with our affiliate Agriliance. Through this program,
trained agronomists are placed at local cooperatives to provide advisory
services regarding crop seed and agronomy products. In 2003, we spent
approximately $0.9 million in connection with the Total Farm Solutions program.
We do not have any long-term commitments associated with this program.

     Distribution.  We distribute our seed products through our network of local
member cooperatives, to other seed companies and to retail distribution outlets.
We have strategic relationships with Syngenta and Monsanto, two leading crop
seed producers in the United States, to which we provide distribution and
research and development services. We also sell our proprietary products under
private labels to other seed companies for sale through their distribution
channels. Additionally, several of our product lines (particularly turf grasses)
are sold to farm supply retailers and home and garden centers. We use third-
party trucking companies for the nationwide distribution of our seed products.

     Supply and Production.  Our alfalfa, soybeans, corn and forage and turf
grass seed are produced to our specifications and under our supervision on farms
owned by us and by geographically diverse third-party producers. We maintain a
significant inventory of corn and alfalfa seed products in order to mitigate
negative effects caused by weather or pests. Our alfalfa and corn seed products
can be stored for up to four years after harvesting. Our crop seed segment has
foreign operations in Argentina and Canada.

     Customers.  We sell our seed products to over 6,500 customers, none of
which represented more than 3% of our crop seed net sales in 2003. Our customers
consist primarily of our local member cooperatives and other seed companies
across the United States and internationally. Our customer base also includes
retail distribution outlets.

     Research and Development.  We focus our research efforts on crop seed
products for which we have a significant market position, particularly alfalfa
seed. We also work with other seed companies to jointly

                                        97


develop beneficial crop seed traits. In 2003, we spent $5.4 million on crop seed
research and development. As of December 31, 2003, we employed 19 individuals in
research and development capacities and had four research and development
facilities.

     Competition.  Our competitors include Pioneer, Monsanto and Syngenta as
well as many small niche seed companies. We differentiate our seed business by
supplying a branded, technologically advanced, high quality product, and by
providing farmers with access to agronomists through our joint Total Farm
Solutions program with Agriliance. These services are increasingly important as
the seed industry becomes more dependent upon biotechnology and crop production
becomes more sophisticated. Due to the added cost involved, our competitors,
with the exception of Pioneer, generally do not provide such services. We can
provide these services at a relatively low cost because we often share the costs
of an agronomist with Agriliance or with a local cooperative.

  SWINE

     We market feeder pigs (approximately 45 pounds) and mature market hogs
(approximately 260 pounds) under three primary programs: swine aligned,
farrow-to-finish and cost plus. Under the swine aligned program, we own sows and
raise feeder pigs for sale to our local member cooperatives. Under the
farrow-to-finish program, we raise market hogs for sale to pork processors. The
cost plus program provides minimum price floors to producers for market hogs.
The price floor fluctuates based on the cost of corn and soybean meal. There are
60,000 hogs remaining in the cost plus program. The majority of the remaining
contracts will expire in 2004, and the last cost plus contracts will expire in
August 2005. We are not entering into new cost plus contracts.

     We own approximately 64,000 sows producing approximately 623,000 feeder
pigs and 568,000 market hogs annually at facilities we own or lease and at
facilities owned by approximately 128 contract producers. The dramatic
volatility in the live hog market in the past several years, where selling
prices were well below cost, resulted in our swine operations generating losses
primarily in connection with our cost plus and our farrow-to-finish programs. In
2003, however, the average price per hundred weight for market hogs was $40.59
compared to $35.86 in 2002.

     Historically, Purina Mills reported results of its swine business together
with its feed business. Accordingly, the portion of our swine business which we
acquired from Purina Mills in October 2001 is reported within our animal feed
segment. We operate this portion of our swine business under the pass-through
program and the market risk sharing program. Under the pass-through program, we
enter into commitments to purchase weanling and feeder pigs from producers and
generally have commitments to immediately resell the animals to swine producers.
The market risk sharing program provides minimum price floors to producers for
market hogs. The price floor in our market risk sharing program floats with the
market price of hogs and the cost of swine feed. For a discussion of our swine
accounting and results see "Management's discussion and analysis of financial
condition and results of operations."

  AGRONOMY

     Our agronomy segment consists solely of joint ventures and investments that
are not consolidated in our financial results. The two most significant of these
are Agriliance and CF Industries. As a result, our agronomy segment has no net
sales, but we allocate overhead to selling and administrative expense and may
recognize patronage as a reduction in cost of sales. Additional information
regarding Agriliance is provided in "-- Joint Ventures and
Investments -- Agriliance LLC." For a discussion of our agronomy accounting and
results, see "Management's discussion and analysis of financial condition and
results of operations -- Land O'Lakes -- Overview -- General -- Unconsolidated
Businesses."

  LAYERS

     Our layers segment consists solely of our MoArk joint venture, which was
consolidated in our financial statements beginning July 1, 2003. Additional
information regarding MoArk is provided below under the caption "-- Joint
Ventures and Investments -- MoArk LLC". For a discussion of our layers
                                        98


segment accounting and results see "Management's discussion and analysis of
financial condition and results of operations -- Land O'Lakes -- Results of
Operations."

  OTHER

     We also operate various other wholly-owned businesses such as LOL Finance
Co., which provides financing to farmers and livestock producers.

JOINT VENTURES AND INVESTMENTS

     Other than Cheese and Protein International and MoArk, each of which is a
consolidated unrestricted subsidiary, the joint ventures and investments
described below are unconsolidated.

     Agriliance LLC.  Agriliance, a 50/50 joint venture with United Country
Brands (wholly owned by CHS) was formed for the purposes of distributing and
manufacturing agronomy products. Prior to the contribution of our agronomy
assets to Agriliance in July 2000, the financial results of these assets were
consolidated for financial reporting purposes.

          Products.  Agriliance markets and sells two primary product lines:
     crop nutrients (including fertilizers and micronutrients) and crop
     protection products (including herbicides, pesticides, fungicides and
     adjuvants). For Agriliance's fiscal year ended August 31, 2003,
     approximately 89% of these products were manufactured by third-party
     suppliers and marketed under the suppliers' brand names. The remaining 11%
     was either manufactured by Agriliance or by a third-party supplier and
     marketed under the brand names AgriSolutions (for herbicides, pesticides
     and related products) and Origin (for micronutrients).

          Sales and Marketing.  Agriliance has an internal sales force of
     approximately 140 employees. Agriliance's sales and marketing efforts serve
     the entire United States and focus on areas in the Midwest, the Southeast,
     and the eastern Corn Belt. Agriliance's strategy is built upon strong
     relationships with local cooperatives and Agriliance's ability to purchase
     and distribute quality agronomy products at a low cost. Agriliance engages
     in a limited amount of advertising in trade journals and produces marketing
     brochures and advertisements utilized by local cooperatives. In addition,
     Agriliance assists local member cooperatives and independent farmers by
     identifying, recruiting and training agronomists who provide advice
     relating to agronomy products. In the Midwest, Agriliance has implemented
     the Total Farm Solutions program, an effort to utilize the expertise of the
     agronomists to bundle Agriliance products with our seed products.

          Production, Source of Supply and Raw Materials.  Agriliance operates
     primarily as a wholesale distributor of products purchased from other
     manufacturers. Agriliance's primary suppliers of crop protection products
     are Syngenta, Monsanto, BASF, Dow Chemical, DuPont and Bayer. Agriliance
     enters into annual distribution agreements with these manufacturers.
     However, Agriliance manufactures approximately 9% of its proprietary crop
     protection products. Agriliance's production facilities are located in
     Iowa, Arkansas and Missouri. Agriliance procures approximately 32% of its
     fertilizer needs from CF Industries, of which we are a member. Agriliance
     sources its remaining fertilizer supply needs from a variety of suppliers
     including PCS, IMC, Terra Nitrogen, Koch and Agrium. Agriliance also
     produces micronutrient products. In 2003, approximately 45% of Agriliance's
     agronomy products were sourced from three suppliers.

          Customers and Distribution.  Agriliance's customer base consists
     primarily of farmers, many of whom are members of our cooperative.
     Agriliance distributes its products through our local member cooperatives
     and also through retail agronomy centers owned by Agriliance. Agriliance
     stores inventory at a number of strategically positioned locations,
     including leased warehouses and storage space at local cooperatives.
     Agriliance serves most of the key agricultural areas of the United States,
     with its customers and distribution concentrated in the Midwest.

          Competition.  Agriliance's primary competitors are national crop
     nutrient distributors, such as Cargill, IMC, PCS, Agrium and Royster Clark,
     and national crop protection product distributors, such
                                        99


     as Helena and Wilbur-Ellis, as well as smaller regional brokers and
     distributors. The wholesale agronomy industry is consolidating as
     distributors attempt to expand their distribution capabilities and
     efficiencies. Wholesale agronomy customers tend to purchase products based
     upon a distributor's ability to provide ready access to product at critical
     times prior to and during the growing season. In addition, certain
     customers purchase on the basis of price. We believe Agriliance
     distinguishes itself from its competitors as a result of its distribution
     network, which enables it to efficiently distribute product to customers.
     In addition, Agriliance provides access to trained agronomists who give
     advice to farmers on both agronomy and crop seed products to optimize their
     crop production.

          Governance.  Agriliance is managed by a four member board of managers.
     We and United Country Brands each with 50% ownership positions, have the
     right to appoint two of the managers. Certain actions require the unanimous
     approval of the board, including (1) adopting or amending the annual
     business plan; (2) distributing products produced by Agriliance to anyone
     other than the members or patrons of Agriliance's members; (3) approving
     capital expenditures related to the expansion of Agriliance's production
     capabilities, purchasing additional inventory or changing the types of
     products produced by Agriliance; (4) incurring indebtedness other than in
     the ordinary course of business; (5) appointing, replacing, or discharging
     an executive officer; (6) making distributions to members; and (7) changing
     income tax or special accounting elections. Pursuant to the terms of
     Agriliance's operating agreement, Land O'Lakes, CHS and Farmland Industries
     have each agreed to refrain from directly or indirectly engaging in the
     wholesale marketing of fertilizer and agricultural chemicals in North
     America, except through Agriliance, for so long as they, or an entity in
     which they are a material owner, remain a member of Agriliance, and for a
     period of four years following termination of their membership.

     Cheese and Protein International LLC.  Cheese and Protein International LLC
("CPI"), our 96.5% owned consolidated joint venture with a subsidiary of Mitsui
& Co. (USA), consists of a mozzarella cheese and whey plant in Tulare,
California. Commercial production commenced in May 2002. We are party to a
marketing agreement with Mitsui and CPI which gives us the right to distribute
the products produced by the venture in North America and Central America and
gives Mitsui the right to distribute the whey outside of North America and
Central America. The purchase price for all products will be based upon the
market prices for such product. We have also contracted with CPI to provide no
less than 70% of their milk requirements at prices based upon market prices for
milk. In addition, we have agreed to purchase no less than 70% of CPI's
estimated production of mozzarella cheese, based upon market prices. This
venture is governed by an eight member committee. We have the right to appoint
seven members to the committee. The remaining member is appointed by our joint
venture partner. On November 25, 2002, Mitsui provided notice of its intent to
exercise a put option which, if exercised, would have required us to purchase
its then 30% equity interest in CPI. Before the exercise date, however, Mitsui
elected to maintain a 5% ownership stake and we purchased the remaining 25%. In
June 2003, we entered into an agreement which provides for Mitsui's continued
participation in CPI. Under the agreement, Mitsui contributed an additional $1.4
million to the venture in cash. Mitsui's participation interest as of March 31,
2004 was approximately 3.5% due to our additional cash contributions to CPI.
Under the current agreement, Mitsui has the option to either contribute
additional equity for the Phase II installation to maintain its percentage
interest or to allow its percentage interest to be diluted. We expect that there
will likely be no further equity contributions from Mitsui. Mitsui will not have
significant control of the joint venture going forward, but will retain a put
option for its remaining interest which can be exercised beginning on December
31, 2004 and which takes effect up to nine months following notice of exercise.
The put option allows Mitsui to sell its entire remaining interest to us at
original cost, with no interest thereon. This equates to $3.2 million plus any
future equity contributions which Mitsui may make. Mitsui may exercise the
option earlier, but only if certain specified actions are deliberately taken by
CPI or Land O'Lakes to Mitsui's material disadvantage. We do not expect that
such a scenario will occur. However, if we acquire Mitsui's remaining equity
interest, and if we do not replace Mitsui with another partner, CPI would become
a restricted subsidiary under the senior bank facilities. As a restricted
subsidiary under the senior bank facilities, CPI's on-balance sheet debt and
income or loss would be included in the covenant calculations for our senior
bank facilities. Further, as a restricted subsidiary, CPI would be required to
                                       100


guarantee our senior bank facilities, the 8 3/4% senior notes and the New Notes.
However, for as long as CPI remains non-wholly owned, it will continue to be
unrestricted for purposes of the senior bank facilities, and will not be
required to guarantee the senior bank facilities, 8 3/4 senior notes or the New
Notes.

     MoArk LLC.  In January 2000, we formed MoArk LLC, a joint venture of which
we currently own 57.5% with Osborne Investments, LLC, to produce and market eggs
and egg products. We increased our ownership percentage from 50% to 57.5% in
February 2003 in exchange for a payment of $7.8 million to Osborne, but
maintained our 50% voting rights. We have the right to purchase from Osborne
(and Osborne has the right to cause us to buy from them) its interest in MoArk
for a minimum purchase price of $42.2 million (adjusted for tax benefits
received by Osborne and purchase price already paid) or a greater amount based
upon MoArk's performance over time. These rights are exercisable in 2007.
Although Osborne has a 42.5% interest in MoArk, since October 1, 2001 we have
been allocated 100% of the income or loss of MoArk (other than on capital
transactions involving realized gain or loss on intangible assets, which are
allocated 50/50). In accordance with the provisions of Financial Accounting
Standards Board Interpretation 46, effective July 1, 2003, we began
consolidating MoArk into our financial statements. In addition to consolidating
MoArk, we presumed for accounting purposes that we will acquire the remaining
42.5% of MoArk from Osborne in 2007. Effective July 1, 2003, the Company
recorded this presumed $42.2 million payment as a long-term liability at a
present value of $31.6 million using an effective interest rate of 7%. As a
result, we do not record a minority interest in MoArk in our financial
statements. Additionally, MoArk is obligated to make four guaranteed payments to
Osborne in 2004, 2005, 2006 and 2007, each in the amount of $1,445,000.

          Products.  MoArk produces and markets shell eggs and egg products that
     are sold at retail and wholesale for consumer and industrial use throughout
     the United States. MoArk markets and processes eggs from approximately 26
     million layers (hens) which produce approximately 520 million dozen eggs
     annually. Approximately 50% of the eggs and egg products marketed are
     produced by layers owned by MoArk. The remaining 50% are purchased on the
     spot market or from third-party producers. Shell eggs represent
     approximately 78% of eggs MoArk sells annually, and the balance are broken
     for use in egg products such as refrigerated liquid, frozen, dried and
     extended shelf life liquid. MoArk recently launched a high quality, all
     natural shell egg product marketed under the LAND O LAKES brand name in a
     Northeast market. Through MoArk's acquisition of Cutler Egg Products in
     April 2001, MoArk acquired a patented process that extends the shelf life
     of a refrigerated liquid egg product utilizing an ultra-pasteurization
     process.

          Customers and Distribution.  MoArk has approximately 950 retail
     grocery, industrial, foodservice and institutional customers. While supply
     contracts exist with a number of the larger retail organizations, the terms
     are typically market based, annual contracts and allow early cancellation
     by either party. MoArk primarily delivers directly to its customer (store
     to door delivery). Alternatively, some customers pick up product at one of
     MoArk's facilities.

          Sales and Marketing.  MoArk's internal sales force maintains direct
     relationships with customers. MoArk also uses food brokers to maintain
     select accounts and for niche and "spot" activity in situations where MoArk
     cannot effectively support the customer or needs to locate a customer or
     customers for excess products. With the exception of the advertising
     activity associated with the launch of the LAND O LAKES brand eggs, amounts
     spent for advertising are insignificant.

          Competition.  MoArk competes with other egg processors, including
     Cal-Maine Foods, Rose Acre Farms, Inc. and Michael Foods. MoArk competes
     with these companies based upon its low cost production system, its high
     margin regional markets and its diversified product line.

          Governance.  We are entitled to appoint three managers to the board of
     managers of MoArk, and Osborne has the right to appoint the remaining three
     managers until its governance interest has been transferred to us.
     According to the terms of MoArk's operating agreement, two managers elected
     by us and two managers elected by Osborne constitute a quorum. Actions of
     the board of managers require a unanimous vote of a quorum of the board of
     managers. MoArk is required to maintain at all
                                       101


     times a net worth in excess of $40.0 million. If MoArk's net worth were to
     decline below $40.0 million, we would be required to contribute the
     necessary funds in order to maintain the $40.0 million net worth. As of
     December 31, 2003, MoArk's net worth was approximately $116.6 million. In
     the event we decide to sell or transfer any or part of our economic and
     governance interest in MoArk, including our right to cause the transfer of
     the governance interest owned by Osborne, we must first offer to sell or
     transfer to Osborne all of the rights and interests to be sold or
     transferred at a similar price and under similar material terms and
     conditions.

     Advanced Food Products, LLC.  We own a 35% interest in Advanced Food
Products, a joint venture which manufactures and markets a variety of custom and
noncustom aseptic products. Aseptic products are manufactured to have extended
shelf life through specialized production and packaging processes, enabling food
to be stored without refrigeration until opened. We formed Advanced Food
Products in 2001, with a subsidiary of Bongrain, S.A., a French food company,
for the purpose of manufacturing and marketing aseptically packaged cheese
sauces, snack dips, snack puddings, and ready to drink dietary beverages. The
venture is governed by a six member board of managers, and we have the right to
appoint two members. Bongrain manages the day-to-day operations of the venture.

     CF Industries, Inc.  CF Industries is one of North America's largest
interregional cooperatives, and is owned by eight cooperatives. CF Industries
manufactures fertilizer products, which are distributed by its members or their
affiliates. CF Industries has manufacturing facilities in Louisiana, Florida and
Alberta, Canada. For the year ended December 31, 2003, CF Industries generated
$1,287.3 million in net sales. As of December 31, 2003, our equity interest in
CF Industries, which represents allocated but unpaid patronage, had a book value
of approximately $250 million. For the year ended December 31, 2003, our
percentage of ownership of allocated equity of CF Industries was 38%. Each of
the members has the right to elect one director to the board of directors. The
day-to-day operations of the cooperative are managed by the officers of CF
Industries who are elected by its board of directors.

     CoBank.  CoBank is a cooperative lender of which we are a member. Our
equity interest in CoBank and the amount of patronage we receive is dependent
upon our outstanding borrowings from CoBank. As of December 31, 2003, our
investment in CoBank had a book value of $18.6 million.

     Ag Processing Inc.  Ag Processing is a cooperative that produces soybean
meal and soybean oil. As a member of Ag Processing, we are entitled to patronage
based upon our purchases of these products. We use soybean meal as an ingredient
in our feed products. Soybean oil is an ingredient used to produce our dairy
spread products.

DESCRIPTION OF THE COOPERATIVE

     Land O'Lakes is incorporated in Minnesota as a cooperative corporation.
Cooperatives resemble traditional corporations in most respects, but with two
primary distinctions. First, a cooperative's common shareholders, its "members",
supply the cooperative with raw materials, and/or purchase its goods and
services. Second, to the extent a cooperative allocates its earnings from member
business to its members and meets certain other requirements, it is allowed to
deduct this "patronage income," known as "qualified" patronage income, from its
taxable income. Patronage income is allocated in accordance with the amount of
business each member conducts with the cooperative.

     Cooperatives typically derive a majority of their business from members,
although they are allowed by the Internal Revenue Code to conduct non-member
business. Earnings from non-member business are retained as permanent equity by
the cooperative and taxed as corporate income in the same manner as a typical
corporation. Earnings from member business are either allocated to patronage
income or retained as permanent equity (in which case it is taxed as corporate
income) or some combination thereof.

     In order to obtain favorable tax treatment on allocated patronage income,
the Internal Revenue Code requires that at least 20% of each member's annual
allocated patronage income be distributed in cash. The portion of patronage
income that is not distributed in cash is retained by the cooperative, allocated
to member equities and distributed to the member at a later time as a
"revolvement" of equity. The

                                       102


cooperative's members must recognize the amount of allocated patronage income
(whether distributed to members or retained by the cooperative) in the
computation of their individual taxable income.

     At their discretion, cooperatives are also allowed to designate patronage
income as "nonqualified" patronage income and allocate it to member equities.
Unlike qualified patronage income, the cooperative pays taxes on this
nonqualified patronage income as if it was derived from non-member business. The
cooperative's members do not include undistributed nonqualified patronage income
in their current taxable income. However, the cooperative may revolve the equity
representing the nonqualified patronage income to members at some later date,
and is allowed to deduct those amounts from its taxable income at that time.
When nonqualified patronage income is revolved to the cooperative's members, the
revolvement must be included in the members' taxable income.

  OUR STRUCTURE AND MEMBERSHIP

     We have both voting and nonvoting members, with differing membership
requirements for cooperative and individual members. We also separate our
members into two categories: "dairy members" supply our dairy foods segment with
dairy products, primarily milk, cream, cheese and butter, and "ag members"
purchase agricultural products, primarily agronomy products, feed and seed from
our other operations or joint ventures. We further divide our dairy and ag
members by region. There are eight dairy regions and five ag regions.

     All of our members must acquire stock and comply with uniform conditions
prescribed by our board of directors and by-laws. The board of directors may
terminate a membership if it determines that the member has failed to adequately
patronize us or has become our competitor.

     A cooperative voting member (a "Class A" member) must be an association of
producers of agricultural products operating on a cooperative basis engaged in
either the processing, handling, or marketing of its members' products or the
purchasing, producing, or distributing of farm supplies or services. Class A
members are entitled to a number of votes based on the amount of business done
with the Company. Class A members tend to be ag members, although a Class A
member may be both an ag and dairy member if they both supply us with dairy
products and purchase agricultural products from us or our joint ventures.

     An individual voting member (a "Class B" member) is an individual,
partnership, corporation or other entity other than a cooperative engaged in the
production of agricultural commodities. Class B members are entitled to one
vote. Class B members tend to be dairy members. Class B members may be both an
ag and dairy member if they both provide us with dairy products and purchase
agricultural products from us or our joint ventures.

     Our nonvoting cooperative members ("Class C" members) are associations
operating on a cooperative basis but whose members are not necessarily engaged
in the production or marketing of agricultural products. Such members are not
given the right to vote, because doing so may jeopardize our antitrust exemption
under the Capper-Volstead Act (the exemption requires all our voting members be
engaged in the production or marketing of agricultural products). Class C
members also include cooperatives which are in direct competition with us.
Nonvoting individual members ("Class D" members) generally do a low volume of
business with us and are not interested in our governance.

  GOVERNANCE

     Our board is made up of 24 directors with one of the 24 director positions
currently vacant. Our dairy members nominate 12 directors from among the dairy
members and our ag members nominate 12 directors from among the ag members. The
nomination of directors is conducted within each group by region. The number of
directors nominated from each region is based on the total amount of business
conducted with the cooperative by that region's members. Directors are elected
to four year terms at our annual meeting by voting members in a manner similar
to a typical corporation. Our by-laws require that,

                                       103


at least every five years, we evaluate both the boundaries of our regions and
the number of directors from each region, so that the number of directors
reflects the proportion of patronage income from each region.

     The board may also choose to elect up to three non-voting advisory members.
Currently, we have one such member. The board governs our affairs in the same
manner as the boards of typical corporations that are not organized as
cooperatives.

  EARNINGS

     As described above, we divide our earnings between member and non-member
business and then allocate member earnings to dairy foods operations or
agricultural operations (primarily our feed, seed and agronomy segments). For
our dairy foods operations, the amount of member business is based on the amount
of dairy products supplied to us by our dairy members. In 2003, 70.6% of our
dairy input requirements came from our dairy members. For our agricultural
operations, the amount of member business is based on the dollar-amount of
products sold to our agricultural members. In 2003, 34.7% of our agricultural
product net sales, and 36.0% of our agricultural operating income, was derived
from sales to agricultural members.

  PATRONAGE INCOME AND EQUITY

     To acquire and maintain adequate capital to finance our business, our
by-laws allow us to retain up to 15% of our earnings from member business as
additions to permanent equity. We currently retain 10% and allocate the
remainder of our earnings from member business to patronage income.

     We have two plans through which we revolve patronage income to our members:
the Equity Target Program for our dairy foods operations and the Revolvement
Program for our agriculture businesses.

     The Equity Target Program provides a mechanism for determining the capital
requirements of our dairy foods operations and each dairy member's share of
those requirements. The board of directors has established an equity target
investment of $2.75 per hundred pounds of milk (or milk equivalent) delivered
per year by that member to us. We distribute 20% of allocated patronage income
to a dairy member annually until the investment target is reached by that
member. The remaining 80% of allocated patronage income is retained and
allocated to member equities and revolved in the twelve years after the member
becomes inactive. When the member's equity investment reaches the target, and
for as long as the member's equity target investment is maintained, we
distribute 100% of the member's future allocated patronage income. The equity
target as well as the revolvement period may be changed at the discretion of the
board.

     In 2002, we did not allocate any of our earnings to dairy members. For
2003, we allocated $9.4 million of our earnings to our dairy members, with $2.4
million of this amount to be paid in cash in 2004. We also revolved $16.9
million of equities to dairy members in 2003.

     In the Revolvement Program for our agricultural businesses, we currently
distribute 30% of allocated patronage income in cash and retain and allocate the
remaining 70% to member equity. This equity is currently revolved 12 1/2 years
later. Both the amount distributed in cash and the revolvement period are
subject to change by our board. For 2002, we allocated $97.9 million of our
member earnings to our agricultural members. Of this amount, $4.2 million was
paid in cash in 2003, $9.7 million was designated and issued as qualified
patronage equities, and $84.0 million was designated and issued as nonqualified
patronage equities in connection with legal settlement proceeds. We paid income
tax on the amount designated as nonqualified patronage, however, we will be able
to deduct these earnings from our taxable income if we choose to revolve the
earnings to our members in the future. Revolvement of the equity representing
this nonqualified patronage income is also subject to board approval. In 2003,
2002 and 2001 our board suspended revolvement of agriculture member equities. In
2003, we allocated $30.7 million of our member earnings to our agricultural
members, with $9.2 million of this to be paid in cash in 2004.

     Our estate redemption policy provides that we will redeem equity holdings
of deceased natural persons upon the demise of the owner. The Company's age
retirement policy provides that we will redeem in full
                                       104


equity holdings of dairy members who are natural persons when the member reaches
age 75 or older and becomes inactive. Subject to various requirements, we may
redeem the equity holdings of members in bankruptcy or liquidation. All proposed
equity redemptions must be presented to, and are subject to the approval of, our
board of directors before payment. In connection with these programs, we
redeemed $3.3 million in 2003.

EMPLOYEES

     At March 1, 2004, we had approximately 8,000 employees, approximately 26%
of whom were represented by unions having national affiliations. Our contracts
with these unions expire at various times throughout the next several years. We
consider our relationship with employees to be generally satisfactory. We have
had no labor strikes or work stoppages within the last five years.

PROPERTIES

     We own the land underlying our corporate headquarters in Arden Hills,
Minnesota and lease the buildings. Our corporate headquarters, consisting of a
main office building and a research and development facility, has an aggregate
of approximately 275,000 gross square feet. In addition, we own offices,
manufacturing plants, storage warehouses and facilities for use in our various
business segments. Thirty-two of our owned properties are mortgaged to secure
our indebtedness. The following table provides summary information about our
principal facilities:

<Table>
<Caption>
                                                TOTAL           TOTAL
                                               NUMBER          NUMBER
                                            OF FACILITIES   OF FACILITIES   REGIONAL LOCATION
BUSINESS SEGMENT                                OWNED          LEASED         OF FACILITIES
- ----------------                            -------------   -------------   -----------------
                                                                   
Dairy Foods...............................       13(1)           10         Midwest (2) - 14
                                                                            West (3) - 4
                                                                            East (4) - 2
                                                                            South (5) - 3
Animal Feed...............................       95(6)           59         Midwest - 85
                                                                            West - 38
                                                                            East - 9
                                                                            South - 22
Crop Seed.................................       16(7)           10         Midwest - 15
                                                                            West - 10
                                                                            East - 1
Swine.....................................  6......               1         Midwest - 7
Agronomy..................................        5               0         Midwest - 5
Layers....................................       22              61         Midwest - 20
                                                                            West - 47
                                                                            East - 13
                                                                            South - 3
</Table>

- ---------------

(1) Includes a closed facility and a facility utilized for feed manufacturing
    which is accounted for in the dairy foods segment.

(2) The Midwest region includes the states of Ohio, Michigan, Indiana, Illinois,
    Wisconsin, Minnesota, Iowa, Missouri, Oklahoma, Kansas, Nebraska, South
    Dakota and North Dakota and Ontario, Canada.

(3) The West region includes the states of Montana, Wyoming, Colorado, Texas,
    New Mexico, Arizona, Utah, Idaho, Washington, Oregon, Nevada, California,
    Alaska and Hawaii.

                                       105


(4) The East region includes the states of Maine, New Hampshire, Vermont, New
    York, Massachusetts, Rhode Island, Connecticut, Pennsylvania, New Jersey,
    Delaware and Maryland.

(5) The South region includes the states of West Virginia, Virginia, North
    Carolina, Kentucky, Tennessee, South Carolina, Georgia, Florida, Alabama,
    Mississippi, Louisiana and Arkansas.

(6) Includes 15 closed facilities and one research and development facility.

(7) Includes 2 closed facilities.

     We do not believe that we will have difficulty in renewing the leases we
currently have or in finding alternative space in the event those leases are not
renewed. We consider our properties suitable and adequate for the conduct of our
business.

PATENTS, TRADEMARKS AND INTELLECTUAL PROPERTY

     We rely on patents, copyrights, trademarks, trade secrets, confidentiality
provisions and licensing arrangements to establish and protect our intellectual
property. We believe that in addition to certain patented processes, the
formulas and production methods of our dairy foods products are trade secrets.
We also have patented formulations and processes for our milk replacer products
and deem our feed product formulations to be proprietary.

     We own a number of registered and unregistered trademarks used in
connection with the marketing and sale of our food products as well as our feed
and seed products including LAND O LAKES, the Indian Maiden logo, Alpine Lace,
New Yorker, Extra Melt, CROPLAN GENETICS, Maxi Care, Amplifier Max, Cow's Match
and Omolene.  Land O'Lakes Farmland Feed licenses certain trademarks from Land
O'Lakes, including LAND O LAKES, the Indian Maiden logo, Maxi Care, Cow's Match
and Amplifier Max, for use in connection with its animal feed and milk replacer
products. We license the trademarks Purina, Chow and the "Checkerboard" Nine
Square logo from Nestle Purina PetCare Company under a perpetual, royalty-free
license. This license only gives us the right to use these trademarks for
particular products that we currently market with these trademarks. We do not
have the right to use these trademarks outside of the United States, or in
conjunction with any products designed primarily for use with cats, dogs or
humans. We do not have the right to assign any of these trademarks without the
written consent of Nestle Purina PetCare Company. These trademarks are important
to us and Land O'Lakes Farmland Feed because brand name recognition is a key
factor to Land O'Lakes Farmland Feed's success in marketing and selling its
products. The registrations of these trademarks in the United States and foreign
countries are effective for varying periods of time, and may be renewed
periodically, provided that we, as the registered owner, or our licensees, where
applicable, comply with all pertinent renewal requirements including, where
necessary, the continued use of the trademarks in connection with similar goods.

     In 2002, we expanded our licensing agreement with Dean Foods. Under the
expanded agreement, Dean Foods is granted exclusive rights to use the LAND O
LAKES brand and the Indian Maiden logo in connection with the manufacturing,
marketing, promotion, distribution and sale of certain products, including, but
not limited to, basic dairy products (milk, yogurt, cottage cheese, ice cream,
eggnog, juices and dips), creams, small bottle milk, infant formula products and
soy beverage products. Dean Foods is also granted the right to use the Company's
patented Grip n Go bottle and the Company's formula to fat-free half & half.
With respect to the basic dairy products and the small bottle milk, the license
is granted on a royalty-free basis. With respect to the remaining products
covered by the license agreement, Dean Foods pays a sales-based royalty, subject
to a guaranteed minimum annual royalty payment. In addition, the license
agreement is terminable by either party in the event that certain minimum
thresholds are not met on an annual basis.

     We have patented formulations and processes for our milk replacer products.
Our two principal milk replacer patents expire in April 2015 and April 2020.

                                       106


     We have also entered into other license agreements with other affiliated
and unaffiliated companies, such as MoArk, which permit these companies to
utilize our trademarks in connection with the marketing and sale of certain
products.

ENVIRONMENTAL MATTERS

     We are subject to various Federal, state, local, and foreign environmental
laws and regulations, including those governing discharges of pollutants into
the air or water and the use, storage and disposal of hazardous materials or
wastes. Violations of these laws and regulations, or of the permits required for
our operations, may lead to civil and criminal fines and penalties or other
sanctions. For example, we are currently exceeding certain wastewater discharge
limitations at one of our new facilities in California and, as a result, have
paid repeated penalties or surcharges, to the City of Tulare. Approximately $1.0
million has been paid to the City of Tulare since the first notice of violation
was received in March 2003, typically in surcharge amounts of $30,000 to $40,000
per month. We estimate that we will have expenditures of $400,000 to $800,000
relating to engineering controls needed to achieve compliance with the
applicable limits, and we will incur approximately an additional $180,000 in
surcharges before this issue is corrected.

     Environmental laws and regulations may also impose liability for the
cleanup of environmental contamination. We generate large volumes of waste
water, we use regulated substances in operating our manufacturing equipment, and
we use and store other chemicals on site (including acids, caustics, fuels, oils
and refrigeration chemicals). Agriliance stores petroleum products and other
chemicals on-site (including fertilizers, pesticides and herbicides). Spills or
releases resulting in significant contamination, or changes in environmental
regulations governing the handling or disposal of these materials, could result
in us incurring significant costs that could have an impact on our business,
financial condition or results of operations.

     Many of our current and former facilities have been in operation for many
years, and over time, we and other operators of those facilities have generated,
used, stored, or disposed of substances or wastes that are or might be deemed
hazardous under applicable environmental laws, including chemicals and fuel
stored in underground and above-ground tanks, animal wastes and large volumes of
wastewater discharges. As a result, the soil and groundwater at or under certain
of our current and former facilities (and/or in the vicinity of such facilities)
is or may be contaminated, and we may be required in the future to make
significant expenditures to investigate, control and remediate such
contamination.

     We are also potentially responsible for environmental conditions at a
number of former facilities and at waste disposal facilities operated by third
parties. We have been identified as a Potentially Responsible Party ("PRP")
under the federal Comprehensive Environmental Response, Compensation, and
Liability Act ("CERCLA" or "Superfund") or similar state laws and have
unresolved liability with respect to the past disposal of hazardous substances
at several such sites. CERCLA imposes strict, joint and several liability on
certain statutory classes of persons, meaning that one party may be held
responsible for the entire cost of investigating and remediating contaminated
properties, regardless of fault or the legality of the original disposal. These
persons include the present and former owners or operators of a contaminated
property, and companies that generated, disposed of, or arranged for the
disposal of hazardous substances found at the property. We have contested our
liability at one Superfund site, as to which we have declined to pay past
response costs associated with ongoing site study, and we have received a notice
of potential liability regarding two other waste disposal sites under
investigation by the EPA, as to which we are disputing our responsibility.

     We have, on average, paid less than $500,000 in each of the last five years
for investigation and remediation of environmental matters, including Superfund
and related matters. Expenditures for such activities could rise materially if
substantial additional contamination is discovered at any of our current or
former facilities or if other PRPs fail or refuse to participate in cost sharing
at any Superfund site, or similar disposal site, at which we are implicated.

                                       107


REGULATORY MATTERS

     We are subject to Federal, state and local laws and regulations relating to
the manufacturing, labeling, packaging, health and safety, sanitation, quality
control, fair trade practices, and other aspects of our business. In addition,
zoning, construction and operating permits are required from governmental
agencies which focus on issues such as land use, environmental protection, waste
management, and the movement of animals across state lines. These laws and
regulations may, in certain instances, affect our ability to develop and market
new products and to utilize technological innovations in our business. In
addition, changes in these rules might increase the cost of operating our
facilities or conducting our business which would adversely affect our finances.

     Our dairy business is affected by Federal price support programs and
federal and state pooling and pricing programs. Since 1949, the Federal
government has maintained price supports for cheese, butter and nonfat dry milk.
The government stands as a ready purchaser of these products at their price
support levels. Historically, when the product price reached 110% of its price
support level, the government would sell its inventory into the market,
effectively limiting the price of these products. Because prices for these
products have generally been higher than their support level for a number of
years, the government currently has minimal inventories of cheese and butter. As
a result, these commodity prices have been able to be greater than 110% of their
price support levels for several years. The Farm Security and Rural Investment
Act of 2002 extends the dairy price support program through December 31, 2007.

     Federal and certain similar state regulations attempt to ensure that the
supply of raw milk flows in priority to fluid milk and soft cream producers
before producers of hard products such as cheese and butter. This is
accomplished in two ways. First, the Federal market order system sets minimum
prices for raw milk. The minimum price of raw milk for use in fluid milk and
soft cream production is set as a premium to the minimum price of raw milk used
to produce hard products. The minimum price of raw milk used to produce hard
products is, in turn, set based upon USDA survey data which includes market
pricing of butter and cheese. Second, the Federal market order system
establishes a pooling program under which participants are required to send at
least some of their raw milk to fluid milk producers. The specific amount varies
based on region, but is at least 10% of the raw milk a participant handles.
Certain areas in the country, such as California, have adopted systems which
supersede the Federal market order system but are similar to it. In addition,
because the Federal market order system is not intended as an exclusive
regulation of the price of raw milk, certain states have, and others could,
adopt regulations which could increase the price we pay for raw milk, which
could have an adverse effect on our financial results. We also pay a premium
above the market order price based on competitive conditions in different
regions.

     Producers of dairy products which are participants in the Federal market
order system pay into regional "pools" for the milk they use based on the amount
of each class of dairy product produced and the price of those products. As
described above, only producers of dairy products who send the required minimum
amount of raw milk to fluid milk producers may participate in the pool. The
amounts paid into the pool for raw milk used to make fluid milk and soft creams
are set at a premium to the amounts paid into the pool for raw milk used to make
cheese or butter. The pool then returns to each dairy product producer for raw
milk it handled the weighted average price for all raw milk (including that used
for fluid milk and soft creams, whose producers must pay into the pool) sold in
that region. The dairy product producer pays at least this pool price to the
dairy farmer for milk received. This pooling system provides an incentive for
hard product producers to participate in the pool (and therefore supply the
required minimum for fluid milk production), because the average price for raw
milk received by these producers from the pool is more than the average price
they pay into the pool.

     As a cooperative, we are exempt from the requirement that we pay pool
prices to our members for raw milk supplied to us. However, as a practical
matter, we must pay a competitive price to our members in order to ensure
adequate supply of raw milk for our production needs, and therefore our
operations are affected by these regulations.

     If we did not participate in the pool, we would not receive the advantage
of the average pool payment and we would not be able to pay our milk producers
as much as participating processors without incurring
                                       108


higher costs for our raw milk. To maintain our participation in the Federal
market order program and avoid this competitive disadvantage, we must procure at
least 110% of our raw milk requirements to meet our production needs. If we are
unable to procure at least 110% of our requirements, we would have lower
production which could have a material adverse affect on our results of
operations. In addition, if the pool was eliminated we would be subject to
additional market forces when procuring raw milk, which could result in
increased milk costs and decreased supply, which could materially affect our
business.

     As a manufacturer and distributor of food and animal feed products, we are
subject to the Federal Food, Drug and Cosmetic Act and regulations issued
thereunder by the Food and Drug Administration ("FDA"). This regulatory scheme
governs the manufacture (including composition and ingredients), labeling,
packaging, and safety of food. The FDA regulates manufacturing practices for
foods through its good manufacturing practices regulations, specifies the
standards of identity for certain foods and animal feed and prescribes the
format and content of certain information required to appear on food and animal
feed product labels. In addition, the FDA enforces the Public Health Service Act
and regulations issued thereunder, which authorize regulatory activity necessary
to prevent the introduction, transmission or spread of communicable diseases. We
and our products are also subject to state and local regulation through
mechanisms such as the licensing of dairy manufacturing facilities, enforcement
by state and local health agencies of state standards for food products,
inspection of facilities and regulation of trade practices. Modification of
these Federal, state and local laws and regulations could increase our costs of
sales or prevent us from marketing foods in the way we currently do and could
have a material adverse effect on our business prospects, results of operations
and financial condition.

     Pasteurization of milk and milk products is also subject to inspection by
the United States Department of Agriculture. We and our products are also
subject to state and local regulation through mechanisms such as the licensing
of dairy manufacturing facilities, enforcement by state and local health
agencies of state standards for food products, inspection of facilities, and
regulation of trade practices in connection with the sale of food products.
Modification of these Federal, state and local laws and regulations could
increase our costs of sales or prevent us from marketing foods in the way we
currently do and could have a material adverse effect on our business prospects,
results of operations and financial condition.

     Land O'Lakes Farmland Feed distributes animal feed products through a
network of independent dealers. Various states in which these dealers are
located have enacted dealer protection laws which could have the effect of
limiting our rights to terminate dealers. In addition, failure to comply with
such laws could result in awards of damages or statutory sanctions. As a result,
it may be difficult to modify the way we distribute our feed products, which may
put us at a competitive disadvantage.

     Several states have enacted "corporate farming laws" that restrict the
ability of corporations to engage in farming activities. Minnesota, North
Dakota, South Dakota, Nebraska, Kansas, Oklahoma, Missouri, Iowa and Wisconsin,
states in which we conduct business, have corporate farming laws. We believe
that our operations currently comply with the corporate farming laws in these
states and their exemptions, but these laws could change in the future and
additional states could enact corporate farming laws that regulate our
businesses. Even with the exemptions, these corporate farming laws restrict our
ability to expand or alter our operations in these states.

LITIGATION

     We are currently and from time to time involved in litigation incidental to
the conduct of our business. The damages claimed against us in some of these
cases are substantial. On February 24, 2004, Cache La Poudre Feeds, LLC
("Cache") filed a lawsuit in the United States District Court for the District
of Colorado against the Company, Land O'Lakes Farmland Feed LLC and certain
named officers thereof claiming trademark infringement with respect to certain
animal feed sales under the Profile trade name. Cache seeks damages of at least
$132.8 million, which, it claims, is the amount the named entities generated in
gains, profits and advantages from using the Profile trade name. In response to
Cache's complaint, the Company denied any wrongdoing and pursued certain
counterclaims against Cache relating

                                       109


to, among other things, trademark infringement, and other claims against Cache
for, among other things, defamation and libel. In addition, the Company believes
that Cache's calculation of the Company's gains, profits and advantages
allegedly generated from the use of the Profile trade name is grossly
overstated. The Company believes that sales revenue generated from the sale of
products carrying the Profile trade name are immaterial. Although the amount of
any loss that may result from this matter cannot be ascertained with certainty,
we do not currently believe that it will result in a loss material to our
consolidated financial condition, future results of operations or cash flow.

     In 2003, several lawsuits were filed against the Company by Ohio alpaca
producers in which it is alleged that the Company manufactured and sold animal
feed that caused the death of, or damage to, certain of the producers' alpacas.
It is possible that additional lawsuits or claims relating to this matter could
be brought against the Company. Although the amount of any loss that may result
from these matters cannot be ascertained with certainty, we do not currently
believe that, in the aggregate, they will result in losses material to our
consolidated financial condition, future results of operations or cash flow.

     In December 2002, we reached settlements with defendants against whom we
claimed had illegally fixed the prices for various vitamin and methionine
products we purchased. As a result of the settlements, we received proceeds of
approximately $119.5 million in 2003. In February 2004, we received an
additional $4.5 million of proceeds. When combined with the settlement proceeds
received from similar claims settled since the commencement of these actions, we
have received cumulatively approximately $188 million from the settling
defendants. These claims that have been settled represent the vast majority of
our vitamin and methionine purchases.

     In a letter dated January 18, 2001, we were identified by the United States
Environmental Protection Agency ("EPA") as a potentially responsible party for
clean-up costs in connection with hazardous substances and wastes at the Hudson
Refinery Superfund Site in Cushing, Oklahoma. The letter invited us to enter
into negotiations with the EPA for the performance of a remedial investigation
and feasibility study at the site and also demanded that we reimburse the EPA
approximately $8.9 million for remediation expenses already incurred at the
site. In March 2001, we responded to the EPA denying any responsibility. No
further communication has been received from the EPA.

                                       110


                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth certain information with respect to Land
O'Lakes directors and executive officers as of March 30, 2004:

<Table>
<Caption>
NAME                                        AGE                      TITLE
- ----                                        ---                      -----
                                            
John E. Gherty............................  60    President and Chief Executive Officer
Daniel Knutson............................  47    Senior Vice President and Chief Financial
                                                  Officer
Robert DeGregorio.........................  47    President, Land O'Lakes Farmland Feed
Chris Policinski..........................  45    Executive Vice President and Chief
                                                  Operating Officer, Dairy Foods
Fernando Palacios.........................  44    Vice President Operations and Supply Chain,
                                                  Dairy Foods
Peter Simonse.............................  45    Vice President, Treasurer
Don Berg..................................  57    Vice President, Public Affairs
Peter Janzen..............................  44    Vice President, General Counsel
Karen Grabow..............................  54    Vice President, Human Resources
Lynn Boadwine.............................  40    Director
Harley Buys...............................  51    Director
Ben Curti.................................  53    Director
Kelly Davidson............................  52    Director
Richard Epard.............................  64    Director
Gordon Hoover.............................  46    Director
Peter Kappelman...........................  41    Director, Chairman of the Board
Cornell Kasbergen.........................  46    Director
Paul Kent, Jr. ...........................  53    Director
Kevin Kepler..............................  49    Director
Larry Kulp................................  61    Director
Charles Lindner...........................  52    Director
John Long.................................  54    Director
Manuel Maciel, Jr. .......................  59    Director, Second Vice Chairman of the Board
Robert Marley.............................  52    Director
Jim Miller................................  62    Director
Ronnie Mohr...............................  55    Director
Art Perdue................................  59    Director
Don Ranck.................................  57    Director
Douglas Reimer............................  53    Director, Secretary
Rich Richey...............................  56    Director
Larry Wojchik.............................  52    Director, First Vice Chairman of the Board
John Zonneveld, Jr........................  50    Director
Bobby Moser...............................  61    Nonvoting Advisory Member
</Table>

                                       111


     The following table sets forth certain information with respect to Land
O'Lakes Farmland Feed managers and executive officers:

<Table>
<Caption>
NAME                                        AGE                      TITLE
- ----                                        ---                      -----
                                            
Robert DeGregorio.........................  46    President
Daniel Knutson............................  46    Senior Vice President and Chief Financial
                                                  Officer and Manager
Duane Halverson...........................  57    Manager
James Wahrenbrock.........................  61    Manager
Robert Terry..............................  46    Manager
Steve Rhodes..............................  49    Manager
</Table>

     Unless otherwise indicated, each officer of Land O'Lakes Farmland Feed is
elected by and serves at the pleasure of the Board of Managers and each manager
and officer of Land O'Lakes Farmland Feed has been in his current profession for
at least the past five years.

     Unless otherwise indicated, each officer of Land O'Lakes is elected by and
serves at the pleasure of the Board of Directors and each director and officer
of Land O'Lakes has been in his current profession for at least the past five
years.

     John E. Gherty, President and Chief Executive Officer since 1989. Mr.
Gherty began his career at Land O'Lakes in 1970 after completing graduate
degrees in law and industrial relations at the University of Wisconsin. In the
1980s, he served as group vice president and chief administrative officer. He
was appointed to his present position in 1989.

     Daniel Knutson, Senior Vice President and Chief Financial Officer of Land
O'Lakes and Chief Financial Officer of Land O'Lakes Farmland Feed since 2000.
Mr. Knutson began his career at the Company in 1978. He received his BS Degree
in Accounting in 1977 and MBA with emphasis in Finance in 1991, both from
Mankato State University, and has earned his CPA and CMA certifications.

     Robert DeGregorio, President of Land O'Lakes Farmland Feed LLC since 2000
and Manager of Land O'Lakes Farmland Feed since 2002. Mr. DeGregorio began his
career at Land O'Lakes in 1982 in the Agriculture Research Department and became
Vice President of Land O'Lakes Feed Division in 1997. He became President of
Land O'Lakes Farmland Feed LLC at the formation of the joint venture in 2000.

     Chris Policinski, Executive Vice President and Chief Operating Officer of
the Dairy Foods division, was appointed to this office in March, 2002. From 1999
to 2002, Mr. Policinski served as our Executive Vice President of the Dairy
Foods division's Value Added Group. Mr. Policinski joined Land O'Lakes in 1997
with more than 21 years of management experience in the food industry. Prior to
his current position, he was Vice President of Strategy, Business Development
and International Development. Before joining Land O'Lakes, Chris spent four
years with The Pillsbury Company in leadership roles in Marketing/ General
Management as Vice President of their Pizza and Mexican Food Groups.

     Fernando Palacios, Vice President Operations and Supply Chain of Dairy
Foods since 2000. Before joining Land O'Lakes, Mr. Palacios served as the
Director of Consumer Goods Consulting at KPMG LLP from 1997 to 2000. Mr.
Palacios also serves as the Chief Operating Officer of Melrose Dairy Proteins.

     Peter Simonse, Vice President and Treasurer since December 2002. Prior to
his appointment to this position Mr. Simonse served as Treasurer since 2000,
when he joined the Company. Before joining Land O'Lakes, Peter spent 14 years
with the Amoco Corporation in various finance roles, his last being Vice
President of Finance, Exploration Business Group.

     Don Berg, Vice President of Public Affairs since December, 2000. Prior to
his appointment to this position Mr. Berg served as Vice President of Milk
Procurement for 15 years. Don has been employed with our company for 34 years.

                                       112


     Peter Janzen, Vice President and General Counsel since February 2004. Mr.
Janzen joined our company as an attorney in 1984. He holds a Juris Doctor degree
from Hamline University.

     Karen Grabow, Vice President of Human Resources since September, 2001.
Prior to joining our company, Karen was employed as the Vice President, Human
Resources of Target Corporation. She held this position since 1993.

     Lynn Boadwine, has held his position as director since 1999 and his present
term of office as a director will end in February 2008. Mr. Boadwine operates
Boadwine Farms, Inc., a farm in South Dakota.

     Harley Buys has held his position as director since 2003 and his present
term of office as a director will end in February 2008. Mr. Buys farms corn,
soybeans and alfalfa and operates a dairy farm in partnership with his son in
Edgerton, Minnesota.

     Ben Curti has held his position as director since February 2003 and his
present term of office as a director will end in February 2005. Mr. Curti
maintains a dairy operation and farms field crops and pistachios in Tulare,
California.

     Kelly Davidson has held his position as director since February 2003 and
his present term of office as a director will end in February 2005. Mr. Davidson
is the general manager of Andale Co-op, Andale, Kansas, and the chief operating
officer of Field Solutions, LLC, of Halstead, Kansas.

     Richard Epard has held his position as director since February 2003 and his
present term of office as a director will end in February 2007. Mr. Epard farms
wheat, corn, soybeans and sunflowers in Colby, Kansas.

     Gordon Hoover has held his position as director since 1997 and his present
term of office as a director will end in February 2006. Mr. Hoover operates a
dairy farm in Pennsylvania.

     Peter Kappelman has held his position as director since 1996 and served as
Chairman of the Board since February 2004. His present term of office as a
director will end in February 2007. Mr. Kappelman is co-owner of Meadow Brook
Dairy Farms, LLC, a dairy farm in Wisconsin.

     Cornell Kasbergen has held his position as director since 1998 and his
present term of office as a director will end in February 2005. Mr. Kasbergen
operates a dairy in California.

     Paul Kent, Jr. has held his position as director since 1990 and his present
term of office as a director will end in February 2006. Mr. Kent operates a
dairy farm in Minnesota.

     Kevin Kepler has held his position as director since February 2003 and his
present term of office as a director will end in February 2005. Mr. Kepler is
the president of his family farm corporation, Junlyn Farms, Inc., located in
Hillsboro, Wisconsin. Mr. Kepler operates a dairy farm and farms alfalfa, corn
and soybeans.

     Larry Kulp has held his position as director since February 2003 and his
present term of office as a director will end in February 2007. Mr. Kulp is a
partner in his family dairy farm, Kulp Family Dairy, LLC, located in
Martinsburg, Pennsylvania.

     Charles Lindner has held his position as director since 1996 and his
present term of office as a director will end in February 2005. Mr. Lindner
operates a dairy farm in Wisconsin.

     John Long has held his position as director since 1991 and his present term
of office as a director will end in February 2006. Mr. Long operates a ranch in
North Dakota.

     Manuel Maciel, Jr. has held his position as director since 1998 and his
present term of office as a director will end in February 2005. Mr. Maciel
operates Macy L Holsteins, a dairy farm in California.

     Robert Marley has held his position as director since 2000 and his present
term of office as a director will end in February 2007. Mr. Marley is Chief
Executive Officer of Jackson Jennings Farm Bureau Co-operative Association, a
local cooperative located in Seymour, Indiana.

                                       113


     Jim Miller has held his position as director since February 27, 2003 and
his present term of office as a director will end in February 2006. Mr. Miller
farms grain and raises beef cattle in Hardy, Nebraska.

     Ronnie Mohr has held his position as director since 1998 and his present
term of office as a director will end in February 2005. Mr. Mohr operates a
farm, hog finishing operation and grain bin and equipment sales business in
Indiana. Mr. Mohr has served as a director of Holiday Gulf Homes Inc. since
1996.

     Art Perdue has held his position since February 26, 2004 and his present
term of office as a director will end in February 2008. Mr. Perdue manages
Farmers Union Oil Company, a diversified cooperative with sales of $40 million.

     Don Ranck has held his position since February 26, 2004 and his present
term of office as a director will end in February 2005. Mr. Ranck owns and
manages Verdant View Farm, an 82-cow, 115 acres operation.

     Douglas Reimer has held his position as director since 2001 and his present
term of office as a director will end in February 2007. Mr. Reimer is the
managing partner of Deer Ridge S.E.W. Feeder Pig LLC, located in Iowa.

     Rich Richey has held his position since February 26, 2004 and his present
term of office as a director will end in February 2008. Mr. Richey is the
general manager of Husker Co-Op in Columbus, Nebraska, a full-service
cooperative with 10 locations and sales of $43 million.

     Larry Wojchik has held his position as director since 1986 and his present
term of office as a director will end in February 2006. Mr. Wojchik has served
as general manager of Goldstar Cooperative since 2000. From 1978-2000, he served
as general manager of Equity Cooperative. Goldstar Cooperative and Equity
Cooperative are cooperatives focused on feed, energy and agronomy.

     John Zonneveld, Jr. has held his position as director since 2000 and his
present term of office as a director will end in February 2005. Mr. Zonneveld
operates a dairy farm in California.

     Bobby Moser is a nonvoting advisory member of the board. He is appointed by
the Board of Directors annually and has held his position since 2002. Mr. Moser
is Vice President for Agricultural Administration at The Ohio State University
in Columbus, Ohio.

     James Wahrenbrock, Vice President, Planning and Business Development since
April, 2000 and Manager of Land O'Lakes Farmland Feed since October, 2000. Prior
to his appointment to this position, Mr. Wahrenbrock served as Vice President
Swine & New Ventures. He joined our company in 1976.

     Robert Terry, President and Chief Executive Officer of Farmland Industries
since May, 2002. Mr. Terry is a 13-year Farmland Industries veteran who most
recently served as Farmland executive vice president, general counsel and
corporate secretary. Mr. Terry joined Farmland in 1989 and has been a member of
Farmland Senior Management for nine years. Prior to joining Farmland, Mr. Terry
practiced law with Spencer Fane Britt & Browne. He holds a Bachelor of Science
degree in accounting and business and a Juris Doctorate from the University of
Missouri.

     Steve Rhodes, Executive Vice President and Chief Financial Officer of
Farmland Industries since May, 2002. Mr. Rhodes has been with Farmland and the
cooperative system since 1979, most recently serving as Farmland Industries Vice
President and Controller. Mr. Rhodes earned a bachelor's degree in accounting
from Northwest Missouri State University, Maryville, Mo., and a master's degree
in business administration from Rockhurst College, Kansas City, Mo.

     We transact business in the ordinary course with our directors and with our
local cooperative members with which the directors are associated. Such
transactions are on terms no more favorable than those available to our other
members.

     The Land O'Lakes board is made up of 24 directors with one of the 24
director positions currently vacant. Twelve directors are chosen by our dairy
members and 12 by our Ag members. Each board member must also be a member of the
group of members, dairy or Ag, which elects him or her. The

                                       114


board may also choose to elect up to 3 nonvoting advisory members. Currently,
there is one such advisory board member. Our board of directors governs our
affairs in virtually the same manner as any other corporation. See
"Business -- Description of the cooperative -- Governance" for more information
regarding the election of our directors.

     Land O'Lakes has seven committees of its board of directors: the Executive
Committee, the Advisory Committee, the Audit Committee, the Governance
Committee, the Expense Committee, the PAC Committee and the Board
Performance/Operations Committee.

     Land O'Lakes' Board of Directors passed a resolution, for 2004, stating
that Land O'Lakes will not designate an audit committee financial expert, as
such term is defined in Item 401(h) of Regulation S-K promulgated by the
Securities and Exchange Commission. Similar to other cooperative corporations,
Land O'Lakes' Board of Directors is comprised of cooperative members who become
members by virtue of purchases they make of cooperative products or sales they
make to the cooperative. Accordingly, while each Board member possesses a strong
agricultural background, no current member possesses, in the Board's present
estimation, the requisite experience to qualify as audit committee financial
expert. Similarly, Farmland Feed has not designated an audit committee financial
expert.

     The Land O'Lakes Farmland Feed board is made up of five managers. We have
the right to appoint three managers and two managers are appointed by Farmland
Industries. See "Business -- Animal feed -- Governance" for information
concerning the governance of Land O'Lakes Farmland Feed.

     Land O'Lakes adopted a code of ethics applicable to it senior financial
officers, which include, the chief executive officer, the chief financial
officer, the chief operating officers of each operating division, the treasurer,
the controller and any person serving in a similar capacity. The code is a "code
of ethics" as defined by applicable rules promulgated by the Securities and
Exchange Commission. The code is publicly available on Land O'Lakes' website at
www.landolakesinc.com. If Land O'Lakes makes any amendments to the code other
than technical, administrative or other non-substantive amendments, or grants
any waivers from a provision of this code to a senior financial officer, Land
O'Lakes will disclose, on its website, the nature of the amendment or waiver,
its effective date and to whom it applies. The Code of Ethics also applies to
the senior financial officers of Land O'Lakes Farmland Feed.

                                       115


EXECUTIVE OFFICER COMPENSATION

     Land O'Lakes.  The following table shows, for the Chief Executive Officer
of Land O'Lakes and each of our four other most highly compensated executive
officers, information concerning compensation earned for services in all
capacities during the year ended December 31, 2003.

                           SUMMARY COMPENSATION TABLE

<Table>
<Caption>
                                                                   LONG-TERM COMPENSATION
                                                               ------------------------------
                                                                    AWARDS          PAYOUTS
                                                               ----------------   -----------
                                       ANNUAL COMPENSATION        SECURITIES
                                      ----------------------      UNDERLYING         LTIP            ALL OTHER
NAME AND PRINCIPAL POSITION    YEAR   SALARY ($)   BONUS ($)   OPTIONS/SARS (#)   PAYOUTS ($)   COMPENSATION ($)(1)
- ---------------------------    ----   ----------   ---------   ----------------   -----------   -------------------
                                                                              
John E. Gherty...............  2003    $700,000    $307,440         16,000         $     --           $56,828
  President and Chief          2002     698,620          --         16,000               --            13,700
  Executive Officer            2001     653,935     199,833         16,000          101,696            28,074
Chris Policinski.............  2003     453,269     251,515          7,000               --            32,504
  Executive Vice President     2002     431,115          --          7,000               --             8,575
  and Chief Operating          2001     352,209     255,696          7,000           44,000            13,141
  Officer, Dairy Foods Group
Duane Halverson..............  2003     460,000     159,183          7,000         $     --           $36,453
  Executive Vice President     2002     446,923          --          9,500               --            14,436
  and Chief Operating          2001     429,212     174,107          7,000           56,400            21,277
  Officer, Ag Services(2)
Robert DeGregorio............  2003     367,539     125,333          5,000         $     --           $28,764
  President, Land O'Lakes....  2002     359,847      50,000         10,000               --             9,500
  Farmland Feed LLC(3).......  2001     302,412     109,782          5,000           22,800            11,683

Dan Knutson..................  2003     402,115     176,965          7,000         $     --           $27,380
  Senior Vice President        2002     357,692          --          7,000               --            17,847
  and Chief Financial Officer  2001     289,903     113,208          7,000           28,267            15,054
</Table>

- ---------------

(1) The amounts shown in the table for 2003 reflect life insurance premiums paid
    by Land O'Lakes in the amount of $8,600 for Mr. Gherty, $3,475 for Mr.
    Policinski, $8,400 for Mr. Halverson, $3,800 for Mr. DeGregorio, and $3,900
    for Mr. Knutson. The amount for Mr. Gherty also includes a car allowance in
    the amount of $9,154. The amounts also include contributions made by Land
    O'Lakes on behalf of the named individuals under the qualified and
    non-qualified defined contribution plans of Land O'Lakes as follows:

<Table>
<Caption>
                                                   COMPANY MATCHING
                                                     CONTRIBUTION     COMPANY CONTRIBUTION
NAME                                               (QUALIFIED PLAN)   (NON-QUALIFIED PLAN)
- ----                                               ----------------   --------------------
                                                                
Mr. Gherty.......................................       $6,000              $22,252
Mr. Policinski...................................        6,000               13,452
Mr. Halverson....................................        6,000               11,355
Mr. DeGregorio...................................        6,000                9,355
Mr. Knutson......................................        6,000                7,951
</Table>

- ---------------

(2) Mr. Halverson retired on January 1, 2004.

(3) Compensation is for services performed for Land O'Lakes and Land O'Lakes
    Farmland Feed, as described below in the summary compensation table for Land
    O'Lakes Farmland Feed. Mr. DeGregorio is the President of Land O'Lakes
    Farmland Feed and also performs policy making functions for Land O'Lakes.

                                       116


                     OPTION/SAR GRANTS IN LAST FISCAL YEAR

<Table>
<Caption>
                                              INDIVIDUAL GRANTS
                          ---------------------------------------------------------
                                            PERCENT OF                                AT ASSUMED ANNUAL RATES
                            NUMBER OF         TOTAL                                       OF STOCK PRICE
                            SECURITIES     OPTIONS/SARS                               APPRECIATION FOR OPTION
                            UNDERLYING      GRANTED TO    EXERCISE OF                         TERM(2)
                           OPTIONS/SARS    EMPLOYEES IN       BASE       EXPIRATION   -----------------------
NAME                      GRANTED (#)(1)   FISCAL YEAR    PRICE ($/SH)      DATE        5% ($)      10% ($)
- ----                      --------------   ------------   ------------   ----------   ----------   ----------
                                                                                 
John E. Gherty..........      16,000           12.5%         $27.69      3-31-2013     $278,625     $706,092
Chris Policinski........       7,000            5.5           27.69      3-31-2013      121,899      308,915
Duane Halverson(3)(4)...       7,000            5.5           27.69      3-31-2013      121,899      308,915
Robert DeGregorio(3)....       5,000            3.9           27.69      3-31-2013       87,070      220,654
Daniel Knutson..........       7,000            5.5           27.69      3-31-2013      121,899      308,915
</Table>

- ---------------

(1) Options granted are to purchase "Units" described below under the Land
    O'Lakes Long-Term Incentive Plan. The vesting schedule for all grants of
    Units is set forth below in the plan descriptions.

(2) The dollar amounts under these columns are the results of calculations at
    the 5% and 10% annual appreciation rates set by the Securities and Exchange
    Commission for illustrative purposes, and, therefore, are not intended to
    forecast future financial performance. Accordingly, these calculations
    assume 5% and 10% appreciation in the value of the Units.

(3) As a result of Purina Mills synergies targets being achieved as of December
    31, 2003, 1,250 options in the name of Mr. Halverson and 2,500 options in
    the name of Mr. DeGregorio were partially vested at 50% based on an original
    issue date of January 1, 2002. This number of shares is not reflected in the
    number of securities granted column in the table above.

(4) Mr. Halverson retired on January 1, 2004.

                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES

     The purpose of the following table is to report exercises of options to
purchase Units by the named executive officers of Land O'Lakes during the fiscal
year ended December 31, 2003 and any value of their unexercised options as of
December 31, 2003. The named executive officers did not exercise options in
fiscal 2003. Land O'Lakes has not issued any stock appreciation rights to the
named executive officers.

<Table>
<Caption>
                                                                                       VALUE OF UNEXERCISED IN-THE-
                                                            NUMBER OF UNEXERCISED          MONEY OPTIONS/SARS AT
                                                            OPTIONS AT FY-END (#)              FY-END ($)(1)
                       SHARES ACQUIRED       VALUE       ---------------------------   -----------------------------
NAME                   ON EXERCISE (#)    REALIZED ($)   EXERCISABLE   UNEXERCISABLE   EXERCISABLE    UNEXERCISABLE
- ----                   ----------------   ------------   -----------   -------------   ------------   --------------
                                                                                    
John E. Gherty.......        --               --           24,000         24,000           --              --
Chris Policinski.....        --               --           10,500         10,500           --              --
Duane Halverson(2)...        --               --           11,750         11,750           --              --
Robert DeGregorio....        --               --           10,000         10,000           --              --
Daniel Knutson.......        --               --           10,500         10,500           --              --
</Table>

- ---------------

(1) Value is based on a Unit value of $27.11, which was the value of the Units
    on December 31, 2003, minus the purchase price.

(2) Mr. Halverson retired on January 1, 2004.

                                       117


     Land O'Lakes Farmland Feed.  The following table shows, for the Chief
Executive Officer of Land O'Lakes Farmland Feed and each of our four other most
highly compensated executive officers, information concerning compensation
earned for services in all capacities during the fiscal year ended December 31,
2003.

                           SUMMARY COMPENSATION TABLE

<Table>
<Caption>
                                                                        LONG-TERM COMPENSATION
                                                                    ------------------------------
                                                                         AWARDS          PAYOUTS
                                                                    ----------------   -----------
                                         ANNUAL COMPENSATION (1)       SECURITIES
                                         ------------------------      UNDERLYING         LTIP            ALL OTHER
NAME AND PRINCIPAL POSITION       YEAR   SALARY ($)    BONUS ($)    OPTIONS/SARS (#)   PAYOUTS ($)   COMPENSATION ($)(2)
- ---------------------------       ----   -----------   ----------   ----------------   -----------   -------------------
                                                                                   
John E. Gherty..................  2003    $700,000      $307,440         16,000         $     --           $56,828
  President and Chief             2002     698,620            --         16,000               --            13,700
  Executive Officer,              2001     653,935       199,833         16,000          101,696            28,074
  Land O'Lakes(1)
Duane Halverson.................  2003     460,000       159,183          7,000         $     --           $36,453
  Executive Vice President        2002     446,923            --          9,500               --            14,436
  and Chief Operating Officer,    2001     429,212       174,107          7,000           56,400            21,277
  Ag Services,
  Land O'Lakes(1)(3)
Robert DeGregorio...............  2003     367,539       125,333          5,000         $     --           $28,764
  President, Land O'Lakes         2002     359,847        50,000         10,000               --             9,500
  Farmland Feed LLC(1)            2001     302,412       109,782          5,000           22,800            11,683
Daniel Knutson..................  2003     402,115       176,965          7,000         $     --           $27,380
  Senior Vice President           2002     357,692            --          7,000               --            17,847
  and Chief Financial Officer,    2001     289,903       113,208          7,000           28,267            15,054
  Land O'Lakes and Land O'Lakes
  Farmland Feed LLC(1)
Dave Hoogmoed...................  2003     190,827       128,153          1,500               --           $16,496
  Vice President, Feed Sales      2002     168,007       199,640             --               --            14,338
  and Marketing, Land O'Lakes     2001     153,895       715,191             --               --             3,611
  Farmland Feed LLC(1)
</Table>

- ---------------

(1) Compensation to all these individuals is paid by Land O'Lakes, and includes
    amounts earned for such individuals' service to both Land O'Lakes and Land
    O'Lakes Farmland Feed. Land O'Lakes is reimbursed by Land O'Lakes Farmland
    Feed for such officers' services pursuant to the Management Services
    Agreement dated September 1, 2000 between Land O'Lakes and Land O'Lakes
    Farmland Feed further described below. These individuals, except for Mr.
    DeGregorio and Mr. Hoogmoed are executive officers of Land O'Lakes and also
    perform policy making functions for Land O'Lakes Farmland Feed. Mr.
    DeGregorio is the President of Land O'Lakes Farmland Feed and also performs
    policy making functions for Land O'Lakes.

(2) The amounts shown in the table for 2003 reflect life insurance premiums paid
    by Land O'Lakes in the amount of $8,600 for Mr. Gherty, $8,400 for Mr.
    Halverson, $3,800 for Mr. DeGregorio, $3,900 for Mr. Knutson and $3,350 for
    Mr. Hoogmoed. The amounts also include contributions made by Land O'Lakes on
    behalf of the named individuals under the qualified and non-qualified
    defined contribution plans of Land O'Lakes as follows:

<Table>
<Caption>
                                                   COMPANY MATCHING
                                                     CONTRIBUTION     COMPANY CONTRIBUTION
NAME                                               (QUALIFIED PLAN)   (NON-QUALIFIED PLAN)
- ----                                               ----------------   --------------------
                                                                
Mr. Gherty.......................................       $6,000              $22,252
Mr. Halverson....................................        6,000               11,355
Mr. DeGregorio...................................        6,000                9,355
Mr. Knutson......................................        6,000                7,951
Mr. Hoogmoed.....................................        6,000                  471
</Table>

(3) Mr. Halverson retired on January 1, 2004.

                                       118


                     OPTION/SAR GRANTS IN LAST FISCAL YEAR

<Table>
<Caption>
                                              INDIVIDUAL GRANTS
                          ---------------------------------------------------------
                                            PERCENT OF                                AT ASSUMED ANNUAL RATES
                            NUMBER OF         TOTAL                                       OF STOCK PRICE
                            SECURITIES     OPTIONS/SARS                               APPRECIATION FOR OPTION
                            UNDERLYING      GRANTED TO    EXERCISE OF                         TERM(2)
                           OPTIONS/SARS    EMPLOYEES IN       BASE       EXPIRATION   -----------------------
NAME                      GRANTED (#)(1)   FISCAL YEAR    PRICE ($/SH)      DATE        5% ($)      10% ($)
- ----                      --------------   ------------   ------------   ----------   ----------   ----------
                                                                                 
John E. Gherty..........      16,000           12.5%         $27.69      3-31-2013     $278,625     $706,092
Duane Halverson(3)(4)...       7,000            5.5           27.69      3-31-2013      121,899      308,915
Robert DeGregorio(3)....       5,000            3.9           27.69      3-31-2013       87,070      220,654
Daniel Knutson..........       7,000            5.5           27.69      3-31-2013      121,899      308,915
Dave Hoogmoed...........       1,500            1.2           27.69      3-31-2013       26,121       66,196
</Table>

- ---------------

(1) Options granted are to purchase "Units" described below under the Land
    O'Lakes Long-Term Incentive Plan. The vesting schedule for all grants of
    Units is set forth below in the plan descriptions.

(2) The dollar amounts under these columns are the results of calculations at
    the 5% and 10% annual appreciation rates set by the Securities and Exchange
    Commission for illustrative purposes, and, therefore, are not intended to
    forecast future financial performance. Accordingly, these calculations
    assume 5% and 10% appreciation in the value of the Units.

(3) As a result of Purina synergies targets being achieved as of December 31,
    2003, 1,250 options in the name of Mr. Halverson and 2,500 options in the
    name of Mr. DeGregorio were partially vested at 50% based on an original
    issue date of January 1, 2002. This number of shares is not reflected in the
    number of securities granted column in the table above.

(4) Mr. Halverson retired on January 1, 2004.

                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES

     The purpose of the following table is to report exercises of options to
purchase Units by the named executive officers of Land O'Lakes Farmland Feed
during the year ended December 31, 2003 and any value of their unexercised
options as of December 31, 2003. The named executive officers did not exercise
options in 2003. Land O'Lakes Farmland Feed has not issued any stock
appreciation rights to the named executive officers.

<Table>
<Caption>
                                                                                            VALUE OF UNEXERCISED IN-
                                                                NUMBER OF UNEXERCISED        THE-MONEY OPTIONS/SARS
                                                                OPTIONS AT FY-END (#)           AT FY-END ($)(1)
                           SHARES ACQUIRED       VALUE       ---------------------------   ---------------------------
NAME                       ON EXERCISE (#)    REALIZED ($)   EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
- ----                       ----------------   ------------   -----------   -------------   -----------   -------------
                                                                                       
John E. Gherty...........          --               --         24,000         24,000            --             --
Duane Halverson(2).......          --               --         11,750         11,750            --             --
Robert DeGregorio........          --               --         10,000         10,000            --             --
Daniel Knutson...........          --               --         10,500         10,500            --             --
Dave Hoogmoed............          --               --            375          1,125            --             --
</Table>

- ---------------

(1) Value is based on a Unit value of $27.11, which was the value of the Units
    on December 31, 2003, minus the purchase price.

(2) Mr. Halverson retired on January 1, 2004.

  LAND O'LAKES EMPLOYEES SAVINGS AND SUPPLEMENTAL RETIREMENT PLAN

     The Land O'Lakes Employee Savings and Supplemental Retirement Plan is a
qualified defined contribution 401(k) plan which permits employees to make both
pre-tax and after-tax contributions. All full-time, non-union Land O'Lakes
employees are eligible to participate. Union employees may participate if their
participation is specified by their collective bargaining agreement. Subject in
all cases to maximum

                                       119


contribution limits established by law, the maximum total contribution for
non-highly compensated employees is 60% of compensation; the maximum pre-tax
contribution for such employees is 50%. For highly compensated employees, the
maximum total contribution is 12% of compensation and the maximum pre-tax
contribution is 8%. The Company matches 50% of the first 6% of pre-tax
contributions made by employees. Employees are immediately 100% vested in their
full account balance, including the Company match.

  EXECUTIVE ANNUAL VARIABLE COMPENSATION PLAN

     The Executive Annual Variable Pay Compensation Plan is a plan for executive
officers of Land O'Lakes. During 2003, the target award opportunity varies by
the participant's position up to a maximum target award of 45% of base pay.
Awards from this plan are dependent on a combination of three elements of
performance: 1) company overall results (20%); 2) targets for business
performance (65%); and 3) individual performance commitments (15%). A minimum of
6% after-tax return on equity is the threshold performance level required to
trigger any payments from the plan. Targets for company results, business
performance, and individual performance commitments are established annually.
Once maximum results from all of these components are achieved, the maximum
award of 79-102% of base salary may be granted.

     For 2004, the target award opportunity varies by the participant's position
up to a maximum target award of 45% of base pay. Awards from this plan are
dependent on a combination of three elements of performance: 1) company overall
results (20%); 2) targets for business performance (65%); and 3) individual
performance commitments (15%). Company net earnings of $0 dollars (breakeven)
are required to trigger payments from this plan. Targets for company results,
business performance, and individual performance commitments are established
annually. Once maximum results from all of these components are achieved, the
maximum award of 79-102% of base salary may be granted.

  LAND O'LAKES, INC. EXECUTIVE LONG-TERM VARIABLE COMPENSATION PLAN (2004-2006)

     The Land O'Lakes, Inc. Executive Long-Term Variable Compensation Plan is
effective for years 2004-2006. The President and all officers of Land O'Lakes
who were not otherwise participating in a long-term variable plan are eligible.
The target award is 50-60% of base salary and the maximum award is 62.5-75% of
base salary at the end of the performance period. Corporate staff officers
awards are made based on total Land O'Lakes return on invested capital and
pretax earnings and business unit officers awards are made based on business
unit return on invested capital and pretax earnings for the period between
January 1, 2004 and December 31, 2006. The awards are payable in cash or
eligible to be deferred at the option of the award recipient.

  LAND O'LAKES LONG-TERM INCENTIVE PLAN

     The Land O'Lakes Long-Term Incentive Plan, initiated in 2001, is a phantom
stock plan which allows certain employees to purchase "Units" under the plan.
Neither options granted nor Units may be transferred, assigned, pledged,
encumbered, or otherwise alienated from the grantee. Officers are eligible to
participate, as are selected non-officers identified by the Chief Executive
Officer. Participants are granted an annual award of options. One quarter of the
options vest on December 31 of the year in which they are granted, with the rest
vesting ratably on December 31 of the succeeding three years. These Units are
not traditional stock, and do not provide the purchaser with any voting rights
or rights to receive assets of Land O'Lakes.

     The purchase price of the option is established as of December 31 of the
year prior to the grant of the option, based on a formula reflecting the value
of the enterprise at the close of the fiscal year preceding the grant of the
option. Participants may elect to exercise vested options to purchase Units only
during the period between January 1 and March 31 of any year. Units are valued
each year on December 31, and are valued by the same formula by which the
purchase price of the option is determined. Participants in the plan may
purchase Units using cash or amounts in their deferred compensation accounts. In
addition, the

                                       120


options have a net exercise provision which allows participants to use the value
of appreciated options to buy Units.

     Participants' ability to redeem owned Units while employed is limited to
50% of the appreciated value of the cumulative total of Units previously
purchased by such participant, until the value of the owned Units reaches an
established ratio to the participant's annual base pay. These ratios are
established based on the level of the participant. Following death, inability to
work due to disability, retirement or other termination, the participant has a
limited period of time during which to exercise remaining vested options and/or
redeem purchased units, which varies according to the circumstances of the
participant's cessation of employment.

  LAND O'LAKES NON-QUALIFIED DEFERRED COMPENSATION PLAN

     The Land O'Lakes Non-Qualified Deferred Compensation Plan provides a select
group of employees with base salaries equal to or in excess of $95,000 an
opportunity to elect to defer a portion of their compensation for later payment
at the earlier of their death, disability, retirement or other termination.
Eligible employees may elect to defer a minimum of $1,000 up to a maximum 30% of
base compensation and 100% of variable pay. The default distribution is monthly
installments over a five year period. Deferred compensation is included as
compensation for purposes of the company's qualified retirement plan, but is
excluded from the company's qualified savings plan. The Company adds an
additional amount equal to three percent (3%) of the participant's elective
deferrals to this plan. In addition, at the end of each calendar quarter, the
Company credits the participant's account balance with modest interest at a rate
announced in advance of each calendar year. Benefits of this plan are paid out
of the general assets of the corporation.

     Land O'Lakes maintains three non-qualified excess benefit plans for its
officers. Benefits for all three of these plans are paid out of the general
assets of the corporation.

  NON-QUALIFIED EXECUTIVE EXCESS BENEFIT SAVINGS PLAN

     The Non-Qualified Executive Excess Benefit Savings Plan provides a benefit
to officers who participate in this savings plan by crediting an amount to a
deferred compensation account which represents 3% of total compensation, net of
any deferred compensation, less the amount of the Company match contributed to
the qualified savings plan. Account balances are credited with a modest rate of
interest quarterly. Distributions are made under the same circumstances and on
the same terms as the individual has elected under the Land O'Lakes
Non-Qualified Deferred Compensation Plan, or according to the default provisions
of the Land O'Lakes Non-Qualified Deferred Compensation Plan in the absence of
an election.

  CALIFORNIA COOPERATIVE VALUE INCENTIVE PLAN

     The California Cooperative Value Incentive Plan is similar to the Land
O'Lakes Long-Term Incentive Plan. The primary difference is that participants
may not actually purchase the phantom stock "Units" under this plan. Instead,
plan participants who "exercise" options granted to them receive a cash
distribution equal to the difference between the Unit value and the exercise
price.

  NON-QUALIFIED EXECUTIVE EXCESS BENEFIT PLAN (IRS LIMITS)

     The Non-Qualified Executive Excess Benefit Plan (IRS Limits) provides a
non-qualified benefit to officers which is the equivalent of the difference
between the benefit that would have been payable to the executive if the Land
O'Lakes Employee Retirement Plan benefit formula were applied to the executive's
actual compensation, without regard for limitations on compensation or benefits
imposed by the Internal Revenue Code, and the benefit actually payable under the
Land O'Lakes Employee Retirement Plan with IRS compensation limits in place.

                                       121


  NON-QUALIFIED EXECUTIVE EXCESS BENEFIT PLAN (1989 FORMULA)

     The Non-Qualified Executive Excess Benefit Plan (1989 Formula) provides a
non-qualified benefit to individuals who were officers as of January 1, 1989 at
the time the defined benefit formula was changed. This excess benefit plan
provides a benefit representing the difference between the accrued benefit using
the 1989 Formula to the executive's actual compensation, without regard for
limitations on compensation or benefits imposed by the Internal Revenue Code,
and the benefit actually payable under the Land O'Lakes Employee Retirement Plan
with IRS compensation limits in place.

  LAND O'LAKES EMPLOYEE RETIREMENT PLAN

     The Land O'Lakes Employee Retirement Plan is a qualified defined benefit
pension plan. All full-time, non-union Land O'Lakes employees are eligible to
participate. Union employees may participate if their participation is specified
by their collective bargaining agreement. An employee is fully vested in the
plan after five years of vesting service. For most employees, the plan provides
for a monthly benefit for the employee's lifetime beginning at normal retirement
age (social security retirement age), calculated according to the following
formula: I[1.08% X Final Average Pay]+[.52% X (Final Average Pay-Covered
Compensation)]J X years of credited service (up to a maximum of 30 years). These
estimated benefit amounts are illustrated by Table A below. Due to provisions of
this plan providing that certain benefits existing in a previous version of the
plan will not be reduced, certain employees, including Messrs. Gherty and
Halverson, will instead receive the compensation at levels previously in effect
for the retirement plan under the 1989 Formula. These approximate benefit
amounts are described in Table B below.

     Final Average Pay is average monthly compensation for the highest paid 60
consecutive months of employment out of the last 132 months worked. Covered
Compensation is an amount used to coordinate pension benefits with Social
Security benefits. It is adjusted annually to reflect changes in the Social
Security Taxable Wage Base, and varies with the employee's year of birth and the
year in which employment ends. The normal form of benefit for a single employee
is a life-only annuity; for a married employee, the normal form is a 50% joint
and survivor annuity. There are other optional annuity forms available.
Terminated or retired employees who are at least 55 with 10 years of vesting
service may elect a reduced early retirement benefit.

     As of January 1, 2004, Mr. Gherty has 33 years of service, Mr. Halverson
had 33 years of service (he retired January 1, 2004), Mr. DeGregorio has 22
years of service, Mr. Policinski has 7 years of service and Mr. Knutson has 26
years of service. (The maximum credited service allowed under the Land O'Lakes
Employee Retirement Plan is 30 years.)

                                       122


                           SAMPLE PENSION PLAN TABLE

<Table>
<Caption>
                                        FINAL
                                     AVERAGE PAY        YEARS OF SERVICE AT RETIREMENT
                                     -----------   -----------------------------------------
                        (ANNUAL)         10           15         20         25         30
                       -----------   -----------   --------   --------   --------   --------
                                                                  
TABLE A..............  $   200,000    $ 30,100     $ 45,100   $ 60,100   $ 75,200   $ 90,200
                           400,000      62,100       93,100    124,100    155,200    186,200
                           600,000      94,100      141,100    188,100    235,200    282,200
                           800,000     126,100      189,100    252,100    315,200    378,200
                         1,000,000     158,100      237,100    316,100    395,200    474,200
                         1,200,000     190,100      285,100    380,100    475,200    570,200
TABLE B..............  $   200,000    $ 34,700     $ 52,000   $ 69,400   $ 86,700   $104,100
                           400,000      76,000      114,000    152,100    190,100    228,100
                           600,000     117,400      176,000    234,700    293,400    352,100
                           800,000     158,700      238,000    317,400    396,700    476,100
                         1,000,000     200,000      300,000    400,100    500,100    600,100
                         1,200,000     241,400      362,000    482,700    603,400    724,100
</Table>

COMPENSATION OF DIRECTORS AND MANAGERS

     The Chairman of the Board of Land O'Lakes is paid $30,000 annually; all
other directors are paid $10,000 annually. In addition, all directors receive a
$300 per diem and are reimbursed for their reasonable expenses incurred in
attending board of directors meetings.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS

     At December 31, 2003 no person, either individually or as a member of a
group, beneficially owned in excess of five percent of any class of our voting
securities, and our directors and executive officers did not, either
individually or as a member of a group, beneficially own in excess of one
percent of any class of our voting securities.

     As of December 31, 2003, all of Land O'Lakes Farmland Feed's equity
interests were owned directly by Farmland Industries, Inc. (8%) located in
Kansas City, Missouri and Land O'Lakes, Inc. (92%) located in Arden Hills,
Minnesota. There is no established trading market for Land O'Lakes Farmland
Feed's membership interests.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Land O'Lakes transacts business in the ordinary course with our directors
and with our local cooperative members with which the directors are associated
on terms no more favorable than those available to our other members.

     Pursuant to an agreement dated September 25, 2000, Land O'Lakes Farmland
Feed licenses certain trademarks from Land O'Lakes on a royalty free basis,
including LAND O LAKES, the Indian Maiden logo, Maxi Care, and Amplifier Max,
for use in connection with its animal feed and milk replacer products. Land
O'Lakes Farmland Feed also licenses certain trademarks of Farmland Industries,
including Farmland, for use with its feed products.

     Pursuant to a Management Services Agreement dated September 1, 2000 between
Land O'Lakes and Land O'Lakes Farmland Feed, Land O'Lakes provides certain
management, operational and ancillary services to Land O'Lakes Farmland Feed.
Land O'Lakes charges Land O'Lakes Farmland Feed for these services on an at-cost
basis using methodologies approved by Land O'Lakes and the board of managers of
Land O'Lakes Farmland Feed. For the year ended December 31, 2003, Land O'Lakes
Farmland Feed paid Land O'Lakes $221.1 million for payroll and benefit related
costs and $9.0 million for corporate

                                       123


services such as legal, insurance administration, tax administration, human
resources, payroll and benefit administration, leasing, public relations, credit
and collections, accounting and IT support.

     Pursuant to a Feed Supply Agreement dated September 29, 2000 between Land
O'Lakes Farmland Feed and Farmland Industries, Farmland Industries agrees to
purchase all of its branded feed, specialty feeds, catfish, swine and cattle
feed, and ingredients, excluding grain, from Land O'Lakes Farmland Feed. Such
purchases are made on a patronage basis, subject to the Articles of
Incorporation and By-laws of Farmland Industries. Such sales are to be made at
prices competitive with those available from other suppliers. This Feed Supply
Agreement extends for the duration of Land O'Lakes Farmland Feed, or, for five
years following the exercise by Land O'Lakes of its option to purchase Farmland
Industries' interest in Land O'Lakes Farmland Feed. Due to a disputed provision
in the agreement, for the year ended December 31, 2003 Farmland Industries did
not purchase any feed or ingredients from Land O'Lakes Farmland Feed.

                                       124


                   DESCRIPTION OF CERTAIN OTHER INDEBTEDNESS

DESCRIPTION OF SENIOR BANK FACILITIES

     The following is a summary of the material terms of our senior bank
facilities with a syndicate of banks, financial institutions and other entities
("Lenders"), including JPMorgan Chase Bank (formerly, The Chase Manhattan Bank),
an affiliate of J.P. Morgan Securities Inc. ("JPMorgan"), as administrative
agent and collateral agent ("Agent"). The following is a summary of the material
provisions of our senior bank facilities. Additional details can be found in the
credit agreements that are filed as exhibits to the registration statement of
which this prospectus is a part.

  GENERAL

     Our senior bank facilities consist of:

     - a $250.0 million seven year amortizing term loan B facility with $118.4
       million outstanding as of March 31, 2004; and

     - a $185.0 million revolving credit facility with up to $75.0 million
       available in the form of letters of credit.

  TERM FACILITY

     The term loan B facility bears interest, at our election, at a rate per
annum equal to Adjusted LIBOR plus 3.5% or ABR plus 2.5%. We may elect interest
periods of one, two, three or six months for Adjusted LIBOR borrowings. "ABR" is
the alternate base rate, which is the higher of the Agent's Prime Rate and the
Federal Funds Effective Rate plus one-half of one percent. The loans under the
term loan B facility will amortize under a schedule providing for quarterly
installments in an aggregate annual amount of $1.5 million and a final
installment at maturity on October 11, 2008 of $113.6 million.

  REVOLVING CREDIT FACILITY

     The revolving credit facility requires the prepayment of borrowings if the
aggregate amount of outstanding borrowings and letters of credit exceed the
borrowing base. The revolving credit facility bears interest, at our election,
at a rate per annum equal to either Adjusted LIBOR plus a spread ranging from
2.00% to 2.75%, depending upon the debt leverage ratio as of the end of the most
recent quarter for which financial statements have been delivered to the Lenders
("Leverage Ratio"), or ABR plus a spread ranging from 1.00% to 1.75% depending
on the Leverage Ratio. The revolving credit facility has a sublimit of $75.0
million for letters of credit. As of March 31, 2004, we had approximately $48.4
million of letters of credit outstanding which reduced availability under the
revolving credit facility to approximately $136.6 million. The revolving credit
facility matures on January 13, 2007.

  USE OF FACILITIES

     The proceeds of loans under the revolving credit facility may be used by us
for working capital and other general corporate purposes, including the issuance
of letters of credit. Amounts repaid under the revolving credit facility may be
reborrowed to the extent of the available commitments.

  FEES

     We will pay certain fees, including (1) commitment fees payable to the
Lenders on the undrawn portions of their commitments in respect of the revolving
credit facility at rates depending upon the Leverage Ratio payable quarterly in
arrears, and (2) customary fronting fees to the issuing bank in connection with
the issuance of letters of credit. The commitment fees payable in respect of the
revolving credit facility range from 0.25% to 0.50%.

                                       125


  PREPAYMENTS

     Subject to certain limited exceptions, loans under the term facilities are
required to be prepaid with (a) 50% of Excess Cash Flow (as defined), (b) 100%
of the net cash proceeds of sales or other dispositions of property or assets in
excess of $5 million during any fiscal year, to the extent not reinvested, (c)
100% of the net cash proceeds of casualty or condemnation receipts, to the
extent not used to repair or replace assets, (d) 100% of joint venture dividends
or distributions, to the extent they related to the sale of property, casualty
or condemnation receipts, or the issuance to any third party of equity interests
in the joint venture, (e) 100% of the net cash proceeds from inventory or
accounts receivable securitization transactions, and (f) 100% of the net cash
proceeds from the issuance by Land O'Lakes of unsecured senior or subordinated
indebtedness.

     Voluntary prepayments of borrowings under the senior bank facilities, and
voluntary reductions of the unutilized portion of the revolving credit facility
commitment, are permitted at any time.

     A prepayment penalty must be paid to term loan B Lenders in an amount equal
to 1.0% of the amount prepaid if any term loan B facility loans are prepaid
after October 11, 2003, but on or before October 11, 2004.

  GUARANTEES

     All of our obligations under the senior bank facilities and under any
interest protection or other hedging arrangements entered into with the Lenders
(or affiliates thereof) are unconditionally guaranteed by the domestic
wholly-owned subsidiaries of Land O'Lakes, other than LOL Finance Co. (and its
wholly-owned subsidiaries), and by Land O'Lakes Farmland Feed LLC and its
domestic wholly-owned subsidiaries, other than LOL Farmland Feed SPV, LLC (the
"Bank Guarantors").

  SECURITY

     Our obligations under the financing documents governing the senior bank
facilities are secured by perfected first priority pledges and security
interests in (a) 100% of the equity interests and indebtedness of any Restricted
Subsidiary owned directly by us or any of the Bank Guarantors (which pledge, in
the case of voting equity interests issued by any foreign subsidiary, is limited
to 65% of the voting equity interests of such foreign subsidiary) and (b)
substantially all of our and each of the Bank Guarantors' other tangible and
intangible assets, including without limitation real property and fixtures,
accounts receivable, inventory, contract rights, equipment, intellectual
property, general intangibles, investment property and proceeds of the foregoing
other than the dairy and seed receivables and certain swine receivables of Land
O'Lakes, all receivables of Land O'Lakes Farmland Feed and Purina Mills and
related assets.

  COVENANTS

     The financing documents governing the senior bank facilities contain
financial covenants, including maximum total debt leverage ratio and minimum
interest coverage ratio.

     The agreements for the senior bank facilities (the "Credit Agreements")
contain restrictive covenants pertaining to our management and operations,
including, among others, limitations on (1) indebtedness, (2) liens and
sale-leaseback transactions, (3) investments, (4) cash payments of patronage and
other restricted payments, (5) mergers and acquisitions, (6) asset dispositions,
(7) hedging activities, (8) amendments to or prepayments or redemptions of other
indebtedness, (9) changes in business conducted, (10) transactions with
affiliates, and (11) restrictions on the ability of subsidiaries to pay
dividends or to make or repay loans.

  EVENTS OF DEFAULT

     The Credit Agreements provide for events of default customary to facilities
of this type, including nonpayment of principal, interest or other amounts,
violation of covenants, incorrectness of representations
                                       126


and warranties in any material respect, cross-default and cross-acceleration,
certain events of bankruptcy or insolvency, certain material judgments, certain
ERISA events, actual or asserted invalidity of guarantee or security documents,
and Change in Control (as defined).

  INDEMNIFICATION

     Under the senior bank facilities, we agree to indemnify the Agent and the
Lenders and their affiliates and hold them harmless from and against all costs,
expenses (including reasonable fees, disbursements and other charges of counsel)
and liabilities arising out of or relating to the transactions contemplated
thereby, provided that no person will be indemnified for its own gross
negligence or willful misconduct.

DESCRIPTION OF 8 3/4% SENIOR NOTES

  GENERAL

     On November 4, 2001 we sold $350 million aggregate principal amount of
8 3/4% senior notes. The net proceeds from these notes was used to repay a
portion of the loans under our senior bank facilities used to finance the
acquisition of Purina Mills, refinance the then existing debt of Purina Mills
and refinance certain of our then existing debt.

  MATURITY AND INTEREST

     The 8 3/4% senior notes will mature on November 15, 2011. Interest on the
8 3/4% senior notes is payable at the rate of 8 3/4% per annum and is payable
semi-annually in cash on each May 15 and November 15.

  RANKING

     The 8 3/4% senior notes are senior unsecured obligations ranking equal in
right of payment to all of our existing and future senior debt and senior in
right of payment to all of our existing and future subordinated debt. The 8 3/4%
senior notes effectively rank junior in right of payment to liabilities of our
subsidiaries that do not guarantee the 8 3/4% senior notes. In the event of
liquidation, bankruptcy, insolvency or similar events, holders of the New Notes
are entitled to receive payment in full in cash or cash equivalents, to the
extent of the value of the assets securing such debt, before holders of the
8 3/4% senior notes are entitled to receive any payments.

  GUARANTEES

     The 8 3/4% senior notes are unconditionally guaranteed by the domestic
wholly-owned subsidiaries of Land O'Lakes, other than LOL Finance Co. (and its
wholly-owned subsidiaries), by Land O'Lakes Farmland Feed LLC, and by each
domestic wholly-owned subsidiary of Land O'Lakes Farmland Feed LLC, other than
LOL Farmland Feed SPV, LLC.

  OPTIONAL REDEMPTION

     We may not redeem the 8 3/4% senior notes prior to November 15, 2006. After
this date, we may redeem the 8 3/4% senior notes, in whole or from time to time
in part, at the following redemption prices (expressed as percentages of
principal amount), plus accrued and unpaid interest, if any, to the redemption
date, if redeemed during the 12-month period commencing on November 15 of the
years set forth below:

<Table>
<Caption>
                                                               REDEMPTION
YEAR                                                             PRICE
- ----                                                           ----------
                                                            
2006........................................................    104.375%
2007........................................................    102.917%
2008........................................................    101.458%
2009 and thereafter.........................................    100.000%
</Table>

                                       127


  COVENANTS

     The indenture governing the 8 3/4% senior notes contains covenants that
restrict our ability and the ability of our restricted subsidiaries to:

     - incur more indebtedness, including guarantees;

     - pay dividends and make distributions in respect of capital stock or
       similar payments;

     - redeem or repurchase capital stock;

     - make investments or other restricted payments;

     - enter into any agreements that restrict our subsidiaries' ability to pay
       dividends or make distributions;

     - sell assets;

     - enter into transactions with affiliates;

     - issue or sell capital stock of restricted subsidiaries;

     - create liens;

     - change our cooperative status;

     - engage in any business other than a permitted business;

     - enter into any sale/leaseback transactions; and

     - merge or consolidate.

Note, however, that these covenants are subject to a number of important
exceptions.

  EVENTS OF DEFAULT

     The indenture governing the 8 3/4% senior notes contains events of default
that are substantially similar to those that will be contained in the indenture
governing the New Notes.

  FUTURE ISSUANCES UNDER THE INDENTURE

     We may issue additional notes having identical terms and conditions to the
8 3/4% senior notes we offered. We will only be permitted to issue such
additional notes if at the time of such issuance we are in compliance with the
covenants contained in the indenture. Any additional notes will be part of the
same issue as the 8 3/4% senior notes and will vote on all matters with such
8 3/4% senior notes.

DESCRIPTION OF RECEIVABLES SECURITIZATION

     On December 18, 2001, we entered into a $100 million receivables
securitization pursuant to which all or substantially all existing and future
feed, seed and certain swine receivables of Land O'Lakes, Inc., Land O'Lakes
Farmland Feed LLC and Purina Mills, LLC (the "Securitized Receivables") and
related assets were or will be sold to LOL Farmland Feed SPV, LLC, a special
purpose entity owned by Land O'Lakes Farmland Feed. The special purpose entity
sold to CoBank an undivided 100% ownership interest ("Securitized Interest") in
all of the Securitized Receivables. CoBank also has a first priority security
interest in the Securitized Receivables and related assets. The transfers of the
receivables to the special purpose entity are structured as sales and, in
accordance with applicable accounting rules, these receivables are not reflected
in the consolidated balance sheets of Land O'Lakes Farmland Feed or Land
O'Lakes. The special purpose entity purchases the receivables with a combination
of cash initially received from CoBank, and notes equal to the unadvanced
present value of the receivables. The purchase price paid by CoBank is equal to
the net balance of the eligible Securitized Receivables sold from time to time
less a discount based upon present value and historical write-off, delinquency
and dilution experience. Land O'Lakes Farmland Feed serves as the servicer and
in this capacity assists CoBank in collecting proceeds of
                                       128


the Securitized Receivables. Land O'Lakes and the other receivables sellers are
subject to credit risk related to the repayment of the special purpose entity
notes, which in turn is dependent upon the ultimate collection on the special
purpose entity's receivables pool. Accordingly, we have retained reserves for
estimated losses. The initial term of the receivables securitization was one
year with an expiration date of April 28, 2004. On March 31, 2004 we completed
an amendment to our receivables securitization facility. Under the amendment,
the receivables securitization was increased from $100 million to $200 million.
The amendment also incorporated receivables generated in our dairy segment into
the Securitized Receivables. In addition, the amendment increased the
receivables securitization term from one year to three years. Concurrently with
the amendment, we sold additional receivables and applied the proceeds to the
outstanding senior bank facilities, which included the mandatory payment in full
of our term loan A facility. In connection with this sale the lenders under our
senior bank facilities and the trustee under the indenture released their
respective security interests in the additional receivables sold. The amendment
did not include any further material modifications to the receivables
securitization facility.

  FEES

     We have paid or will pay CoBank certain fees, including arrangement fees.

  COVENANTS

     The securitization provides for standard covenants as to (1) compliance
with laws, (2) preservations of corporate existence, (3) audits, (4) keeping
books of account, (5) performance and compliance with receivables and contracts,
(6) location of records, (7) compliance with credit and collection policy, and
(8) collection and reporting of termination events and material litigation.

  EVENTS OF TERMINATION

     The securitization provides for termination events customary to
transactions of this type, including non-payment, violation of covenants,
incorrectness of representations and warranties in any material respect,
cross-default and cross-acceleration, certain events of bankruptcy or
insolvency, certain material judgments, certain ERISA events, material adverse
change in the financial condition of Land O'Lakes, Land O'Lakes Farmland Feed,
Purina Mills or of the special purpose entity, material adverse change in the
collectibility of the eligible receivables, certain lien notices by the Internal
Revenue Service or the Pension Benefit Guaranty Corporation, termination of the
term loan portions of the senior bank facilities without replacement, breach of
certain portfolio triggers, and change in control (as defined).

  INDEMNIFICATION

     Land O'Lakes, Land O'Lakes Farmland Feed and Purina Mills are obligated to
indemnify CoBank against all liability arising from the ownership of the
Securitized Interest which does not arise out of gross negligence or willful
misconduct of CoBank. Furthermore, the same entities will indemnify CoBank for
yield protection including for capital adequacy, illegality, required reserves
and certain taxes.

                                       129


                       DESCRIPTION OF CAPITAL SECURITIES

GENERAL

     On September 15, 1998, our subsidiary, Land O'Lakes Capital Trust I, a
statutory business trust (the "Trust"), sold 7.45% capital securities (the
"Capital Securities"). The Capital Securities represent undivided preferred
beneficial interests in the assets of the Trust. We own all of the common
securities representing undivided beneficial interests in the assets of the
Trust (together with the Capital Securities, the "Trust Securities"). The Trust
exists for the sole purpose of investing the proceeds of the common securities
and the Capital Securities in an equivalent amount of 7.45% Subordinated
Deferrable Interest Debentures due March 15, 2028 (the "Junior Subordinated
Debentures") issued by us.

MATURITY

     The Junior Subordinated Debentures will mature on March 15, 2028. Upon the
maturity of the Junior Subordinated Debentures, the Trust will redeem the
Capital Securities at their maturity value of $1,000 per Capital Security.

RANKING

     Our obligations under the Junior Subordinated Debentures are unsecured and
are subordinate and junior in right of payment to all of our present and future
senior debt and will rank on par with any of our trust related securities. Upon
an event of default, the holders of Capital Securities will have a preference
over holders of the common equities with respect to payments of distributions
and payments upon redemption, liquidation, and otherwise.

INTEREST PAYMENTS

     Holders of the Capital Securities are entitled to receive cumulative cash
distributions at an annual distribution rate of 7.45% of the liquidation amount
of $1,000 per Capital Security, accruing from the date of original issuance and
payable semi-annually in arrears on March 15 and September 15 of each year,
beginning September 15, 1998.

     The distribution rate and the distribution payment dates and other payment
dates for the Capital Securities correspond to the interest rate and interest
payment dates and other payment dates on the Junior Subordinated Debentures,
which are the sole assets of the Trust. As a result, if principal and interest
are not paid on the Junior Subordinated Debentures, no amounts will be paid on
the Capital Securities. If we do not make principal or interest payments on the
Junior Subordinated Debentures, the Trust will not have sufficient funds to make
distributions on the Capital Securities, in which case the guarantee will not
apply to distributions until the Trust has sufficient funds legally available
therefor.

GUARANTEES

     The payment of distributions out of moneys held by the Trust or payments
upon the redemption of Capital Securities and payments on liquidation of the
Trust are guaranteed by us pursuant to a guarantee. The guarantee covers
distributions and other payments on the Capital Securities only if and to the
extent that we have made a payment of interest or principal on the Junior
Subordinated Debentures. The guarantee, when taken together with our obligations
under the Junior Subordinated Debentures and its obligations under the
declaration, including its obligations to pay costs, expenses, and certain
liabilities of the Trust, provides a full and unconditional guarantee of amounts
due on the Capital Securities. Our obligations under the guarantee are
subordinate and junior in right of payment to all of our present and future
senior debt and on par with our guarantee of trust related securities and the
most senior preferred stock issued, if any, from time to time by us.

                                       130


INTEREST DEFERRAL

     We have the right to defer payments of interest on the Junior Subordinated
Debentures by extending the interest payment period on them at any time for up
to ten consecutive semi-annual periods, provided that no extension may continue
beyond the stated maturity of the Junior Subordinated Debentures. If we defer
interest payments, the trust will also defer distributions on the Capital
Securities. During a deferral period, distributions will continue to accrue with
interest at 7.45% per annum. There could be multiple deferral periods of varying
lengths throughout the term of the Junior Subordinated Debentures.

REDEMPTION

     We may redeem the Junior Subordinated Debentures, in whole or in part, upon
not less than 30 days notice, at any time after March 15, 2008. Upon the
repayment of the Junior Subordinated Debentures, whether at maturity or upon
redemption, the proceeds will simultaneously be applied to redeem Trust
Securities having an aggregate liquidation amount equal to the aggregate
principal amount of the Junior Subordinated Debentures. If we redeem Junior
Subordinated Debentures other than in connection with a tax event, the
redemption price shall be the greater of $1,000 per Trust Security or an amount
equal to the discounted value of the remaining scheduled distributions (the
"Make-Whole Value"), plus accrued and unpaid distributions. The discount rate
for determination of the Make-Whole Value shall be determined by the yield of
the appropriate United States Treasury security plus 25 basis points. The Trust
will redeem the Capital Securities upon redemption of the Junior Subordinated
Debentures.

     We may also redeem the Junior Subordinated Debentures prior to March 15,
2008 upon the occurrence of a tax event. If we redeem the Junior Subordinated
Debentures in connection with a tax event, the redemption price shall be $1,000
per Trust Security plus accrued and unpaid distributions. In addition, upon the
occurrence of a tax event arising from a change in law or a change in legal
interpretation regarding tax matters, unless the Junior Subordinated Debentures
are redeemed, the Trust will be dissolved, and the Junior Subordinated
Debentures will be distributed to the holders of the Capital Securities, on a
pro rata basis, in lieu of any cash distribution.

     In the event of the involuntary or voluntary dissolution, winding up, or
termination of the Trust, the holders of the Capital Securities will be entitled
to receive, for each Capital Security, a liquidation amount of $1,000 plus
accrued and unpaid distributions to the date of payment, unless, in connection
with the dissolution, the Junior Subordinated Debentures are distributed to the
holders of the Capital Securities.

EVENTS OF DEFAULT

     The indenture for the Junior Subordinated Debentures provides for events of
default for nonpayment of interest (but permitted interest deferment periods
shall not constitute events of default), certain events of bankruptcy, or the
voluntary or involuntary dissolution or winding up of the Trust, unless the
Junior Subordinated Debentures are redeemed, distributed to the holders of the
Capital Securities or the dissolution is in connection with certain mergers,
consolidations or amalgamations.

                                       131


                               THE EXCHANGE OFFER

TERMS OF THE EXCHANGE OFFER; PERIOD FOR TENDERING OLD NOTES

     Subject to terms and conditions, we will accept for exchange Old Notes
which are properly tendered on or prior to the Expiration Date and not withdrawn
as permitted below. As used herein, the term "Expiration Date" means 12:00 a.m.,
New York City time,                , 2004. We may, however, in our sole
discretion, extend the period of time during which the exchange offer is open.
While we do not currently intend to extend the exchange offer, any extension
would not exceed an additional 10 business days of the original Expiration Date.
The term "Expiration Date" means the latest time and date to which the exchange
offer is extended.

     As of the date of this prospectus, $175 million principal amount of Old
Notes are outstanding. This prospectus, together with the letter of transmittal,
is being sent to all holders of Old Notes known to us. Our obligation is to
accept Old Notes for exchange pursuant to the exchange offer is subject to
certain obligations as set forth under "-- Conditions to the Exchange Offer."

     We expressly reserve the right, at any time, to extend the period of time
during which the exchange offer is open, and delay acceptance for exchange of
any Old Notes, by giving oral or written notice of such extension to the holders
thereof as described below. During any such extension, all Old Notes previously
tendered will remain subject to the exchange offer and may be accepted for
exchange by us. Any Old Notes not accepted for exchange for any reason will be
returned without expense to the tendering holder as promptly as practicable
after the expiration or termination of the exchange offer.

     Old Notes tendered in the exchange offer must be in denominations of
principal amount of $1,000 and any integral multiple thereof.

     We expressly reserve the right to amend or terminate the exchange offer,
and not to accept for exchange any Old Notes, upon the occurrence of any of the
conditions of the exchange offer specified under "-- Conditions to the Exchange
Offer." We will give oral or written notice of any extension, amendment,
non-acceptance or termination of the holders of the Old Notes as promptly as
practicable. Such notice, in the case of any extension, will be issued by means
of a press release or other public announcement no later than 9:00 a.m., New
York City time, on the next business day after the previously scheduled
Expiration Date.

PROCEDURES FOR TENDERING OLD NOTES

     The tender to us of Old Notes by you as set forth below and our acceptance
of the Old Notes will constitute a binding agreement between us and you upon the
terms and subject to the conditions set forth in this prospectus and in any
accompanying letter of transmittal. Except as set forth below, to tender Old
Notes for exchange pursuant to the exchange offer, you must transmit a properly
completed and duly executed letter of transmittal, including all other documents
required by such letter of transmittal or, in the case of a book-entry transfer,
an agent's message in lieu of such letter of transmittal, to U.S. Bank National
Association, as exchange agent, at the address set forth below under "Exchange
Agent" on or prior to the Expiration Date. In addition, either:

     - certificates for such Old Notes must be received by the exchange agent
       along with the letter of transmittal, or

     - a timely confirmation of a book-entry transfer (a "book-entry
       confirmation") of such Old Notes, if such procedure is available, into
       the exchange agent's account at DTC pursuant to the procedure for
       book-entry transfer described beginning on page 135 must be received by
       the exchange agent, prior to the Expiration Date, with the letter of
       transmittal or an agent's message in lieu of such letter of transmittal,
       or the holder must comply with the guaranteed delivery procedures
       described below.

                                       132


     The term "agent's message" means a message, transmitted by DTC to and
received by the exchange agent and forming a part of a book-entry confirmation,
which states that DTC has received an express acknowledgement from the tendering
participant stating that such participant has received and agrees to be bound by
the letter of transmittal and that we may enforce such letter of transmittal
against such participant.

     The method of delivery of Old Notes, letters of transmittal and all other
required documents is at your election and risk. If such delivery is by mail, it
is recommended that you use registered mail, properly insured, with return
receipt requested. In all cases, you should allow sufficient time to assure
timely delivery. No letter of transmittal or Old Notes should be sent to us.

     Signatures on a letter of transmittal or a notice of withdrawal, as the
case may be, must be guaranteed unless the Old Notes surrendered for exchange
are tendered:

     - by a holder of the Old Notes who has not completed the box entitled
       "Special Issuance Instructions" or "Special Delivery Instructions" on the
       letter of transmittal, or

     - for the account of an Eligible Institution (as defined below).

     In the event that signatures on a letter of transmittal or a notice of
withdrawal are required to be guaranteed, such guarantees must be by a firm
which is a member of the Securities Transfer Agent Medallion Program, the Stock
Exchanges Medallion Program or the New York Stock Exchange Medallion Program
(each such entity being hereinafter referred to as an "Eligible Institution").
If Old Notes are registered in the name of a person other than the signer of the
letter of transmittal, the Old Notes surrendered for exchange must be endorsed
by, or be accompanied by a written instrument or instruments of transfer or
exchange, in satisfactory form as we or the exchange agent determine in our sole
discretion, duly executed by the registered holders with the signature thereon
guaranteed by an Eligible Institution.

     We or the exchange agent in our sole discretion will make a final and
binding determination on all questions as to the validity, form, eligibility
(including time of receipt) and acceptance of Old Notes tendered for exchange.
We reserve the absolute right to reject any and all tenders of any particular
Old Note not properly tendered or to not accept any particular Old Note which
acceptance might, in our judgment or our counsel's, be unlawful. We also reserve
the absolute right to waive any defects or irregularities or conditions of the
exchange offer as to any particular Old Note either before or after the
Expiration Date (including the right to waive the ineligibility of any holder
who seeks to tender Old Notes in the exchange offer). Our or the exchange
agent's interpretation of the terms and conditions of the exchange offer as to
any particular Old Note either before or after the Expiration Date (including
the letter of transmittal and the instructions thereto) will be final and
binding on all parties. Unless waived, any defects or irregularities in
connection with tenders of Old Notes for exchange must be cured within a
reasonable period of time, as we determine. We are not, nor is the exchange
agent or any other person, under any duty to notify you of any defect or
irregularity with respect to your tender of Old Notes for exchange, and no one
will be liable for failing to provide such notification.

     If the letter of transmittal is signed by a person or persons other than
the registered holder or holders of Old Notes, such Old Notes must be endorsed
or accompanied by powers of attorney signed exactly as the name(s) of the
registered holder(s) that appear on the Old Notes.

     If the letter of transmittal or any Old Notes or powers of attorney are
signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers of corporations or others acting in a fiduciary or representative
capacity, such persons should so indicate when signing. Unless waived by us or
the exchange

                                       133


agent, proper evidence satisfactory to us of their authority to so act must be
submitted with the letter of transmittal.

     By tendering Old Notes, you represent to us that, among other things:

     - the New Notes acquired pursuant to the exchange offer are being obtained
       in the ordinary course of business of the person receiving such New
       Notes, whether or not such person is the holder; and

     - neither the holder nor such other person has any arrangement or
       understanding with any person, to participate in the distribution of the
       New Notes.

     In the case of a holder that is not a broker-dealer, that holder, by
tendering, will also represent to us that the holder is not engaged in or does
not intend to engage in a distribution of the New Notes.

     If you are our "affiliate," as defined under Rule 405 under the Securities
Act, and engage in or intend to engage in or have an arrangement or
understanding with any person to participate in a distribution of such New Notes
to be acquired pursuant to the exchange offer, you or any such other person:

     - could not rely on the applicable interpretations of the staff of the SEC;
       and

     - must comply with the registration and prospectus delivery requirements of
       the Securities Act in connection with any resale transaction.

     Each broker-dealer that receives New Notes for its own account in exchange
for Old Notes, where such Old Notes were acquired by such broker-dealer as a
result of market-making activities or other trading activities, must acknowledge
that it will deliver a prospectus in connection with any resale of such New
Notes. See "Plan of Distribution." The letter of transmittal states that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an "underwriter" within the meaning of the Securities Act.

ACCEPTANCE OF OLD NOTES FOR EXCHANGE; DELIVERY OF NEW NOTES

     Upon satisfaction or waiver of all of the conditions to the exchange offer,
we will accept, promptly after the Expiration Date, all Old Notes properly
tendered and will issue the New Notes promptly after acceptance of the Old
Notes. See "-- Conditions to the Exchange Offer." For purposes of the exchange
offer, we will be deemed to have accepted properly tendered Old Notes for
exchange if and when we give oral (confirmed in writing) or written notice to
the exchange agent.

     The holder of each Old Note accepted for exchange will receive a New Note
in the amount equal to the surrendered Old Note. Accordingly, registered holders
of New Notes on the relevant record date for the first interest payment date
following the consummation of the exchange offer will receive interest accruing
from the most recent date to which interest has been paid on the Old Notes.
Holders of New Notes will not receive any payment in respect of accrued interest
on Old Notes otherwise payable on any interest payment date, the record date for
which occurs on or after the consummation of the exchange offer.

     In all cases, issuance of New Notes for Old Notes that are accepted for
exchange will be made only after timely receipt by the exchange agent of:

     - certificates for such Old Notes or a timely book-entry confirmation of
       such Old Notes into the exchange agent's account at DTC,

     - a properly completed and duly executed letter of transmittal or an
       agent's message in lieu thereof, and

     - all other required documents.

     If any tendered Old Notes are not accepted for any reason set forth in the
terms and conditions of the exchange offer or if Old Notes are submitted for a
greater principal amount than the holder desires to exchange, such unaccepted or
non-exchanged Old Notes will be returned without expense to the tendering

                                       134


holder (or, in the case of Old Notes tendered by book-entry transfer into the
exchange agent's account at DTC pursuant to the book-entry procedures described
below, such non-exchanged Old Notes will be credited to an account maintained
with DTC) as promptly as practicable after the expiration or termination of the
exchange offer.

BOOK-ENTRY TRANSFERS

     For purposes of the exchange offer, the exchange agent will request that an
account be established with respect to the Old Notes at DTC within two business
days after the date of this prospectus, unless the exchange agent already has
established an account with DTC suitable for the exchange offer. Any financial
institution that is a participant in DTC, including Euroclear and Clearstream,
may make book-entry delivery of Old Notes by causing DTC to transfer such Old
Notes into the exchange agent's account at DTC in accordance with DTC's
procedures for transfer. Although delivery of Old Notes may be effected through
book-entry transfer at DTC, the letter of transmittal or facsimile thereof or an
agent's message in lieu thereof, with any required signature guarantees and any
other required documents, must, in any case, be transmitted to and received by
the exchange agent at the address set forth under "-- Exchange Agent" on or
prior to the Expiration Date or the guaranteed procedures described below must
be complied with.

GUARANTEED DELIVERY PROCEDURES

     If you desire to tender your Old Notes and your Old Notes are not
immediately available, or time will not permit your Old Notes or other required
documents to reach the exchange agent before the Expiration Date, a tender may
be effected if:

     - the tender is made through an Eligible Institution,

     - prior to the Expiration Date, the exchange agent received from such
       Eligible Institution a notice of guaranteed delivery, substantially in
       the form we provide (by facsimile transmission, mail or hand delivery),
       setting forth your name and address, the amount of Old Notes tendered,
       stating that the tender is being made thereby and guaranteeing that
       within three New York Stock Exchange ("NYSE") trading days after the date
       of execution of the notice of guaranteed delivery, the certificates for
       all physically tendered Old Notes, in proper form for transfer, or a
       book-entry confirmation, as the case may be, together with a properly
       completed and duly executed appropriate letter of transmittal or
       facsimile thereof or agent's message in lieu thereof, with any required
       signature guarantees and any other documents required by the letter of
       transmittal will be deposited by such Eligible Institution with the
       exchange agent, and

     - the certificates for all physically tendered Old Notes, in proper form
       for transfer, or a book-entry confirmation, as the case may be, together
       with a properly completed and duly executed appropriate letter of
       transmittal or facsimile thereof or agent's message in lieu thereof, with
       any required signature guarantees and all other documents required by the
       letter of transmittal, are received by the exchange agent within three
       NYSE trading days after the date of execution of the notice of guaranteed
       delivery.

WITHDRAWAL RIGHTS

     You may withdraw your tender of Old Notes at any time prior to the
Expiration Date. To be effective, a written notice of withdrawal must be
received by the exchange agent at one of the addresses set forth under
"-- Exchange Agent." This notice must specify:

     - the name of the person having tendered Old Notes to be withdrawn,

     - the Old Notes to be withdrawn (including the principal amount of such Old
       Notes), and

     - where certificates for Old Notes have been transmitted, the name in which
       such Old Notes are registered, if different from that of the withdrawing
       holder.

                                       135


     If certificates for Old Notes have been delivered or otherwise identified
to the exchange agent, then, prior to the release of such certificates, the
withdrawing holder must also submit the serial numbers of the particular
certificates to be withdrawn and a signed notice of withdrawal with signatures
guaranteed by an Eligible Institution, unless such holder is an Eligible
Institution. If Old Notes have been tendered pursuant to the procedure for
book-entry transfer described above, any notice of withdrawal must specify the
name and number of the account at DTC to be credited with the withdrawn Old
Notes and otherwise comply with the procedures of DTC.

     We or the exchange agent will make a final and binding determination on all
questions as to the validity, form and eligibility (including time or receipt)
of such notices. Any Old Notes so withdrawn will be deemed not to have been
validly tendered for exchange for purposes of the exchange offer. Any Old Notes
tendered for exchange but not exchanged for any reason will be returned to the
holder without cost of such holder (or, in the case of Old Notes tendered by
book-entry transfer into the exchange agent's account at DTC pursuant to the
book-entry transfer procedures described above, such Old Notes will be credited
to an account maintained with DTC for the Old Notes) as soon as practicable
after withdrawal, rejection of tender or termination of the exchange offer.
Properly withdrawn Old Notes may be retendered by following one of the
procedures described under "-- Procedures for Tendering Old Notes" above at any
time on or prior to the Expiration Date.

CONDITIONS TO THE EXCHANGE OFFER

     Notwithstanding any other provisions of the exchange offer, we are not
required to accept for exchange, or to issue New Notes in exchange for, any Old
Notes and may terminate or amend the exchange offer, if any of the following
events occur prior to acceptance of such Old Notes: (i) the exchange offer
violates any applicable law or applicable interpretation of the staff of the
SEC; (ii) an action or proceeding shall have been instituted or threatened in
any court or by any governmental agency that might materially impair our or any
Subsidiary Guarantor's ability to proceed with the exchange offer; (iii) we
shall not have received all governmental approvals that we deem necessary to
consummate the exchange offer; or (iv) there has been proposed, adopted, or
enacted any law, statute, rule or regulation that, in our reasonable judgment,
would materially impair our ability to consummate the exchange offer.

     The foregoing conditions are for our sole benefit and may be asserted by us
regardless of the circumstances giving rise to any condition or may be waived by
us in whole or in part at any time in our reasonable discretion. Our failure at
any time to exercise any of the foregoing rights will not be deemed a waiver of
any such right and each such right will be deemed an ongoing right which may be
asserted at any time.

     In addition, we will not accept for exchange any Old Notes tendered, and no
New Notes will be issued in exchange for any such Old Notes, if at such time any
stop order is threatened or in effect with respect to the Registration
Statement, of which this prospectus constitutes a part, or the qualification of
the indenture under the Trust Indenture Act.

EXCHANGE AGENT

     U.S. Bank National Association has been appointed as the exchange agent for
the exchange offer. All executed letters of transmittal should be directed to
the exchange agent at the address set forth below. Questions and requests for
assistance, requests for additional copies of this prospectus or of the letter
of transmittal and requests for notices of guaranteed delivery should be
directed to the exchange agent addressed as follows:

                         U.S. Bank National Association
                           Corporate Trust Department
                              60 Livingston Avenue
                            St. Paul, MN 55107-2292
                        Telephone Number: (651) 495-3913
                        Facsimile Number: (651) 495-8097
                                       136


DELIVERY OF THE LETTER OF TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET FORTH
ABOVE OR TRANSMISSION OF SUCH LETTER OF TRANSMITTAL VIA FACSIMILE OTHER THAN AS
SET FORTH ABOVE DOES NOT CONSTITUTE A VALID DELIVERY OF THE LETTER OF
TRANSMITTAL.

FEES AND EXPENSES

     The principal solicitation is being made by mail by U.S. Bank National
Association, as exchange agent. We will pay the exchange agent customary fees
for its services, reimburse the exchange agent for its reasonable out-of-pocket
expenses incurred in connection with the provision of these services and pay
other registration expenses, including fees and expenses of the trustee under
the indenture relating to the New Notes, filing fees, blue sky fees and printing
and distribution expenses. We will not make any payment to brokers, dealers or
other soliciting acceptances of the exchange offer.

     Additional solicitation may be made by telephone, facsimile or in person by
our and our affiliates' officers and regular employees and by persons so engaged
by the exchange agent.

ACCOUNTING TREATMENT

     We will record the New Notes at the same carrying value as the Old Notes,
as reflected in our accounting records on the date of the exchange. Accordingly,
we will not recognize any gain or loss for accounting purposes. The expenses of
the exchange offer will be amortized over the term of the New Notes.

TRANSFER TAXES

     You will not be obligated to pay any transfer taxes in connection with the
tender of Old Notes in the exchange offer unless you instruct us to register New
Notes in the name of, or request that Old Notes not tendered or not accepted in
the exchange offer be returned to, a person other than the registered tendering
holder. In those cases, you will be responsible for the payment of any
applicable transfer tax.

CONSEQUENCES OF EXCHANGING OR FAILING TO EXCHANGE OLD NOTES

     If you do not exchange your Old Notes for New Notes in the exchange offer,
your Old Notes will continue to be subject to the provisions of the indenture
relating to the Old Notes regarding transfer and exchange of the Old Notes and
the restrictions on transfer of the Old Notes described in the legend on your
certificates. These transfer restrictions are required because the Old Notes
were issued under an exemption from, or in a transaction not subject to, the
registration requirements of the Securities Act and applicable state securities
laws. In general, the Old Notes may not be offered or sold unless registered
under the Securities Act, except under an exemption from, or in a transaction
not subject to, the Securities Act and applicable state securities laws. We do
not plan to register the Old Notes under the Securities Act.

     The Old Notes are eligible for trading in the PORTAL market; however, we
cannot assure you that a liquid trading market will develop, that you will be
able to sell your Old Notes at a particular time or that the prices that you
receive when you sell will be favorable. The New Notes sold using this
prospectus will no longer be eligible for trading in the PORTAL market. The
PORTAL market is a screen-based market operated by the National Association of
Securities Dealers. Trading in the PORTAL market is limited to qualified
institutional buyers as defined by Rule 144A of the Securities Act.

     Under existing interpretations of the Securities Act by the SEC's staff
contained in several no-action letters to third parties, and subject to the
immediately following sentence, we believe that the New Notes would generally be
freely transferable by holders after the exchange offer without further
registration under the Securities Act, subject to certain representations
required to be made by each holder of New Notes, as set forth below. However,
any purchaser of New Notes who is one of our "affiliates" (as defined in Rule

                                       137


405 under the Securities Act) or who intends to participate in the exchange
offer for the purpose of distributing the New Notes:

     - will not be able to rely on the interpretation of the SEC's staff;

     - will not be able to tender its Old Notes in the exchange offer; and

     - must comply with the registration and prospectus delivery requirements of
       the Securities Act in connection with any sale or transfer of the New
       Notes unless such sale or transfer is made pursuant to an exemption from
       such requirements. See "Plan of Distribution."

     We do not intend to seek our own interpretation regarding the exchange
offer and there can be no assurance that the SEC's staff would make a similar
determination with respect to the New Notes as it has in other interpretations
to other parties, although we have no reason to believe otherwise.

     Each broker-dealer that receives New Notes for its own account in exchange
for Old Notes, where the Old Notes were acquired by it as a result of
market-making activities or other trading activities, must acknowledge that it
will deliver a prospectus that meets the requirements of the Securities Act in
connection with any resale of the New Notes. The letter of transmittal states
that by so acknowledging and by delivering a prospectus, a broker-dealer will
not be deemed to admit that it is an "underwriter" within the meaning of the
Securities Act. See "Plan of Distribution."

                                       138


                          DESCRIPTION OF THE NEW NOTES

     You can find the definitions of certain terms used in this description
under the heading "Material Definitions." In this description, the term "Land
O'Lakes" refers only to Land O'Lakes, Inc. and not to any of its Subsidiaries.
Certain of Land O'Lakes' Subsidiaries will guarantee the New Notes and will be
subject to many of the provisions contained in this description. Each Subsidiary
that guarantees the New Notes is referred to in this section as a "Subsidiary
Guarantor."

     We will issue the New Notes under the indenture dated as of December 23,
2003, among Land O'Lakes, the Subsidiary Guarantors and U.S. Bank National
Association, as Trustee. This is the same indenture under which the Old Notes
were issued. The terms of the New Notes include those stated in the indenture
and those made part of the indenture by reference to the Trust Indenture Act.

     The following description is a summary of the material provisions of the
indenture. It does not restate the terms of the indenture in their entirety. You
should carefully read the indenture as it, and not this description, governs
your rights as holders of the New Notes. We have filed a copy of the indenture
as an exhibit to the registration statement that includes this prospectus.

OVERVIEW OF THE NEW NOTES AND SUBSIDIARY GUARANTEES

     The New Notes:

     - are identical to the Old Notes, except that the transfer restrictions,
       registration rights and special redemption provisions do not apply to the
       New Notes;

     - are secured by the Collateral as described under the heading "--
       Security" below;

     - rank equally in right of payment with all existing and future Senior
       Indebtedness of Land O'Lakes;

     - are senior in right of payment to all existing and future Subordinated
       Obligations of Land O'Lakes; and

     - are effectively subordinated to all liabilities, including trade payables
       and preferred stock, of each Land O'Lakes' Subsidiary that is not a
       Subsidiary Guarantor.

     Even though the New Notes and the Subsidiary Guarantees are secured, the
security interests in the Collateral securing the New Notes and the Subsidiary
Guarantees, subject to Permitted Collateral Liens,:

     - rank junior in priority to the security interests in the Collateral
       granted to secure Priority Lien Obligations, including our outstanding
       Bank Indebtedness; and

     - rank ratably in priority with the security interests in the Collateral
       securing any Other Equal Lien Obligations.

     In addition, certain of our Indebtedness is or may be secured by assets
that do not secure the New Notes and the Subsidiary Guarantees. We also have a
revolving receivable securitization program. Receivables sold pursuant to this
program are not included in the Collateral securing the Bank Indebtedness or the
New Notes.

THE GUARANTEES

     The New Notes are Guaranteed by:

     - each domestic wholly-owned Subsidiary of Land O'Lakes, other than LOL
       Finance Co. and its Subsidiaries;

     - Land O'Lakes Farmland Feed LLC; and

     - each domestic wholly-owned Subsidiary of Land O'Lakes Farmland Feed LLC,
       other than LOL Farmland Feed SPV, LLC.

                                       139


     The New Notes are not Guaranteed by any of our other Subsidiaries,
including our foreign Subsidiaries and the Unrestricted Subsidiaries. We refer
to our Subsidiaries that do not guarantee the New Notes as the "Non-Guarantors."

     The Subsidiary Guarantees:

     - are secured by the Collateral as described under the heading "--
       Security" below;

     - rank equally in right of payment with all existing and future Senior
       Indebtedness of each Subsidiary Guarantor;

     - are senior in right of payment to all existing and future Subordinated
       Obligations of each Subsidiary Guarantor; and

     The New Notes are not Guaranteed by any of the Non-Guarantors. After
eliminating intercompany activity, the Non-Guarantors:

     - had assets of $570.3 million or 16.8% of our total assets as of December
       31, 2003;

     - had liabilities of $390.8 million or 16.9% of our total liabilities as of
       December 31, 2003 (excluding the $190.7 million of Capital Securities);

     - generated net sales of $548.2 million or 8.7% of our consolidated net
       sales for the year ended December 31, 2003; and

     A Non-Guarantor may become a Guarantor if the Non-Guarantor becomes a
guarantor under our senior bank facilities. A Non-Guarantor may also become a
Guarantor of the New Notes if the senior bank facilities are terminated without
replacement and the Non-Guarantor is a Restricted Subsidiary.

     Unrestricted Subsidiaries will not be Subsidiary Guarantors or be subject
to any of the restrictive covenants contained in the indenture. On December 31,
2003, the Unrestricted Subsidiaries were LOL Finance Co. and its wholly-owned
Subsidiaries and all of our non-wholly-owned Subsidiaries other than Land
O'Lakes Farmland Feed LLC and its wholly-owned Subsidiaries. Our board of
directors may, in its discretion, designate other current or future, direct or
indirect, Subsidiaries as Unrestricted Subsidiaries. The board may not make such
a designation if the Subsidiary owns stock in, holds indebtedness of, or has a
lien on the assets of Land O'Lakes or our consolidated Subsidiaries, or if the
designation would cause us to violate the restrictions on investment contained
in the indenture. After eliminating intercompany activity, the Unrestricted
Subsidiaries:

     - had assets of $570.3 million or 16.8% of our total assets as of December
       31, 2003;

     - had liabilities of $390.8 million or 16.9% of our total liabilities as of
       December 31, 2003 (in addition to the $190.7 million of Capital
       Securities);

     - generated net sales of $548.2 million or 8.7% of our total net sales for
       the year ended December 31, 2003; and

PRINCIPAL, MATURITY AND INTEREST

     We will issue New Notes in an aggregate principal amount of $175 million in
exchange for Old Notes with an aggregate outstanding principal amount of $175
million. The New Notes will mature on December 15, 2010. We will issue the New
Notes in fully registered form, without coupons, in denominations of $1,000 and
any integral multiple of $1,000.

     Each New Note we issue will bear interest at a rate of 9% per annum
beginning on December 23, 2003, or from the date we most recently paid interest
on the Old Notes. We will pay interest semiannually on June 15 and December 15
of each year to holders of record at the close of business on the immediately
preceding June 1 or December 1, as applicable. We will begin paying interest
under the New Notes to holders on the first interest payment date following the
consummation of the exchange offer.

                                       140


INDENTURE MAY BE USED FOR FUTURE ISSUANCES

     We may issue additional notes having identical terms and conditions to the
New Notes we are currently offering, which we refer to as the "Additional
Notes." We will only issue Additional Notes if at the time of such issuance we
are in compliance with the covenants contained in the indenture. Any Additional
Notes will be part of the same issue as the New Notes that we are currently
offering and will vote on all matters with such New Notes. Additional Notes
would rank equal to the New Notes and would be guaranteed by the Subsidiary
Guarantors and secured by the Collateral to the same extent as the New Notes.

PAYING AGENT AND REGISTRAR

     We will pay the principal of, premium, if any, and interest on the New
Notes at any Land O'Lakes office or any agency designated by Land O'Lakes. We
have initially designated the corporate trust office of the Trustee to act as
our agent in such matters. The location of the corporate trust office is 60
Livingston Avenue, St. Paul, Minnesota 55107-2292. We reserve the right to pay
interest by check mailed directly to holders of New Notes at their registered
addresses.

TRANSFER AND EXCHANGE

     A holder will be able to transfer or exchange New Notes at the same
location given in "-- Paying agent and registrar" above. No service charge will
be made for the registration of any transfer or exchange of New Notes. Upon any
transfer or exchange, the registrar and the Trustee may require a holder, among
other things, to furnish appropriate endorsements and transfer documents. In
connection with any transfer or exchange, we may require a holder to pay any
transfer tax, fee or other similar governmental charge required by law as
permitted by the indenture. Land O'Lakes will not be required to transfer or
exchange any New Note selected for redemption or to transfer or exchange any New
Note for a period of 15 days prior to a selection of New Notes to be redeemed.

     The New Notes will be issued in registered form and the holder will be
treated as the owner of such New Note for all purposes.

OPTIONAL REDEMPTION

     We may not redeem the New Notes prior to December 15, 2007. On or after
this date, we may redeem all or a part of the New Notes on not less than 30 nor
more than 60 days' prior notice, at the redemption prices below (expressed as
percentages of principal amount) plus accrued and unpaid interest, if any, to
the redemption date. The redemption prices below apply during the 12-month
period commencing on December 15 of the years opposite the applicable price.

<Table>
<Caption>
                                                               REDEMPTION
YEAR                                                             PRICE
- ----                                                           ----------
                                                            
2007........................................................    104.500%
2008........................................................    102.250%
2009 and thereafter.........................................    100.000%
</Table>

SELECTION

     If we partially redeem New Notes, the Trustee will select the New Notes to
be redeemed on a pro rata basis, by lot or by such other method as the Trustee
deems to be fair and appropriate. No note of $1,000 in original principal amount
or less will be partially redeemed.

     If we redeem any New Note in part only, the notice of redemption relating
to such New Note will state the portion of the principal amount to be redeemed.
Upon cancellation of the original note, a New Note in principal amount equal to
the unredeemed portion of the original note will be issued in the name of the
holder. On and after the redemption date, interest will cease to accrue on New
Notes or the

                                       141


portions called for redemption so long as we have deposited with the Paying
Agent funds sufficient to pay the principal of, plus accrued and unpaid interest
on, the New Notes to be redeemed.

RANKING

     The New Notes:

     - are Senior Indebtedness of Land O'Lakes;

     - rank equally in right of payment with all existing and future Senior
       Indebtedness of Land O'Lakes;

     - have the benefit of the Equal Liens on the Collateral described below
       under "-- Security;" and

     - are senior in right of payment to all existing and future Subordinated
       Obligations of Land O'Lakes;

     The Subsidiary Guarantees:

     - are Senior Indebtedness of each Subsidiary Guarantor;

     - rank equally in right of payment with all existing and future Senior
       Indebtedness of each Subsidiary Guarantor;

     - have the benefit of the Equal Liens on the Collateral described below
       under "-- Security;" and

     - are senior in right of payment to all existing and future Subordinated
       Obligations of each Subsidiary Guarantor;

     Pursuant to the Security Documents and the Intercreditor Agreement, the
security interests in the Collateral securing the New Notes and the Subsidiary
Guarantees rank junior in priority (subject to Permitted Collateral Liens) to
the security interests in the Collateral granted to secure Priority Lien
Obligations. The Collateral will also be subject to Liens in favor of holders of
certain other Indebtedness and non-debt obligations as described below under "--
Security."

     We currently conduct a substantial portion of our operations through our
Subsidiaries. The creditors of our Subsidiaries that are not Subsidiary
Guarantors, including trade creditors and holders of preferred stock of such
Subsidiaries, if any, generally will have priority with respect to the assets
and earnings of such Subsidiaries over the claims of our creditors, including
holders of the New Notes. The New Notes, therefore, will be effectively
subordinated to the claims of creditors of our Subsidiaries that are not
Subsidiary Guarantors.

     After eliminating intercompany activity, as of December 31, 2003, our
Subsidiaries, other than Subsidiary Guarantors, had total liabilities, including
trade payables, of approximately $390.8 million and no preferred stock
outstanding (excluding the $190.7 million of Capital Securities).

     After eliminating intercompany activity, as of December 31, 2003:

     - Land O'Lakes had $620.8 million of Senior Indebtedness, excluding the Old
       Notes, unused commitments under the Credit Facilities and undrawn letters
       of credit, $249.8 million of which was Secured Indebtedness;

     - the Subsidiary Guarantors had $1.1 million of Senior Indebtedness,
       excluding their guarantees of Bank Indebtedness under the Credit
       Agreements and the Old Notes and residuals under the Receivables
       Securitization, none of which was Secured Indebtedness; and

     - Land O'Lakes and the Subsidiary Guarantors had indebtedness subordinate
       to the New Notes aggregating $190.7 million.

     Although the indenture will limit the incurrence of Indebtedness by Land
O'Lakes and the Restricted Subsidiaries and the issuance of preferred stock by
the Restricted Subsidiaries, such limitation is subject to a number of
significant qualifications. Land O'Lakes and its Subsidiaries may be able to
incur substantial amounts of Indebtedness in certain circumstances. Such
Indebtedness may be Senior Indebtedness and,

                                       142


subject to the limitations described below, may be Prior Lien Obligations or
Equal Lien Obligations. See "-- Material covenants -- Limitation on
indebtedness" below.

SUBSIDIARY GUARANTEES

     The Subsidiary Guarantors are:

     - each domestic wholly-owned Subsidiary of Land O'Lakes, other than LOL
       Finance Co. and its Subsidiaries, and

     - Land O'Lakes Farmland Feed LLC and each of its domestic wholly-owned
       Subsidiaries, other than LOL Farmland Feed SPV, LLC.

     The Subsidiary Guarantors jointly and severally, irrevocably and
unconditionally, Guarantee all obligations of Land O'Lakes under the indenture
and the New Notes. Each Subsidiary Guarantee will be the senior obligation of
the Subsidiary Guarantor. Each Subsidiary Guarantee will be secured by the
Collateral owned by such Subsidiary with an Equal Lien. The Subsidiary
Guarantors are also required to pay any and all costs and expenses, including
reasonable counsel fees and expenses, incurred by the Trustee or the holders in
enforcing any rights under the Subsidiary Guarantees. Each Subsidiary Guarantee
will be limited, as necessary, to prevent the Guarantee from constituting a
fraudulent conveyance or fraudulent transfer under applicable law.

     Land O'Lakes will cause:

     - at any time that any Bank Indebtedness is outstanding, each Subsidiary
       that incurs or enters into a Guarantee of any Bank Indebtedness; and

     - at any time that no Bank Indebtedness is outstanding, each domestic and,
       to the extent no material adverse tax consequences would result
       therefrom, foreign Restricted Subsidiary that incurs any Indebtedness,

to execute and deliver to the Trustee a supplemental indenture pursuant to which
such Subsidiary will Guarantee payment of the New Notes. See "-- Material
covenants -- Future subsidiary guarantors" below.

     Each Subsidiary Guarantee is a continuing Guarantee and:

     - remains in full force and effect until payment in full of all obligations
       under the indenture and the New Notes;

     - is binding upon each Subsidiary Guarantor and its successors; and

     - inures to the benefit of, and is enforceable by, the Trustee, the holders
       and their successors, transferees and assigns.

     The Subsidiary Guarantee of a Subsidiary Guarantor is automatically
released:

     - upon the sale, including through merger or consolidation, of the Capital
       Stock or substantially all of the assets of the Subsidiary if:

          (1) the sale is made in compliance with the covenants described under
     "-- Material covenants -- Limitation on sales of assets and capital stock"
     and, to the extent applicable, "-- Merger and consolidation"; and

          (2) after the sale, such Subsidiary is no longer a Subsidiary of Land
     O'Lakes.

     - upon the Subsidiary being designated an Unrestricted Subsidiary in
       compliance with the covenant described under "-- Material
       covenants -- Limitation on restricted payments"; or

     - upon the Subsidiary ceasing to be a Subsidiary of Land O'Lakes as a
       result of any foreclosure on any pledge or security interest securing
       Bank Indebtedness or other exercise of remedies in connection with Bank
       Indebtedness if the Subsidiary is released from its Guarantee of, and all
       pledges and security interests granted in connection with, the Credit
       Agreement.
                                       143


     At the option of Land O'Lakes, unless a Subsidiary remains a guarantor of
our 8 3/4% Senior Notes or any Subordinated Obligations, at any time that Bank
Indebtedness is outstanding, if a Subsidiary is released from its Guarantee of,
and all pledges and security interests granted in connection with, the Credit
Agreement, then the Subsidiary will be released and relieved of any obligations
under its Subsidiary Guarantee.

SECURITY

  COLLATERAL DESCRIPTION

     The New Notes and the Subsidiary Guarantees are secured by Liens on the
Collateral that rank immediately junior in priority (subject to Permitted
Collateral Liens) to the Liens on the Collateral securing Priority Lien
Obligations and that rank equal in priority (subject to Permitted Collateral
Liens) to the Liens on the Collateral securing Other Equal Lien Obligations.

     The Collateral is comprised of substantially all of the material collateral
securing the Bank Indebtedness, including:

          (1) all of the Capital Stock of Land O'Lakes Farmland Feed LLC now or
     in the future owned by Land O'Lakes, and all of the Capital Stock of each
     existing and future wholly-owned Restricted Subsidiary of Land O'Lakes or
     Land O'Lakes Farmland Feed LLC (other than LOL Farmland Feed SPV, LLC)
     owned directly by Land O'Lakes or any of the Subsidiary Guarantors, subject
     in each case to the limitations provided below, and except that the
     Collateral shall not include more than 65% of the Voting Stock of any
     existing or future Foreign Subsidiary; and

          (2) substantially all of the other assets that are held by Land
     O'Lakes or any of the Subsidiary Guarantors to the extent that a junior
     security interest is able to be granted or perfected therein (but in each
     case only to the extent that Priority Lien Obligations are secured by a
     Priority Lien thereon).

     The Collateral will be subject to Liens in favor of holders of certain of
our other Indebtedness and non-debt obligations as follows:

          (1) in addition to the Bank Indebtedness currently secured by the
     Collateral, the indenture permits us to incur additional Priority Lien
     Obligations, however:

             (a) subject to the additional permitted Priority Liens and Equal
        Liens noted below, the total principal amount of Priority Lien
        Obligations that may be outstanding at any one time does not exceed
        $695.0 million; and

             (b) we may allocate any portion of this amount to be secured by
        Equal Liens rather than Priority Liens. If any Collateral secures
        Indebtedness on a Priority Lien basis, the Indebtedness will be
        considered a Priority Lien Obligation;

          (2) in addition to the New Notes and any other Indebtedness secured by
     Equal Liens pursuant (1) and the additional permitted Priority Liens and
     Equal Liens noted below, the indenture will permit us to secure Other Equal
     Lien Obligations in a principal amount not to exceed $25.0 million.
     Pursuant to the Security Documents and the Intercreditor Agreement, the
     security interests in the Collateral securing the New Notes and the
     Subsidiary Guarantees will rank ratably in priority (subject to Permitted
     Collateral Liens) to any and all security interests at any time granted in
     the Collateral to secure the Other Equal Lien Obligations.

          (3) in the future, certain Hedging Obligations may be secured by
     Priority Liens or Equal Liens on the Collateral.

          (4) certain administrative expenses of the Credit Facilities
     Collateral Agent and the Trustee may be secured by Priority Liens or Equal
     Liens on the Collateral.

                                       144


          (5) certain other Indebtedness and non-debt obligations are and may in
     the future be secured by Permitted Collateral Liens, some of which have or
     may in the future have priority, as a matter of law, over the security
     interests in the Collateral securing the New Notes and the Subsidiary
     Guarantees.

     As a result, the Equal Liens securing the New Notes, the Subsidiary
Guarantees and the Other Equal Lien Obligations will be subject and subordinate
to the Priority Liens securing Bank Indebtedness and any other Priority Lien
Obligations, as well as certain Permitted Collateral Liens securing other
Indebtedness and non-debt obligations.

     Any security interest related to the New Notes in any Capital Stock or
other securities of any Subsidiary is limited at any time to the portion of
Capital Stock or other security the value (defined as the principal amount, par
value, book value as carried by Land O'Lakes or market value, whichever is
greatest) of which, in the aggregate with all other Capital Stock or other
securities of the Subsidiary subject to a security interest under the indenture,
does not exceed 19.99% of the principal amount of the then outstanding New
Notes.

     In addition, in the event that Rule 3-16 of Regulation S-X promulgated by
the SEC is amended, modified or interpreted by the SEC to require (or is
replaced with another rule or regulation, or any other law, rule or regulation
is adopted, which would require) the filing with the SEC (or any other
governmental agency) of separate financial statements of any Subsidiary of Land
O'Lakes due to the fact that such Subsidiary's Capital Stock or other securities
secure the New Notes or the Subsidiary Guarantees, then the Capital Stock or
other securities of such Subsidiary (the "Excluded Securities") shall
automatically be deemed to not be part of the Collateral but only for so long as
and to the extent necessary to not be subject to such requirement.

     In this event, the Security Documents may be amended or modified, without
the consent of any holder of New Notes, to the extent necessary to release the
security interests in the Excluded Securities that are deemed to no longer
constitute part of the Collateral. Any portion of a Subsidiary's capital stock
or other securities that does not secure the New Notes or the Subsidiary
Guarantees pursuant to this paragraph (including any Excluded Securities) may
continue to secure any Priority Lien Obligations and Other Equal Lien
Obligations.

     Additionally, if any Priority Lien Obligation or Other Equal Lien
Obligation is secured by a security interest in any securities that are Excluded
Securities, the obligation is registered under the Securities Act, and, in
connection with the registration, Land O'Lakes is required to file with the SEC
(or any other governmental agency) separate financial statements of the
Subsidiary of Land O'Lakes that is the issuer of the securities, then the
securities will not be considered Excluded Securities and will be pledged to
secure the New Notes and the Subsidiary Guarantees. Due to the limitation
described above, pledged securities of Land O'Lakes Farmland Feed LLC will be
limited to $30.0 million.

     If Land O'Lakes or any Subsidiary Guarantor creates any additional security
interest upon any property to secure any Priority Lien Obligation or any Other
Equal Lien Obligations, it must concurrently grant an Equal Lien (subject to
Permitted Collateral Liens) upon that property as security for the New Notes and
the Subsidiary Guarantees.

     Land O'Lakes, the Subsidiary Guarantors and the Trustee entered into the
Security Documents on December 23, 2003 which defined the terms of the security
interests that secure the New Notes and the Subsidiary Guarantees. These
security interests secure the payment and performance when due of all of the
obligations of Land O'Lakes and the Subsidiary Guarantors under the New Notes,
the indenture, the Subsidiary Guarantees and the Security Documents as provided
in the Security Documents.

     Land O'Lakes may issue Additional Notes of any series under the indenture
as provided under "-- Indenture may be used for future issuances," which, if
issued, would be secured by the Collateral to the same extent as the New Notes.

                                       145


  INTERCREDITOR AGREEMENT

     On December 23, 2003, the Trustee and the Credit Facilities Collateral
Agent entered into the Intercreditor Agreement. If any other Indebtedness is
designated as Priority Lien Obligations or Other Equal Lien Obligations, the
representatives of the holders of the other Indebtedness will also become party
to the Intercreditor Agreement and, in the case of Other Equal Lien Obligations,
will designate the Trustee as collateral agent on their behalf. Pursuant to the
terms of the Intercreditor Agreement, prior to the Discharge of Priority Lien
Obligations, the Credit Facilities Collateral Agent will determine the time and
method by which the security interests in the Collateral will be enforced. The
Trustee will not be permitted to enforce the security interests and certain
other rights related to the New Notes even if an Event of Default has occurred
and the Notes have been accelerated except:

     (1) in any insolvency or liquidation proceeding, as necessary to file a
claim or statement of interest with respect to the New Notes or any Subsidiary
Guarantee or (2) as necessary to take any action not adverse to the Priority
Liens in order to preserve or protect its right in the Equal Liens on the
Collateral for the benefit of the Holders and the holders of any Other Equal
Lien Obligations for which the Trustee may be acting.

     After the Discharge of Priority Lien Obligations, the Trustee, in
accordance with the provisions of the indenture and the Security Documents, will
determine the time and method by which the security interests in the Collateral
will be enforced and, if applicable, will distribute proceeds (after payment of
the costs of enforcement and collateral administration) of the Collateral
received by it under the Security Documents for the proportionate benefit of the
Holders of the New Notes and the Other Equal Lien Obligations.

     The rights of the holders of the New Notes with respect to the Collateral
securing the New Notes and the Subsidiary Guarantees will be limited pursuant to
the terms of the Intercreditor Agreement. Under the terms of the Intercreditor
Agreement, the holders of the New Notes and the holders of Other Equal Lien
Obligations will have security interests in the Collateral that rank immediately
junior to that of the holders of Priority Lien Obligations (subject to Permitted
Collateral Liens). Accordingly, any proceeds received upon a realization of the
Collateral securing the New Notes, Other Equal Lien Obligations and Priority
Lien Obligations will be applied as follows:

     - first, to the payment of all costs and expenses incurred by the Credit
       Facilities Collateral Agent in connection with the collection of proceeds
       or sale of any Collateral or otherwise in connection with the agreements
       governing the Priority Lien Obligations, including all court costs and
       the fees and expenses of its agents and legal counsel, the repayment of
       all advances made by the Credit Facilities Collateral Agent on behalf of
       Land O'Lakes or a Subsidiary Guarantor and any other costs or expenses
       incurred in connection with the exercise of any right or remedy of the
       holders of the Priority Lien Obligations,

     - second, to pay amounts due under all Priority Lien Obligations in
       accordance with the relative priorities of the Priority Liens securing
       the Priority Lien Obligations, as determined among the holders of the
       Priority Lien Obligations,

     - third, to the payment of all costs and expenses incurred by the Trustee
       in connection with the collection of proceeds or sale of any Collateral
       or otherwise in connection with the indenture, the Security Documents and
       the Intercreditor Agreement, including all court costs and the fees and
       expenses of its agents and legal counsel, the repayment of all advances
       made by the Trustee on behalf of Land O'Lakes or a Subsidiary Guarantor
       and any other costs or expenses incurred in connection with the exercise
       of any right or remedy of the holders of the New Notes and the Other
       Equal Lien Obligations,

     - fourth, to pay the New Notes, any accrued and unpaid interest thereon and
       the Other Equal Lien Obligations on a pro rata basis based on the
       respective amounts of the New Notes and the Other Equal Lien Obligations
       then outstanding, and

                                       146


     - fifth, to the extent of the balance of such proceeds after application in
       accordance the clauses above, to Land O'Lakes or such Subsidiary
       Guarantor, as applicable, their successors or assigns, or as a court of
       competent jurisdiction may otherwise direct.

     No appraisals of any Collateral have been prepared by us or on our behalf
in connection with this offering. The value of the Collateral in the event of
liquidation will depend on market and economic conditions, the availability of
buyers and other factors. The proceeds from the sale or sales of all of the
Collateral may not be sufficient to satisfy the amounts due on the New Notes in
an Event of a Default. If such proceeds were not sufficient to repay amounts due
on the New Notes, then holders (to the extent not repaid from the proceeds of
the sale of the Collateral) would only have an unsecured claim against the
remaining assets of Land O'Lakes and the Subsidiary Guarantors.

     In the event a bankruptcy proceeding shall be commenced by or against Land
O'Lakes and Land O'Lakes enters into certain debtor-in-possession financings in
such proceeding, the Liens on the Collateral securing the New Notes and the
Subsidiary Guarantees may, without any further action or consent by the Trustee
or the holders of the New Notes, be made junior and subordinated to Liens
granted to secure such debtor-in-possession financings, subject to the granting
and approval by the applicable bankruptcy court of adequate protection for the
Holders.

FURTHER ASSURANCES

     Upon request of the Trustee at any time and from time to time, Land O'Lakes
will, and will cause each of the Subsidiary Guarantors to, promptly execute,
acknowledge and deliver Security Documents, financing statements, instruments,
certificates, notices and other documents and take other actions which the
Trustee may reasonably request to cause the security interests purported to be
created by the Security Documents or required to be created under the terms of
the indenture to constitute valid security interests, perfected in accordance
with the indenture, and to protect, assure or enforce the Liens and benefits
intended to be conferred as contemplated by the indenture, in each case for the
benefit of the holders of the New Notes.

     Subject to the limitations described under the heading "-- Security" above,
in the event that Land O'Lakes or any Subsidiary Guarantor directly own any
Capital Stock of any Wholly Owned Subsidiary (other than (1) Capital Stock of
any such Subsidiary with Consolidated assets not greater than $1.0 million as of
the end of the most recent fiscal quarter for which consolidated financial
statements of Land O'Lakes have been filed with the SEC and (2) Capital Stock as
to which the actions required by this paragraph have already been taken), Land
O'Lakes will promptly notify the Trustee. The Trustee will, within 30 days (or a
longer period as may be reasonable under the circumstances) after notification,
cause the Capital Stock to be pledged under the Security Documents and cause to
be delivered to the Trustee (or the Credit Facilities Collateral Agent, acting
on behalf of the Trustee pursuant to the Intercreditor Agreement) any
certificates representing such Capital Stock, together with undated stock powers
or other instruments of transfer endorsed in blank. In addition, neither Land
O'Lakes nor any Subsidiary Guarantor shall be required to pledge more than 65%
of outstanding Voting Stock of any Foreign Subsidiary or to pledge any Capital
Stock of a Securitization Vehicle.

     Subject to the limitations described under the heading "-- Security" above,
in the event that Land O'Lakes or any Subsidiary Guarantor directly own any
Capital Stock of any Material Foreign Subsidiary (other than Capital Stock as to
which the actions required by this paragraph have already been taken), Land
O'Lakes will promptly notify the Trustee and will take all such actions as the
Trustee shall reasonably request and as shall be available under applicable law
to cause the Capital Stock of the Material Foreign Subsidiary to be pledged
under a Foreign Pledge Agreement and cause to be delivered to the Trustee (or
the Credit Facilities Collateral Agent, acting on behalf of the Trustee pursuant
to the Intercreditor Agreement) any certificates representing the pledged
Capital Stock, together with undated stock powers or other instruments of
transfer endorsed in blank. In addition, neither Land O'Lakes nor any Subsidiary
Guarantor shall be required to pledge more than 65% of outstanding Voting Stock
of any Foreign Subsidiary or to pledge any Capital Stock of a Securitization
Vehicle.

                                       147


     If Land O'Lakes or any Subsidiary Guarantor own any Material Intellectual
Property (other than Material Intellectual Property as to which the actions
required by this paragraph have already been taken), Land O'Lakes will promptly
notify the Trustee and will file all Uniform Commercial Code financing
statements and recordations with the United States Patent and Trademark Office
as shall be required by law or reasonably requested by the Trustee to be filed
or recorded to perfect the Liens intended to be created on the Collateral (to
the extent such Liens may be perfected by filings under the Uniform Commercial
Code as in effect in any applicable jurisdiction or by filings with the United
States Patent and Trademark Office). If the consents of Persons other than Land
O'Lakes and the Wholly Owned Subsidiaries would be required under applicable law
or the terms of any agreement in order for a security interest to be created in
any Material Intellectual Property under the Security Documents, a security
interest shall not be required to be created in the Material Intellectual
Property prior to the obtaining of such consents. Land O'Lakes will endeavor in
good faith to obtain any consents required to permit any security interest in
Material Intellectual Property to be created under the Security Documents.

     Land O'Lakes will otherwise comply with the provisions of TIA sec. 314(b).

RELEASE OF COLLATERAL

     We will be entitled to releases of assets included in the Collateral from
the Liens securing the Notes and the Subsidiary Guarantees under any one or more
of the following circumstances:

          (1) if all other Liens (other than Liens described in clause (4) or
     (6) of the definition of Permitted Collateral Liens) on that asset securing
     Priority Lien Obligations and any Other Equal Lien Obligations then secured
     by that asset (including all commitments thereunder) are released;
     provided, that after giving effect to the release, at least $100.0 million
     of obligations secured by Priority Liens on the remaining Collateral remain
     outstanding or committed and no Default or Event of Default shall have
     occurred and be continuing under the indenture as of the time of the
     proposed release;

          (2) to enable us to consummate sales, transfers, leases or other
     dispositions of assets (to a Person who is not Land O'Lakes or a Restricted
     Subsidiary, or, in the case of the sale of accounts receivable or inventory
     in a Securitization, to any Securitization Vehicle whether or not it is a
     Restricted Subsidiary), including any such transactions by the Credit
     Facilities Collateral Agent in connection with an exercise of remedies
     against the Collateral on behalf of holders of any Priority Lien
     Obligations secured by such Collateral;

          (3) if we provide substitute collateral with at least an equivalent
     fair value, as determined in good faith by the board of directors;

          (4) if all of the Capital Stock of any of our Subsidiaries that is
     pledged to the Trustee is released (except in the case of a release because
     such Capital Stock has become part of the Excluded Securities) or if any
     Subsidiary that is a Subsidiary Guarantor is released from its Subsidiary
     Guarantee, that Subsidiary's assets will also be released; or

          (5) as described under the heading "-- Amendments and waivers" below.

     The Liens on all Collateral securing the New Notes and the Subsidiary
Guarantees also will be released automatically:

          (1) upon payment in full of the principal of, and accrued and unpaid
     interest on, the New Notes and all other obligations under the indenture,
     the Subsidiary Guarantees the Security Documents and the Intercreditor
     Agreement that are due and payable at or prior to the time such principal
     and accrued and unpaid interest are paid;

          (2) upon a satisfaction and discharge of the indenture;

          (3) at our election, after the Fall-Away Date (as defined below under
     "-- Certain covenants -- Fall-Away of covenants"); or

                                       148


          (4) upon a legal defeasance or covenant defeasance as described below
     under the heading "-- Defeasance."

     The Trustee will, upon Land O'Lakes request accompanied by an Officers'
Certificate or an Opinion of Counsel to the effect that one of the conditions
stated above for terminating the Liens securing the New Notes and Subsidiary
Guarantees has occurred, promptly execute and deliver to Land O'Lakes, at Land
O'Lakes expense, all documents reasonably requested by Land O'Lakes to evidence
such release.

     Land O'Lakes will cause TIA sec.314(b), relating to reports, and TIA
sec.314(d), relating to the release of property or securities or relating to the
substitution therefor of any property or securities to be subjected to the Lien
of the Security Documents, to be complied with. Any certificate or opinion
required by TIA sec.314(d) may be made by an Officer of Land O'Lakes except in
cases where TIA sec.314(d) requires that such certificate or opinion be made by
an independent Person, which Person will be an independent engineer, appraiser
or other expert selected or reasonably satisfactory to the Trustee. However,
Land O'Lakes will not be required to comply with all or any portion of TIA
sec.314(d) if it determines, in good faith based on advice of counsel, that the
terms of TIA sec.314(d) or any interpretation or guidance as to the meaning
thereof of the SEC and its staff, including "no action" letters or exemptive
orders, whether or not issued to Land O'Lakes by the SEC, or any portion of TIA
sec.314(d) is inapplicable to one or a series of released Collateral.

CHANGE OF CONTROL

     If a Change of Control, as defined below in "-- Material definitions,"
occurs, each holder will have the right to require Land O'Lakes to purchase all
or any part of such holder's New Notes at a purchase price in cash equal to 101%
of the principal amount of New Notes to be purchased plus accrued and unpaid
interest to the date of purchase. Despite the occurrence of a Change of Control,
however, Land O'Lakes will not be obligated to purchase the New Notes pursuant
to this section if it has exercised its right to redeem all the New Notes under
the terms of the section titled "-- Optional Redemption."

     Within 30 days following any Change of Control, Land O'Lakes will mail a
notice to each holder with a copy to the Trustee, which we refer to as the
"Change of Control Offer," stating:

     - that a Change of Control has occurred and that the holder has the right
       to require Land O'Lakes to purchase all or a portion of its New Notes at
       a purchase price in cash equal to 101% of the principal amount of New
       Notes to be purchased, plus accrued and unpaid interest to the date of
       purchase;

     - the circumstances, relevant facts and financial information regarding the
       Change of Control;

     - the purchase date, which may be no earlier than 30 days nor later than 60
       days from the date such notice is mailed; and

     - instructions, consistent with this covenant, that Land O'Lakes has
       determined a holder must follow in order to have its New Notes purchased.

     Land O'Lakes will not be required to make a Change of Control Offer upon a
Change of Control if a third party:

     - makes the Change of Control Offer in compliance with the requirements set
       forth in the indenture; and

     - purchases all New Notes validly tendered and not withdrawn under such
       Change of Control Offer.

                                       149


     If at the time of a Change of Control, the terms of the Bank Indebtedness
restrict or prohibit the repurchase of New Notes pursuant to this covenant, then
prior to the mailing of the Change of Control Offer, but in any event within 30
days following any Change of Control, Land O'Lakes is required to:

     - repay in full all Bank Indebtedness or, if doing so will allow the
       purchase of New Notes, offer to repay in full all Bank Indebtedness and
       repay the Bank Indebtedness of each lender who has accepted such offer;
       or

     - obtain the requisite consent under the agreements governing the Bank
       Indebtedness to permit the repurchase of the New Notes.

     Land O'Lakes will comply, to the extent applicable, with the requirements
of Sections 13e-4 and 14(e) of the Exchange Act and any other securities laws or
regulations in connection with any offer for or the purchase of New Notes
pursuant to this covenant. To the extent that the provisions of any securities
laws or regulations conflict with provisions of this covenant, Land O'Lakes will
comply with the applicable securities laws and regulations and will not be
deemed to have breached its obligations under this covenant by virtue of such
compliance.

     The Change of Control purchase feature is a result of negotiations between
Land O'Lakes and the Initial Purchasers. Management has no present intention to
engage in a transaction involving a Change of Control. In the future, however,
Land O'Lakes may decide to engage in a transaction involving a Change of
Control.

     Subject to the limitations discussed below, Land O'Lakes could, in the
future, enter into certain transactions, including acquisitions, refinancings or
recapitalizations, that would not constitute a Change of Control under the
indenture, but that could increase the amount of indebtedness outstanding at
such time or otherwise affect Land O'Lakes' capital structure or credit ratings.
Restrictions on the ability of Land O'Lakes to incur additional Indebtedness are
contained in the covenants described under "-- Material Covenants -- Limitation
on Indebtedness," "-- Limitation on Liens" and "-- Limitation on Sale/Leaseback
Transactions." Such restrictions can only be waived with the consent of the
holders of a majority in principal amount of the New Notes then outstanding.
Except for these limitations, the indenture will not contain any covenants or
provisions that may afford holders protection in the event of a highly leveraged
transaction.

     Certain events which would constitute a Change of Control would constitute
a default under the Credit Agreement. Future Senior Indebtedness of Land O'Lakes
may prohibit certain events which would constitute a Change of Control or
require such Senior Indebtedness to be repurchased or repaid upon a Change of
Control. In addition, if the holders exercise their right to require Land
O'Lakes to purchase the New Notes, the financial effect of such repurchase on
Land O'Lakes could cause a default under such Senior Indebtedness, even if the
Change of Control itself does not.

     In the event of a Change of Control, Land O'Lakes' ability to pay cash to
the holders upon a purchase of the New Notes may be limited by its financial
resources at such time. Land O'Lakes may not have sufficient funds available
when necessary to make any required purchases.

     The provisions under the indenture relative to Land O'Lakes' obligation to
make an offer to purchase the New Notes as a result of a Change of Control may
be waived or modified with the written consent of the holders of a majority in
principal amount of the New Notes.

MATERIAL COVENANTS

     The indenture contains covenants including, among others, the following:

     Limitation on Indebtedness.  (a) Land O'Lakes will not, and will not permit
any Restricted Subsidiary to, incur, directly or indirectly, any Indebtedness;
provided, however, that Land O'Lakes or any Subsidiary Guarantor may incur
Indebtedness if the Consolidated Coverage Ratio would be greater than 2.5:1
after giving effect to the Indebtedness.

                                       150


     (b) Land O'Lakes and its Restricted Subsidiaries may incur the following
Indebtedness without regard to the preceding paragraph (a):

          (1) Bank Indebtedness in an aggregate principal amount not to exceed
     $695.0 million less (a) the aggregate amount of all prepayments of
     principal applied to permanently reduce any such Indebtedness (other than
     prepayments out of the proceeds of the Old Notes issued on December 23,
     2003) and (b) Indebtedness incurred pursuant to clause (b)(8)(A) below;

          (2) Indebtedness of Land O'Lakes owed to and held by any Restricted
     Subsidiary or Indebtedness of a Restricted Subsidiary owed to and held by
     Land O'Lakes or any other Restricted Subsidiary; provided, however, that:

        - any subsequent issuance or transfer of any Capital Stock or any other
          event that results in any Restricted Subsidiary which is the holder of
          such Indebtedness ceasing to be a Restricted Subsidiary or any
          subsequent transfer of any such Indebtedness (except to Land O'Lakes
          or a Restricted Subsidiary) shall be deemed, in each case, to
          constitute the incurrence of the Indebtedness by the issuer of the
          Indebtedness; and

        - if Land O'Lakes or a Restricted Subsidiary that is a Subsidiary
          Guarantor is the obligor on the Indebtedness and the Indebtedness is
          owed to and held by a Restricted Subsidiary that is not a Subsidiary
          Guarantor or by Land O'Lakes, the Indebtedness is expressly
          subordinated to the prior payment in full in cash of all obligations
          of Land O'Lakes with respect to the New Notes or the Restricted
          Subsidiary with respect to its Subsidiary Guarantee, as applicable;

          (3) the Capital Securities in an aggregate amount not in excess of
     $200 million outstanding at any time;

          (4) Indebtedness:

        - represented by the 8 3/4% Senior Notes and the 8 3/4% Senior Notes
          Guarantees and the New Notes (not including any Additional Notes) and
          the Subsidiary Guarantees;

        - outstanding on November 14, 2001, which is the date of original
          issuance of the 8 3/4% Senior Notes (other than the Indebtedness
          described in clauses (1), (2) and (3) above);

        - incurred after November 14, 2001 and prior to December 23, 2003 under
          the provision of the 8 3/4% Senior Notes Indenture comparable to
          paragraph (a) above;

        - consisting of Refinancing Indebtedness incurred in respect of any
          Indebtedness described in this clause (4) or in paragraph (a) above;

        - consisting of Refinancing Indebtedness incurred after November 14,
          2001 and prior to December 23, 2003 in respect of any Indebtedness
          described in the provision of the 8 3/4% Senior Notes Indenture
          comparable to this clause (4) or paragraph (a) above; and

        - consisting of Guarantees by Land O'Lakes of Indebtedness of any
          Restricted Subsidiary and by any Restricted Subsidiary of Indebtedness
          of Land O'Lakes or any other Restricted Subsidiary;

          (5) with certain exceptions, Indebtedness of a Restricted Subsidiary
     incurred and outstanding on or prior to the date on which such Restricted
     Subsidiary was acquired by Land O'Lakes and related Refinancing
     Indebtedness;

          (6) Indebtedness relating to surety and similar arrangements and
     hedging transactions entered into in the ordinary course of business;

          (7) purchase money indebtedness, capitalized lease obligations and
     Attributable Debt in an aggregate principal amount, when combined with all
     such Indebtedness incurred after November 14, 2001 and prior to December
     23, 2003 under the provision of the 8 3/4% Senior Notes Indenture
     comparable to this clause (7), not in excess of $50 million outstanding at
     any time;

                                       151


          (8) (A) Indebtedness of Restricted Subsidiaries that are
     Securitization Vehicles in respect of Third Party Securities in an
     aggregate amount, when combined with all such Indebtedness incurred after
     November 14, 2001 and prior to December 23, 2003 under the provision of the
     8 3/4% Senior Notes Indenture comparable to this clause (A), not to exceed
     $200 million at any time outstanding; and (B) Indebtedness consisting
     solely of liens on Sellers' Retained Interests in connection with
     Securitizations permitted by the indenture securing obligations in respect
     of Third Party Securities permitted to be incurred under clause (A) above
     or incurred after November 14, 2001 and prior to December 23, 2003 under
     the provision of the 8  3/4% Senior Notes Indenture comparable to clause
     (A) above;

          (9) Indebtedness consisting of loans from Agriliance LLC and MoArk,
     LLC in the ordinary course of business for cash management purposes in an
     aggregate principal amount, when combined with all such Indebtedness
     incurred after November 14, 2001 and prior to December 23, 2003 under the
     provision of the 8 3/4% Senior Notes Indenture comparable to this clause
     (9), not to exceed $20 million outstanding at any time, which loans shall
     not be outstanding for more than 30 days; or

          (10) other Indebtedness in an aggregate principal amount on the date
     of incurrence that, when added to all other Indebtedness then outstanding
     incurred pursuant to this clause and all other Indebtedness then
     outstanding incurred after November 14, 2001 and prior to December 23, 2003
     under the provision of the 8  3/4% Senior Notes Indenture comparable to
     this clause (10), will not exceed $75 million.

     Limitation on Restricted Payments.  Subject to exceptions set forth in the
indenture, including the payment of Patronage, Land O'Lakes will not, and will
not permit any Restricted Subsidiary to, directly or indirectly, do any of the
following, which we refer to as "Restricted Payments":

          (1) declare or pay any dividend, make any distribution on or in
     respect of its Capital Stock or make any similar payment (including any
     payment of Patronage or any payment in connection with any merger or
     consolidation involving Land O'Lakes or any of its Subsidiaries) to the
     direct or indirect holders of its Capital Stock, except as set forth in the
     indenture:

          (2) purchase, redeem, retire, make any revolvement payment or
     otherwise acquire for value any Capital Stock of Land O'Lakes or any
     Restricted Subsidiary held by Persons other than Land O'Lakes or a
     Restricted Subsidiary, provided that amounts owed from members that can be
     offset against Patronage payable to such members are not prohibited by this
     paragraph (a)(2);

          (3) purchase, redeem, retire, defease or otherwise acquire for value,
     prior to scheduled maturity, scheduled repayment or scheduled sinking fund
     payment any Subordinated Obligations or Indebtedness owed to the trust
     entity that has issued the Capital Securities, unless acquired in
     anticipation of satisfying a sinking fund obligation, principal installment
     or final maturity of any Subordinated Obligations or Indebtedness due
     within one year of the date of acquisition;

          (4) make any Investment, other than a Permitted Investment, in any
     Person, if at the time Land O'Lakes or such Restricted Subsidiary makes
     such Restricted Payment:

             (A) a Default will have occurred and be continuing or would occur
        as a result of the Restricted Payment;

             (B) Land O'Lakes could not incur at least $1.00 of additional
        Indebtedness under paragraph (a) of the covenant described under
        "-- Limitation on indebtedness"; or

             (C) the aggregate amount of such Restricted Payment and all other
        Restricted Payments declared or made subsequent to the date of the
        indenture would exceed the sum, without duplication, of:

                (i) 50% of the Consolidated Net Income accrued during the period
           from January 1, 2001 to the end of the most recent fiscal quarter for
           which consolidated financial statements

                                       152


           of Land O'Lakes are publicly available prior to the date of such
           Restricted Payment (or, if such Consolidated Net Income is a deficit,
           minus 100% of such deficit);

                (ii) except as set forth in the indenture, the aggregate Net
           Cash Proceeds received by Land O'Lakes from the issue or sale of its
           Capital Stock subsequent to November 14, 2001;

                (iii) the amount by which Indebtedness of Land O'Lakes or its
           Restricted Subsidiaries is reduced on Land O'Lakes' balance sheet
           upon the conversion or exchange subsequent to November 14, 2001,
           other than by a Subsidiary of Land O'Lakes, of any Indebtedness of
           Land O'Lakes or its Restricted Subsidiaries issued which is
           convertible or exchangeable for Capital Stock of Land O'Lakes, less
           the amount of any cash or the fair market value of other property
           distributed by Land O'Lakes or any Restricted Subsidiary upon such
           conversion or exchange;

                (iv) the amount equal to the net reduction in Investments in
           Unrestricted Subsidiaries subsequent to November 14, 2001 resulting
           from (x) distributions, repayments of the principal of loans or
           advances or other transfers of assets to Land O'Lakes or any
           Restricted Subsidiary from Unrestricted Subsidiaries or (y) the
           redesignation of Unrestricted Subsidiaries as Restricted
           Subsidiaries, valued in each case as provided in the definition of
           "Investment," not to exceed, in the case of any Unrestricted
           Subsidiary, the amount of Investments previously made by Land O'Lakes
           or any Restricted Subsidiary in such Unrestricted Subsidiary; and

                (v) an amount equal to the cash distributions received by Land
           O'Lakes or any of its Restricted Subsidiaries from any other Person
           (other than Land O'Lakes or a Restricted Subsidiary) during the
           period from October 1, 2001 to the end of the most recent fiscal
           quarter for which consolidated financial statements of Land O'Lakes
           are publicly available prior to the date of such Restricted Payment.

     Limitation on Restrictions on Distributions from Restricted Subsidiaries.
Subject to exceptions set forth in the indenture, including preexisting liens,
restrictions and refinancings, Land O'Lakes will not, and will not permit any
Restricted Subsidiary to, create or otherwise cause or permit to exist or become
effective any consensual encumbrance or restriction on the ability of any
Restricted Subsidiary to:

          (1) pay dividends or make any other distributions on its Capital Stock
     or pay any Indebtedness or other obligations owed to Land O'Lakes;

          (2) make any loans or advances to Land O'Lakes; or

          (3) transfer any of its property or assets to Land O'Lakes,

     Limitation on Sales of Assets and Subsidiary Stock.  (a) Land O'Lakes will
not, and will not permit any Restricted Subsidiary to, make any Asset
Disposition unless:

          (1) Land O'Lakes or the Restricted Subsidiary receives consideration,
     including assumption of or relief from liabilities, at the time of the
     Asset Disposition at least equal to the fair market value of the shares and
     assets subject to such Asset Disposition;

          (2) Land O'Lakes or the Restricted Subsidiary receives at least 80% of
     the consideration for the Asset Disposition in the form of cash; and

          (3) Land O'Lakes or the Restricted Subsidiary applies an amount equal
     to 100% of the Net Available Cash from the Asset Disposition in the manner
     specified in the indenture, including the acquisition of bank indebtedness,
     reinvestment in additional assets and repurchases of New Notes.

     Land O'Lakes and the Restricted Subsidiaries will not be required to apply
any Net Available Cash in accordance with this covenant except to the extent
that the aggregate Net Available Cash from all Asset Dispositions that is not
applied in accordance with this covenant exceeds $10 million.

                                       153


     Land O'Lakes will comply, to the extent applicable, with the requirements
of Sections 13e-4 and 14(e) of the Exchange Act and any other securities laws or
regulations in connection with any offer for or the repurchase of New Notes
pursuant to this covenant. To the extent that the provisions of any securities
laws or regulations conflict with provisions of this covenant, Land O'Lakes will
comply with the applicable securities laws and regulations and will not be
deemed to have breached its obligations under this covenant by virtue of such
compliance.

     Limitation on Transactions with Affiliates.  Subject to exceptions set
forth in the indenture, Land O'Lakes will not, and will not permit any
Restricted Subsidiary to, directly or indirectly, purchase, sell, lease or
exchange any property; render any service; or enter into or conduct any
transaction or series of related transactions with any Land O'Lakes' Affiliate,
which we refer to as an "Affiliate Transaction," unless such transaction is on
terms:

          (1) that are no less favorable to Land O'Lakes or the relevant
     Restricted Subsidiary than those that could be obtained at the time of such
     transaction in arm's-length dealings with a Person who is not an Affiliate;

          (2) that, if the Affiliate Transaction involves an aggregate amount in
     excess of $10 million;

        - are set forth in writing; and

        - have been approved by a majority of the members of Land O'Lakes' board
          of directors not having a personal stake in the Affiliate Transaction,
          other than as a member of Land O'Lakes generally; and

          (3) that, if the Affiliate Transaction involves an amount in excess of
     $25 million, have been determined by a nationally recognized appraisal or
     investment banking firm to be fair, from a financial standpoint, to Land
     O'Lakes and its Restricted Subsidiaries.

     Limitation on the Sale or Issuance of Capital Stock of Restricted
Subsidiaries.  Land O'Lakes will not sell or otherwise dispose of any shares of
Capital Stock of a Restricted Subsidiary, other than in a transaction resulting
in a Permitted Lien, and will not permit any Restricted Subsidiary, directly or
indirectly, to issue or sell or otherwise dispose of any shares of its Capital
Stock except:

          (1) to Land O'Lakes or a Restricted Subsidiary;

          (2) if, immediately after giving effect to such issuance, sale or
     other disposition, neither Land O'Lakes nor any of its Subsidiaries own any
     Capital Stock of the Restricted Subsidiary;

          (3) if, immediately after giving effect to such issuance or sale;

        - the Restricted Subsidiary would no longer constitute a Restricted
          Subsidiary; and

        - any interest remaining in such Restricted Subsidiary would have been
          permitted as an Investment under the covenant described under
          "-- Limitation on Restricted Payments" if made on the date of such
          issuance, sale or other disposition; or

          (4) if, immediately after giving effect to such issuance, sale or
     other disposition, the Restricted Subsidiary would continue to constitute a
     Restricted Subsidiary.

     The proceeds of any sale of Capital Stock permitted above will be treated
as Net Available Cash from an Asset Disposition and must be applied in
accordance with the terms of the covenant described under "-- Limitation on
Sales of Assets and Subsidiary Stock."

     Limitation on Liens.  Subject to exceptions set forth in the indenture,
Land O'Lakes will not, and will not permit any Restricted Subsidiary to,
directly or indirectly, incur or permit to exist any lien of any nature
whatsoever on any of its property or assets, including Capital Stock of a
Restricted Subsidiary, whether owned at or acquired after December 23, 2003,
other than:

     - if the asset does not constitute Collateral, (i) Permitted Liens or (ii)
       if not a Permitted Lien, only upon providing for the payments under the
       indenture, the New Notes and the Subsidiary
                                       154


       Guarantees to be secured equally and ratably with, or prior to, the
       obligations secured until the time such obligations are no longer secured
       by a Lien on the assets; and

     - if the asset constitutes Collateral, Permitted Collateral Liens.

     SEC Reports.  Under applicable law, Land O'Lakes will be required to file
certain periodic information with the SEC following the effectiveness of the
registration statement of which this prospectus forms a part. However, these
reporting obligations will be automatically suspended if, at any time after this
fiscal year, less than 300 persons hold the New Notes of record. Whether or not
required by Section 13 or 15(d) of the Exchange Act, Land O'Lakes will file with
the SEC for public availability its annual report and the information, documents
and other reports that are specified in Sections 13 and 15(d) of the Exchange
Act. Within 15 days of filing such documents, Land O'Lakes will provide copies
of them to the Trustee and holders and, upon request, prospective holders.

     At any time that Land O'Lakes is not subject to the reporting requirements
of Section 13 or 15(d) of the Exchange Act and the SEC will not accept filings
from companies not subject to such requirements, Land O'Lakes may satisfy its
obligations under the preceding paragraph by providing the required annual
reports, information, documents and other reports to the Trustee and holders
and, upon request, prospective holders. Land O'Lakes also will comply with the
other provisions of Section 314(a) of the Trust Indenture Act.

     Cooperative Status.  Land O'Lakes will maintain its status as a cooperative
under both Subchapter T of the Code and Minnesota Law.

     Future Subsidiary Guarantors.  Land O'Lakes will cause:

     - at any time that any Bank Indebtedness is outstanding, each Subsidiary
       that incurs or enters into a Guarantee of any Bank Indebtedness; and

     - at any time that no Bank Indebtedness is outstanding, each domestic and,
       to the extent no material adverse tax consequences would result
       therefrom, foreign Restricted Subsidiary that incurs any Indebtedness;

to become a Subsidiary Guarantor, and if applicable, execute and deliver to the
Trustee a supplemental indenture in the form set forth in the indenture pursuant
to which the Subsidiary will Guarantee payment of the New Notes. In that event,
Land O'Lakes will also cause the Subsidiary Guarantor to execute and deliver to
the Trustee Security Documents pursuant to which it assets constituting
Collateral will be pledged to secure its Guarantee of the New Notes. Each
Subsidiary Guarantee will be limited as necessary to prevent the Subsidiary
Guarantee from constituting a fraudulent conveyance or fraudulent transfer under
applicable law.

     Limitation on Lines of Business.  Land O'Lakes will not, and will not
permit any Restricted Subsidiary to, engage in any business other than a
Permitted Business.

     Limitation on Sale/Leaseback Transactions.  Land O'Lakes will not, and will
not permit any Restricted Subsidiary to, enter into any Sale/Leaseback
Transaction with respect to any property unless:

          (1) Land O'Lakes or the Restricted Subsidiary would be entitled to:

             (A) incur Indebtedness in an amount equal to the Attributable Debt
        with respect to such Sale/Leaseback Transaction pursuant to the covenant
        described under "-- Limitation on Indebtedness"; and

             (B) create a lien on such property securing such Attributable Debt
        without equally and ratably securing the New Notes pursuant to the
        covenant described under "-- Limitation on Liens";

          (2) the gross proceeds received by Land O'Lakes or the Restricted
     Subsidiary in connection with such Sale/Leaseback Transaction are at least
     equal to the fair market value of the property; and

                                       155


          (3) the transfer of the property is permitted by, and Land O'Lakes
     applies the proceeds of such transaction in compliance with, the covenant
     described under "-- Limitation on Sales of Assets and Subsidiary Stock."

     After the Fall-Away Date, as defined below, the requirements of clauses
(1)(A) and (3) above will no longer apply.

     Fall-Away of Covenants.  After the date, which we refer to as the
"Fall-Away Date," on which:

          (1) the New Notes have been assigned an investment grade rating by
     both rating agencies;

          (2) if the investment grade rating is BBB-, in the case of S&P, or
     Baa3, in the case of Moody's, it may not be accompanied by either:

             (A) in the case of S&P, a negative outlook, creditwatch negative or
        the equivalent thereof; or

             (B) in the case of Moody's, a negative outlook, a review for
        possible downgrade or the equivalent thereof;

          (3) no Default or Event of Default under the indenture has occurred
     and is continuing; and

          (4) Land O'Lakes has delivered an officers' certificate to the Trustee
     certifying that the conditions set forth above are satisfied,

     Land O'Lakes and the Restricted Subsidiaries will no longer be subject to
the following provisions of the indenture:

     - "-- Limitation on Indebtedness";

     - "-- Limitation on Restricted Payments";

     - "-- Limitation on Restrictions and Distributions from Restricted
       Subsidiaries";

     - "-- Limitation on Sales of Assets and Subsidiary Stock";

     - "-- Limitation on Transactions with Affiliates";

     - "-- Limitation on the Sale or Issuance of Capital Stock of Restricted
       Subsidiaries";

     - "-- Limitation on Lines of Business"; and

     - "-- clause (3) of the first paragraph of "Merger and consolidation."

     In addition, Land O'Lakes may elect to release any or all of the Collateral
from the Liens securing the New Notes and the Subsidiary Guarantees.

MERGER AND CONSOLIDATION

     Land O'Lakes will not (1) consolidate with or merge with or into any
Person, or (2) convey, transfer or lease all or substantially all its assets to,
any Person, unless:

          (1) the resulting, surviving or transferee Person, which we refer to
     as the "Successor Company" will:

        - be a corporation organized and existing under the laws of the United
          States of America, any State thereof or the District of Columbia; and

        - if not Land O'Lakes, will expressly assume, by a supplemental
          indenture, executed and delivered to the Trustee, in form satisfactory
          to the Trustee, all the obligations of Land O'Lakes under the New
          Notes and the indenture;

          (2) immediately after giving effect to the transaction, no Default
     will have occurred and be continuing; provided that any Indebtedness which
     becomes an obligation of the Successor Company

                                       156


     or any Restricted Subsidiary as a result of the transaction will be treated
     as having been incurred by the Successor Company or such Restricted
     Subsidiary at the time of the transaction;

          (3) immediately after giving effect to the transaction, the Successor
     Company would be able to incur an additional $1.00 of Indebtedness under
     paragraph (a) of the covenant described under "-- Material
     Covenants -- Limitation on Indebtedness";

          (4) immediately after giving effect to the transaction, the Successor
     Company will have Consolidated Net Worth in an amount which is not less
     than the Consolidated Net Worth of Land O'Lakes immediately prior to such
     transaction;

          (5) Land O'Lakes will have delivered to the Trustee an officers'
     certificate and an opinion of counsel, each stating that such
     consolidation, merger or transfer and such supplemental indenture, if any,
     comply with the indenture; and

          (6) Land O'Lakes will have delivered to the Trustee an opinion of
     counsel to the effect that the holders will not recognize income, gain or
     loss for Federal income tax purposes as a result of the transaction and
     will be subject to Federal income tax on the same amounts, in the same
     manner and at the same times as would have been the case if such
     transaction had not occurred.

     The Successor Company will succeed to, and be substituted for, and may
exercise every right and power of, Land O'Lakes under the indenture. In the
event of a conveyance, transfer or lease of all or substantially all of Land
O'Lakes' assets, the obligation to pay the principal of and interest on the New
Notes will remain in full force and effect.

     In addition, except in a transaction which results in the Subsidiary
Guarantor being released from its Subsidiary Guarantee as provided in the
indenture, Land O'Lakes will not permit a Subsidiary Guarantor to consolidate
with or merge with or into, or convey, transfer or lease all or substantially
all of its assets to any Person unless:

          (1) the resulting, surviving or transferee Person, which we refer to
     as the "Successor Guarantor":

        - will be a corporation organized and existing under the laws of the
          United States of America, any State thereof or the District of
          Columbia; and

        - if not such Subsidiary Guarantor, will expressly assume, by a
          supplemental indenture, executed and delivered to the Trustee, in form
          satisfactory to the Trustee, all the obligations of such Subsidiary
          Guarantor under its Subsidiary Guarantee;

          (2) immediately after giving effect to the transaction, no Default
     will have occurred and be continuing; provided that any Indebtedness which
     becomes an obligation of the Successor Guarantor or any Restricted
     Subsidiary as a result of the transaction will be treated as having been
     incurred by the Successor Guarantor or such Restricted Subsidiary at the
     time of such transaction; and

          (3) Land O'Lakes will have delivered to the Trustee an officers'
     certificate and an opinion of counsel, each stating that such
     consolidation, merger or transfer and such supplemental indenture, if any,
     comply with the indenture.

     The preceding provisions of this covenant will not prohibit a Restricted
Subsidiary from consolidating with, merging into or transferring all or part of
its properties and assets to Land O'Lakes or any Subsidiary Guarantor.

                                       157


DEFAULTS

     Each of the following is an Event of Default:

          (1) a default for 30 days in any payment when due of interest on any
     New Note;

          (2) a default in the payment when due of principal of any New Note at
     its stated maturity, upon required redemption or repurchase, upon
     declaration or otherwise;

          (3) the failure by Land O'Lakes or any Restricted Subsidiary to comply
     with its obligations under the covenant described under "-- Merger and
     Consolidation" above;

          (4) the failure by Land O'Lakes or any Restricted Subsidiary to comply
     for 30 days after notice with any of its obligations under the covenants
     described under "-- Change of Control" or "-- Material Covenants" above, in
     each case, other than a failure to purchase New Notes;

          (5) the failure by Land O'Lakes or any Restricted Subsidiary to comply
     for 60 days after notice with its other agreements contained in the New
     Notes or the indenture;

          (6) the failure by Land O'Lakes or any Restricted Subsidiary to pay
     any Indebtedness within any applicable grace period after final maturity or
     the acceleration of any such Indebtedness by its holders because of a
     default, but only if the total amount of such Indebtedness unpaid or
     accelerated exceeds $15 million or its foreign currency equivalent, which
     we refer to as the "cross acceleration provision";

          (7) certain events of bankruptcy, insolvency or reorganization of Land
     O'Lakes or a Significant Subsidiary, which we refer to as the "bankruptcy
     provisions";

          (8) the rendering of any judgment or decree for the payment of money
     in excess of $15 million or its foreign currency equivalent against Land
     O'Lakes or a Restricted Subsidiary if:

        - an enforcement proceeding thereon is commenced by any creditor; or

        - such judgment or decree remains outstanding for a period of 60 days
          following such judgment and is not discharged, waived or stayed.

          We refer to this provision as the "judgment default provision." This
     provision does not include judgments which are covered by enforceable
     insurance policies issued by reputable and creditworthy insurance companies
     for which coverage has been acknowledged in writing; or

          (9) any Subsidiary Guarantee by a Subsidiary Guarantor ceases to be in
     full force and effect, except as contemplated by its terms, or any
     Subsidiary Guarantor or Person acting by or on behalf of such Subsidiary
     Guarantor denies or disaffirms such Subsidiary Guarantor's obligations
     under the indenture or the Guarantee and such Default continues for 10 days
     after receipt of the notice specified in the indenture.

          (10) (A) the repudiation or disaffirmation by Land O'Lakes or any
     Subsidiary Guarantor of its obligations under any of the Security Documents
     or the determination in a judicial proceeding that any of the Security
     Documents is unenforceable or invalid against Land O'Lakes or any
     Subsidiary Guarantor for any reason with respect to any material portion of
     the Collateral, or (B) any Security Document shall cease to be in full
     force and effect (other than in accordance with the terms of the applicable
     Security Document or the indenture), or cease to be effective in all
     material respects to grant the Trustee a perfected Lien on the Collateral
     (but only to the extent the applicable Security Documents contemplated
     perfection and except as a result of the Trustee's failure to file any
     necessary continuation statements or the Trustee's or the Credit Facilities
     Collateral Agent's failure to maintain possession of any stock
     certificates, notes or other instruments delivered to it) with the priority
     purported to be created thereby (other than in accordance with the terms of
     the applicable Security Document or the indenture) and, in each case, such
     Default continues for 10 days after receipt of the notice specified in the
     indenture (the "security default provision").

                                       158


     The preceding items will constitute Events of Default regardless of the
reason for the Event of Default including whether it is voluntary or involuntary
or is effected by operation of law or pursuant to any judgment, decree or order
of any court or any order, rule or regulation of any administrative or
governmental body.

     However, a default under clauses (4), (5), (9) or (10) above will not
constitute an Event of Default until the Trustee notifies Land O'Lakes of the
default or the holders of at least 25% in principal amount of the outstanding
New Notes notify Land O'Lakes and the Trustee of the default and in either case
Land O'Lakes or the Subsidiary Guarantor, as applicable, does not cure the
default within the time specified in clauses (4), (5), (9) or (10) above after
receipt of such notice.

     If an Event of Default, other than an Event of Default under the bankruptcy
provisions as they apply to Land O'Lakes, occurs and is continuing, the Trustee
or the holders of at least 25% in principal amount of the outstanding New Notes
may, by notice to Land O'Lakes, declare the principal of and accrued but unpaid
interest on all the New Notes to be due and payable. Upon such a declaration,
the principal and interest will be due and payable immediately. If an Event of
Default under the bankruptcy provisions as they apply to Land O'Lakes occurs,
the principal of and interest on all the New Notes will become immediately due
and payable without any declaration or other act on the part of the Trustee or
any holders. Under certain circumstances, the holders of a majority in principal
amount of the outstanding New Notes may rescind any such acceleration with
respect to the New Notes and its consequences.

     Subject to the provisions of the indenture relating to the duties of the
Trustee, if an Event of Default occurs and is continuing, the Trustee will be
under no obligation to exercise any of the rights or powers under the indenture
at the request or direction of any of the holders unless the holders have
offered to the Trustee reasonable indemnity or security against any loss,
liability or expense. Except to enforce the right to receive payment of
principal, premium, if any, or interest when due, no holder may pursue any
remedy with respect to the indenture or the New Notes unless:

     - the holder has previously given the Trustee notice that an Event of
       Default is continuing;

     - holders of at least 25% in principal amount of the outstanding New Notes
       have requested the Trustee in writing to pursue the remedy;

     - the holders have offered the Trustee reasonable security or indemnity
       against any loss, liability or expense;

     - the Trustee has not complied with the request within 60 days after the
       receipt of the request and the offer of security or indemnity; and

     - the holders of a majority in principal amount of the outstanding New
       Notes have not given the Trustee a direction inconsistent with the
       request within such 60-day period.

     Subject to restrictions contained in the indenture, the holders of a
majority in principal amount of the outstanding New Notes will be given the
right to direct the time, method and place of conducting any proceeding for any
remedy available to the Trustee or of exercising any trust or power conferred on
the Trustee. The Trustee, however, may refuse to follow any direction that
conflicts with law or the indenture; that the Trustee determines is unduly
prejudicial to the rights of any other holder; or that would involve the Trustee
in personal liability. Prior to taking any action under the indenture, the
Trustee will be entitled to indemnification satisfactory to it in its sole
discretion against all losses and expenses caused by taking or not taking such
action.

     If a Default occurs and is continuing and is known to the Trustee, the
Trustee must mail to each holder notice of the Default within the earlier of 90
days after it occurs; 30 days after it is known to a trust officer; or 30 days
after written notice of it is received by the Trustee. Except in the case of a
Default in the payment of principal of, premium, if any, or interest on any New
Note, including payments pursuant to the redemption provisions of a New Note,
the Trustee may withhold notice if and so long as a committee of its trust
officers in good faith determines that withholding notice is in the interests of
the holders. In addition, Land O'Lakes will be required to deliver to the
Trustee, within 120 days after the end
                                       159


of each fiscal year, a certificate indicating whether the signers of the
certificate know of any Default that occurred during the previous year. Land
O'Lakes will also be required to deliver to the Trustee written notice of any
event which would constitute certain Events of Default, the status of the event
and what action Land O'Lakes is taking or proposes to take regarding the event.
The notice must be delivered within 30 days of the event.

AMENDMENTS AND WAIVERS

     Subject to exceptions contained in the indenture, the New Notes, the
Subsidiary Guarantees, the Security Documents or the provisions of the
Intercreditor Agreement affecting the holder of New Notes may be amended with
the written consent of the holders of a majority in principal amount of the New
Notes then outstanding. Any past default or compliance with any provisions of
the New Notes or indenture may be waived with the consent of the holders of a
majority in principal amount of the New Notes then outstanding. However, without
the written consent of each holder of an outstanding New Note affected, no
amendment may:

          (1) reduce the amount of New Notes whose holders must consent to an
     amendment;

          (2) reduce the rate of or extend the time for payment of interest on
     any New Note;

          (3) reduce the principal of or extend the stated maturity of any New
     Note;

          (4) reduce the premium payable upon the redemption of any New Note or
     change the time at which any New Note may be redeemed as described under
     "-- Optional Redemption" above;

          (5) make any New Note payable in money other than that stated in the
     New Note;

          (6) impair the right of any holder to receive payment of principal of,
     and interest on, such holder's New Notes on or after the due dates for such
     New Notes or to institute suit for the enforcement of any payment on or
     with respect to such holder's New Notes;

          (7) make any change in the amendment provisions which require each
     holder's consent or in the waiver provisions;

          (8) modify the Subsidiary Guarantees in any manner adverse to the
     holders; or

          (9) except as provided below, make any change to the Security
     Documents, the Intercreditor Agreement or the provisions of the indenture
     dealing with the Security Documents or the application of proceeds or the
     Collateral that would adversely affect the holders of New Notes, in each
     case, except as provided in such agreements.

     Without the consent of any holder, Land O'Lakes, the Subsidiary Guarantors
and the Trustee may amend the indenture, the New Notes, the Subsidiary
Guarantees, the Security Documents and the Intercreditor Agreement to:

          (1) cure any ambiguity, omission, defect or inconsistency;

          (2) provide for the assumption by a successor corporation of the
     obligations of Land O'Lakes under the indenture or of any Subsidiary
     Guarantor under a Subsidiary Guarantee;

          (3) provide for uncertificated New Notes in addition to or in place of
     certificated New Notes;

          (4) add additional Guarantees with respect to the New Notes;

          (5) provide for the addition of Collateral permitted under the terms
     of the indenture and Security Documents;

          (6) add to the covenants of Land O'Lakes for the benefit of the
     holders or to surrender any right or power conferred upon Land O'Lakes;

          (7) make any change that does not adversely affect the rights of any
     holder, subject to the provisions of the indenture;
                                       160


          (8) provide for the issuance of the Additional Notes; or

          (9) comply with any requirement of the SEC in connection with the
     qualification of the indenture under the Trust Indenture Act.

DEFEASANCE

     Land O'Lakes may at any time terminate all its obligations under the New
Notes, the Security Documents and the indenture, which we refer to as "legal
defeasance," except for obligations with respect to:

          (1) the defeasance trust;

          (2) the registration of the transfer or exchange of the New Notes;

          (3) the replacement of mutilated, destroyed, lost or stolen New Notes;
     and

          (4) the maintenance of a registrar and paying agent in respect of the
     New Notes.

     In addition, Land O'Lakes may at any time terminate:

          (1) its obligations under the covenants described under "-- Material
     Covenants;"

          (2) the operation of the cross acceleration provision, the bankruptcy
     provisions with respect to Significant Subsidiaries and the judgment
     default provision described under "-- Defaults" above;

          (3) the limitations contained in clauses (3) and (4) under the first
     paragraph of "-- Merger and Consolidation" above; and

          (4) its obligations under the Security Documents.

     We refer to a termination described above in (1), (2) and (3) as "covenant
defeasance."

     In the event that Land O'Lakes exercises its legal defeasance option or its
covenant defeasance option, each Subsidiary Guarantor will be released from all
of its obligations with respect to its Subsidiary Guarantee and from all of its
obligations under the Security Documents.

     Land O'Lakes may exercise its legal defeasance option notwithstanding its
prior exercise of its covenant defeasance option. If Land O'Lakes exercises its
legal defeasance option, payment of the New Notes may not be accelerated because
of an Event of Default. If Land O'Lakes exercises its covenant defeasance
option, payment of the New Notes may not be accelerated because of an Event of
Default specified in clause (4), (5), with respect to the Security Documents,
(6), (7), with respect only to Significant Subsidiaries, or (8), (9) or (10),
under "-- Defaults" above or because of the failure of Land O'Lakes to comply
with clause (3) or (4) under the first paragraph of "-- Merger and
Consolidation" above.

     In order to exercise either defeasance option:

          (1) Land O'Lakes must irrevocably deposit in trust with the Trustee,
     which we refer to as the "defeasance trust," money, U.S. Government
     obligations or a combination thereof in such amounts as will be sufficient
     to pay the principal, premium, if any, and interest on the New Notes to
     redemption or maturity, as the case may be; and

          (2) Land O'Lakes must deliver to the Trustee an opinion of counsel to
     the effect that:

        - holders will not recognize income, gain or loss for Federal income tax
          purposes as a result of such deposit and defeasance; and

        - holders will be subject to Federal income tax on the same amounts and
          in the same manner and at the same times as would have been the case
          if such deposit and defeasance had not occurred.

                                       161


     In the case of legal defeasance only, the opinion of counsel must be based
on a ruling of the Internal Revenue Service or other change in applicable
Federal income tax law.

CONCERNING THE TRUSTEE

     U.S. Bank National Association is the Trustee under the indenture and has
been appointed by Land O'Lakes as Registrar and Paying Agent with regard to the
New Notes.

GOVERNING LAW

     The indenture and the New Notes will be governed by, and construed in
accordance with, the laws of the State of New York without giving effect to
applicable principles of conflicts of law to the extent that the application of
the law of another jurisdiction would be required.

MATERIAL DEFINITIONS

     Set forth below are the material defined terms used in the indenture.
Reference is made to the indenture for all defined terms.

     "Accounts" means all accounts, as defined in the New York Uniform
Commercial Code, and Account Assets with respect to such accounts, including
those related to the dairy businesses of Land O'Lakes and the Restricted
Subsidiaries and payable to such parties, including, but not limited to:

          (1) accounts receivable generated from the marketing and sale of milk,
     butter, cheese, cream products, dairy and non-dairy spreads, whey, non-fat
     dry milk, cocoa, and other dairy or dairy related products sold for
     consumer use; and

          (2) licensing fees relating to dairy products and dairy related
     services, and the proceeds thereof.

     For purposes of this definition, CoBank Accounts and the Account Assets
with respect to such CoBank Accounts are specifically excluded.

     "Account Assets" means, collectively, with respect to Accounts or CoBank
Accounts, as the case may be, all such Accounts or CoBank Accounts, together
with:

          (1) all right, title and interest in and to all contracts that relate
     to any of such accounts;

          (2) all security interests or liens and property subject to such
     security interests or liens from time to time purporting to secure payment
     of any of such accounts, whether pursuant to the contracts related to such
     accounts or otherwise;

          (3) all UCC financing statements covering any collateral securing
     payment of any of such accounts;

          (4) all Guarantees and other agreements or arrangements of whatever
     character from time to time supporting or securing payment of any of such
     accounts whether pursuant to the contracts related to any of such accounts
     or otherwise;

          (5) all interest in the merchandise, goods, products or other
     property, including any that is returned, if any, the sale of which gave
     rise to any of such accounts; and

          (6) all proceeds of (1)-(5) above.

     "Additional Assets" means:

          (1) any property or assets, other than Indebtedness and Capital Stock,
     to be used by Land O'Lakes or a Restricted Subsidiary in a Permitted
     Business;

          (2) any Investments in Permitted Businesses permitted by the covenant
     described under "-- Material Covenants -- Limitation on Restricted
     Payments";

                                       162


          (3) the Capital Stock of a Person that becomes a Restricted Subsidiary
     as a result of the acquisition of such Capital Stock by Land O'Lakes or
     another Restricted Subsidiary; or

          (4) Capital Stock constituting a minority interest in any Person that
     at such time is a Restricted Subsidiary;

provided, however, that any such Restricted Subsidiary described in clause (3)
or (4) above is primarily engaged in a Permitted Business.

     "Affiliate" of any specified Person means any other Person directly or
indirectly controlling or controlled by or under direct or indirect common
control with such specified Person. For the purposes of this definition,
"control" when used with respect to any Person means the power to directly or
indirectly direct the management and policies of such Person, whether through
the ownership of voting securities, by contract or otherwise. The terms
"controlling" and "controlled" have correlative meanings. For purposes of the
provisions described under "-- Material Covenants -- Limitation on Transactions
with Affiliates" and "-- Material Covenants -- Limitation on Sales of Assets and
Subsidiary Stock" only, "Affiliate" means any beneficial owner of shares
representing 10% or more of the total voting power of the voting stock, of Land
O'Lakes on a fully diluted basis or of rights or warrants to purchase voting
stock, whether or not currently exercisable, and any Person who would be an
Affiliate of any such beneficial owner pursuant to the first sentence of this
definition.

     "Asset Disposition" means any sale, lease, transfer or other disposition,
or series of related sales, leases, transfers or dispositions, by Land O'Lakes
or any Restricted Subsidiary, including any disposition by means of a merger,
consolidation, or similar transaction, of:

          (1) any shares of Capital Stock of a Restricted Subsidiary, other than
     directors' qualifying shares or shares required by applicable law to be
     held by a Person other than Land O'Lakes or a Restricted Subsidiary;

          (2) all or substantially all the assets of any division or line of
     business of Land O'Lakes or any Restricted Subsidiary; or

          (3) any other assets of Land O'Lakes or any Restricted Subsidiary
     outside of the ordinary course of its business.

     The definition of Asset Disposition does not include:

          (1) a disposition by a Restricted Subsidiary to Land O'Lakes or by
     Land O'Lakes or a Restricted Subsidiary to a wholly-owned Subsidiary;

          (2) for purposes of the provisions described under "-- Material
     Covenants -- Limitation on Sales of Assets and Subsidiary Stock" only, a
     disposition subject to the covenant described under "-- Material
     Covenants -- Limitation on Restricted Payments";

          (3) a disposition of assets with a fair market value of less than
     $500,000;

          (4) the disposition of all or substantially all of the assets of Land
     O'Lakes in a manner permitted by the covenant described under "-- Merger
     and Consolidation"; and

          (5) the sale to one or more Securitization Vehicles of accounts
     receivable, including Account Assets, or inventory in Securitizations,
     provided that;

        - each such Securitization is effected on market terms;

        - the aggregate amount of Third Party Securities in respect of all such
          Securitizations does not exceed $200 million at any time outstanding;
          and

        - an amount equal to the Net Available Cash from each Securitization is
          applied to the mandatory repayment of Bank Indebtedness even though,
          in the case of the Amended and Restated Five-Year Credit Agreement
          referred to in the definition of Credit Agreement, the commitment is
          not required to be reduced.
                                       163


     For the purposes of (5) above, Land O'Lakes and its Restricted
Subsidiaries:

          (1) will be deemed at the time of any issuance by the relevant
     Securitization Vehicle of Third Party Securities to have received the Net
     Available Cash received by the Securitization Vehicle from the issuance of
     Third Party Securities; and

          (2) will not be deemed to have received Net Available Cash in
     connection with ongoing sales of accounts receivable (including Account
     Assets) or inventory to such Securitization Vehicle that are purchased by
     it with the proceeds from collections of receivables or from ordinary
     course sales of inventory, in each case previously purchased by it pursuant
     to such Securitization.

     "Attributable Debt" in respect of a Sale/Leaseback Transaction means, at
the time of determination, the present value of the total obligations of the
lessee for rental payments during the remaining term of the lease included in
such Sale/Leaseback Transaction, including any period for which such lease has
been extended. The present value of the total obligations will be determined
using as a discount rate the interest rate borne by the New Notes, compounded
annually.

     "Bank Indebtedness" means any and all amounts payable under or in respect
of the Credit Agreement and any Refinancing Indebtedness with respect to the
Credit Agreement, as amended from time to time, including principal, premium, if
any, interest, fees, charges, expenses, reimbursement obligations, guarantees
and all other amounts payable in connection with the Credit Agreement. As used
in this definition, "interest" includes interest accruing on or after the filing
of any petition in bankruptcy or for reorganization relating to Land O'Lakes
whether or not a claim for post-filing interest is allowed in such proceedings.
Refinancing Indebtedness in respect of the Credit Agreement may be incurred from
time to time after termination of the Credit Agreement and such Refinancing
Indebtedness will be deemed to constitute Bank Indebtedness.

     "Capital Securities" means the trust preferred securities in aggregate face
amount of up to $200 million issued pursuant to an indenture dated as of March
25, 1998, between Land O'Lakes and Wilmington Trust Company.

     "Capital Stock" of any Person means any and all shares, membership
interests, limited liability company interests, rights to purchase, warrants,
options, participations or other equivalents of or interests in equity of such
Person, however designated, including any preferred stock and any cooperative
membership interests or accounts, but excluding any debt securities convertible
into such equity.

     "Change of Control" means the occurrence of any of the following:

          (1) any "person," as such term is used in Sections 13(d) and 14(d) of
     the Exchange Act, is or becomes the beneficial owner, directly or
     indirectly, of more than 35% of the total voting power of the voting stock
     of Land O'Lakes; provided, however, for purposes of this clause (1):

             (A) "beneficial owner" has the meaning ascribed to it in Rules
        13d-3 and 13d-5 under the Exchange Act, except that a person will be
        deemed to have "beneficial ownership" of all shares that the person has
        the right to acquire, whether such right is exercisable immediately or
        only after the passage of time; and

             (B) any person will be deemed to beneficially own any voting stock
        of an entity (the "specified entity") held by any other entity (the
        "parent entity"), if such other person is the beneficial owner, directly
        or indirectly, of more than 35% of the voting power of the voting stock
        of such parent entity;

          (2) during any period of two consecutive years, individuals who at the
     beginning of such period constituted Land O'Lakes' board of directors,
     together with any new directors whose election by the board of directors or
     whose nomination for election was approved by a vote of 66 2/3% of the
     directors of Land O'Lakes then still in office who were either directors at
     the beginning of such period or whose election or nomination for election
     was previously so approved, cease for any reason to constitute a majority
     of the board of directors then in office;

                                       164


          (3) the adoption of a plan relating to the liquidation or dissolution
     of Land O'Lakes;

          (4) the failure of Land O'Lakes to maintain cooperative status under
     Subchapter T of the Code or Minnesota law;

          (5) the merger or consolidation of Land O'Lakes with or into another
     Person or the merger of another Person with or into Land O'Lakes, if the
     securities of Land O'Lakes that are outstanding immediately prior to such
     transaction and which represent 100% of the aggregate voting power of the
     voting stock of Land O'Lakes are changed into or exchanged for cash,
     securities or property, unless, in addition to any other consideration,
     such securities are changed into or exchanged for securities of the
     surviving Person or transferee that represent at least a majority of the
     aggregate voting power of the voting stock of the surviving Person or
     transferee; or

          (6) the sale of all or substantially all the assets of Land O'Lakes to
     another Person.

     "CoBank Accounts" means:

          (1) accounts related to the feed businesses of Land O'Lakes Farmland
     Feed LLC and Purina Mills, LLC, its Subsidiaries and their respective
     successors, including, but not limited to, accounts receivable generated
     from the sale of animal feed and feed ingredients, soybean meal, premixes,
     non-grain protein ingredients, grains, vitamins, minerals, branded feed
     products, complete feed products, milk replacer products, feed additives,
     animal health products, farm supply products, toll milling services and
     other feed related services and the proceeds from such accounts;

          (2) accounts related to the seed business of Land O'Lakes including,
     but not limited to, accounts receivable generated from the sale of seed,
     licensing fees and seed related services and the proceeds from such
     accounts;

          (3) accounts related to the swine businesses of Land O'Lakes, Land
     O'Lakes Farmland Feed LLC and Purina Mills, LLC, its Subsidiaries and their
     respective successors, including, but not limited to, accounts receivable
     generated from the sale of swine and swine related services and the
     proceeds from such accounts; and

          (4) all Account Assets related to (1), (2) and (3) above.

     For purposes of this definition, the CoBank Accounts related to the swine
businesses of Land O'Lakes and Land O'Lakes Farmland Feed LLC will not include
any such right to payment where payments have been sent to a lockbox or lockbox
account other than those specified in the guarantee and collateral agreement
related to the Credit Agreement dated as of October 11, 2001 between Land
O'Lakes and CoBank.

     "Code" means the Internal Revenue Code of 1986, as amended.

     "Collateral" means all the collateral provided for and described in the
Security Documents.

     "Consolidated Coverage Ratio" as of any date of determination means the
ratio of:

          (1) the aggregate amount of EBITDA for the period of the most recent
     four consecutive fiscal quarters ending at least 45 days prior to the date
     of such determination, to

          (2) Consolidated Interest Expense for such four fiscal quarters.

     "Consolidated Interest Expense" means, for any period, the total interest
expense of Land O'Lakes and its consolidated Restricted Subsidiaries, plus, to
the extent incurred by Land O'Lakes and its consolidated Restricted Subsidiaries
in such period but not included in such interest expense:

          (1) interest expense attributable to capitalized lease obligations and
     to leases constituting part of a Sale/Leaseback Transaction;

          (2) amortization of debt discount and debt issuance costs;

          (3) capitalized interest;
                                       165


          (4) noncash interest expense;

          (5) commissions, discounts and other fees and charges attributable to
     letters of credit and bankers' acceptance financing;

          (6) interest accruing on any Indebtedness of any other Person to the
     extent such Indebtedness is Guaranteed by Land O'Lakes or any Restricted
     Subsidiary;

          (7) net costs associated with Hedging Obligations of interest rate and
     foreign currency exposure, including amortization of fees;

          (8) dividends in respect of all Disqualified Stock of Land O'Lakes and
     all preferred stock of any of its Subsidiaries to the extent held by
     Persons other than Land O'Lakes or a wholly-owned Subsidiary;

          (9) interest incurred in connection with investments in discontinued
     operations;

          (10) the cash contributions to any employee stock ownership plan or
     similar trust to the extent such contributions are used by such plan or
     trust to pay interest or fees to any Person, other than Land O'Lakes, in
     connection with Indebtedness incurred by such plan or trust; and

          (11) the amount of dividends paid in respect of the Capital
     Securities.

     The term "Consolidated Interest Expense" specifically includes commissions,
discounts, yield and other fees and charges incurred in connection with any
transaction, including, without limitation, any Securitization, pursuant to
which Land O'Lakes or any Subsidiary of Land O'Lakes may sell, convey or
otherwise transfer or grant a security interest in any accounts receivable or
related assets or inventory or related assets of the type specified in the
definition of "Securitization."

     "Consolidated Net Income" means, for any period, the net income of Land
O'Lakes and its consolidated Subsidiaries for such period (plus, to the extent
deducted in determining such net income, any minority interest in the earnings
of any Subsidiary Guarantor, and minus, to the extent added in determining such
net income, any minority interest in the losses of any Subsidiary Guarantor).
For purposes of this definition, Consolidated Net Income does not include:

          (1) any net income of any Person, other than Land O'Lakes, if such
     Person is not a Restricted Subsidiary (except to the extent of the amount
     of dividends or other distributions actually paid by such Person to the
     Company or any Restricted Subsidiary during such period);

          (2) any net income or loss of any Person acquired by Land O'Lakes or a
     Subsidiary in a pooling of interests transaction for any period prior to
     the date of such acquisition;

          (3) any net income or loss of any Restricted Subsidiary, other than a
     Restricted Subsidiary which is a Subsidiary Guarantor on the date of the
     indenture, if such Restricted Subsidiary, subject to exceptions set forth
     in the indenture, is subject to restrictions, directly or indirectly, on
     the payment of dividends or the making of distributions by such Restricted
     Subsidiary, directly or indirectly, to Land O'Lakes, except that:

             (A) subject to the limitations contained in clause (4) below, Land
        O'Lakes' equity in the net income of any such Restricted Subsidiary for
        such period will be included in such Consolidated Net Income up to the
        aggregate amount of cash actually distributed by such Restricted
        Subsidiary during such period to Land O'Lakes or another Restricted
        Subsidiary as a dividend or other distribution, subject in the case of a
        dividend or other distribution made to another Restricted Subsidiary, to
        the limitation contained in this clause, and

             (B) Land O'Lakes' equity in a net loss of any such Restricted
        Subsidiary for such period will be included in determining such
        Consolidated Net Income;

          (4) any gain, but not loss, realized upon the sale or other
     disposition of any asset of Land O'Lakes or its consolidated Subsidiaries,
     including pursuant to any Sale/Leaseback Transaction, that

                                       166


     is not sold or otherwise disposed of in the ordinary course of business and
     any gain, but not loss, realized upon the sale or other disposition of any
     Capital Stock of any Person;

          (5) any extraordinary gain or loss;

          (6) the cumulative effect of a change in accounting principles; and

          (7) for the year ended December 31, 2001, charges and expenses
     resulting from the acquisition of Purina Mills, Inc. consisting of:

             (A) up to $18.5 million of extraordinary expenses related to early
        extinguishment of debt;

             (B) up to $21.0 million of non-cash accruals for plant writedowns;
        and

             (C) up to $5.1 million of expenses related to the cancellation of
        an interest rate swap of Purina Mills, Inc.

     Solely for the purpose of the covenant described under "-- Material
Covenants -- Limitation on Restricted Payments," the definition of Consolidated
Net Income excludes any dividends, repayments of loans or advances or other
transfers or distributions of cash or other assets from Unrestricted
Subsidiaries to Land O'Lakes or a Restricted Subsidiary to the extent such
dividends, repayments or transfers increase the amount of Restricted Payments
permitted under such covenant pursuant to clause (a)(4)(C)(iv) or (v) of such
covenant.

     "Consolidated Net Worth" means the total of the amounts shown on the
balance sheet of Land O'Lakes and its Restricted Subsidiaries, determined on a
consolidated basis, as of the end of the most recent fiscal quarter of Land
O'Lakes ending at least 45 days prior to the taking of any action for the
purpose of which the determination is being made, as:

          (1) the par or stated value of all outstanding capital stock of Land
     O'Lakes, plus

          (2) member equity relating to such capital stock, plus

          (3) any retained earnings or earned surplus, less

             (A) any accumulated deficit, and

             (B) any amounts attributable to Disqualified Stock.

     "Credit Agreement" means collectively:

          (1) the Credit Agreement dated as of October 11, 2001, among Land
     O'Lakes, the Chase Manhattan Bank, as administrative agent and the lenders
     party to such agreement;

          (2) the Amended and Restated Five-Year Credit Agreement dated as of
     October 11, 2001, among Land O'Lakes, the lenders party to such agreement,
     and The Chase Manhattan Bank, as administrative agent; and

          (3) the CoBank Receivables Loan Agreement;

each as amended, restated, supplemented, waived, replaced (whether or not upon
termination, and whether with the original lenders or otherwise), refinanced,
restructured or otherwise modified from time to time, except to the extent that
any such amendment, restatement, supplement, waiver, replacement, refinancing,
restructuring or other modification thereto would be prohibited by the terms of
the indenture, unless otherwise agreed to by the holders of at least a majority
in aggregate principal amount of New Notes at the time outstanding.

     "Credit Facilities Collateral Agent" means JPMorgan Chase Bank, in its
capacity as collateral agent for the Lenders party to each of the Credit
Agreements described in clause (1) and (2) of the definition thereof, or any
successor thereto, or any Person otherwise designated the "Credit Facilities
Collateral Agent" pursuant to the Intercreditor Agreement.

                                       167


     "Default" means any event which is, or after notice or passage of time or
both would be, an Event of Default.

     "Discharge of Priority Lien Obligations" means payment in full in cash of
the principal of and interest and premium, if any, on all Indebtedness
constituting Priority Lien Obligations secured by any Collateral, or, with
respect to Hedging Obligations constituting Priority Lien Obligations secured by
any Collateral, delivery of cash collateral or backstop letters of credit in
respect thereof in compliance with the terms of such Priority Lien Obligation,
in each case after or concurrently with termination of all commitments to extend
credit thereunder, and payment in full of any other obligations in respect of
any Priority Lien Obligation secured by any Collateral that are due and payable
or otherwise accrued and owing at or prior to the time such principal, interest
and premium, if any, are paid.

     "Disqualified Stock" means, with respect to any Person, any Capital Stock
which by its terms or by the terms of any security into which it is convertible
or for which it is exchangeable or exercisable, or upon the happening of any
event:

          (1) matures or is mandatorily redeemable pursuant to a sinking fund
     obligation or otherwise;

          (2) is convertible or exchangeable for Indebtedness or Disqualified
     Stock, excluding Capital Stock convertible or exchangeable solely at the
     option of Land O'Lakes or a Restricted Subsidiary; provided, however, that
     any such conversion or exchange will be deemed an incurrence of
     Indebtedness or Disqualified Stock, as applicable; or

          (3) is redeemable at the option of the holder thereof, in whole or in
     part, on or prior to 91 days following the stated maturity of the New
     Notes. Notwithstanding the previous sentence, any Capital Stock that would
     constitute Disqualified Stock solely because holders thereof have the right
     to require such Person to repurchase or redeem the Capital Stock upon the
     occurrence of an "asset sale" or "change of control" shall not constitute
     Disqualified Stock if the "asset sale" or "change of control" provisions
     applicable to such Capital Stock are not more favorable to the holders of
     such Capital Stock than the provisions of the covenants described under
     "-- Change of Control" and "-- Material Covenants -- Limitation on Sale of
     Assets and Subsidiary Stock."

     "EBITDA" for any period means the Consolidated Net Income for such period,
plus, without duplication, the following to the extent deducted in calculating
such Consolidated Net Income:

          (1) income tax expense of Land O'Lakes and its consolidated Restricted
     Subsidiaries;

          (2) Consolidated Interest Expense;

          (3) depreciation expense of Land O'Lakes and its consolidated
     Restricted Subsidiaries;

          (4) amortization expense of Land O'Lakes and its consolidated
     Restricted Subsidiaries, excluding amortization expense attributable to a
     prepaid cash item that was paid in a prior period;

          (5) all other noncash charges of Land O'Lakes and its consolidated
     Restricted Subsidiaries (excluding any such noncash charge to the extent it
     represents an accrual of or reserve for cash expenditures in any future
     period), less all non-cash items of income of Land O'Lakes and its
     consolidated Restricted Subsidiaries; and

          (6) up to $20.0 million of cash severance costs incurred in 2001 and
     2002 in connection with plant closings resulting from the acquisition of
     Purina Mills, Inc.

     For purposes of this definition, the provision for taxes based on the
income or profits of, and the depreciation and amortization and noncash charges
of, a Restricted Subsidiary of Land O'Lakes will be added to Consolidated Net
Income to compute EBITDA:

          (1) only to the extent, and in the same proportion, that the net
     income of such Restricted Subsidiary was included in calculating
     Consolidated Net Income; and

                                       168


          (2) except for Restricted Subsidiaries which are Subsidiary Guarantors
     on December 23, 2003, only if a corresponding amount would be permitted at
     the date of determination to be distributed as a dividend to Land O'Lakes
     by such Restricted Subsidiary without prior approval, which has not been
     obtained, pursuant to the terms of its charter and all agreements,
     instruments, judgments, decrees, orders, statutes, rules and governmental
     regulations applicable to such Restricted Subsidiary or its stockholders.

     "8 3/4% Senior Notes" means the Company's 8 3/4% Senior Notes due 2011
issued under the 8 3/4% Senior Notes Indenture and any of the Company's 8 3/4%
Series A Senior Notes due 2011 exchanged therefor.

     "8 3/4% Senior Notes Guarantees" means the Guarantees of the 8 3/4% Senior
Notes pursuant to the 8  3/4% Senior Notes Indenture.

     "8 3/4% Senior Notes Indenture" means the indenture dated as of November
14, 2001, between the Company, the guarantors party thereto, and U.S. Bank
National Association, as trustee, under which the 8 3/4% Senior Notes were
issued.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Foreign Pledge Agreement" means a pledge agreement securing the New Notes
or the Subsidiary Guarantees or any of them that is governed by the law of a
jurisdiction other than the United States of America and reasonably satisfactory
in form and substance to the Trustee.

     "Foreign Subsidiary" means any Restricted Subsidiary of Land O'Lakes that
is not organized under the laws of the United States of America or any State
thereof or the District of Columbia.

     "Guarantee" means any obligation, contingent or otherwise, of any Person
directly or indirectly guaranteeing any Indebtedness or other obligation of any
other Person and any obligation, direct or indirect, contingent or otherwise, of
such Person:

          (1) to purchase or pay, or advance or supply funds for the purchase or
     payment of, such Indebtedness or other obligation of such other Person
     (whether arising by virtue of partnership arrangements, or by agreement to
     keep-well, to purchase assets, goods, securities or services, to take-
     or-pay, or to maintain financial statement conditions or otherwise); or

          (2) entered into for purposes of assuring, in any other manner,
     payment to the obligee of such Indebtedness or other obligation or to
     protect such obligee, in whole or in part, against loss in connection with
     the Indebtedness or other obligation.

     For purposes of this definition, the term "Guarantee" excludes endorsements
for collection or deposit in the ordinary course of business. The term
"Guarantee" used as a verb has a corresponding meaning. The term "Guarantor"
means any Person Guaranteeing any obligation.

     "Hedging Obligations" means, with respect to any Person, the obligations of
such Person under:

          (1) currency exchange, interest rate or commodity swap agreements;

          (2) currency exchange, interest rate or commodity cap agreements;

          (3) currency exchange, interest rate or commodity collar agreements;
     and

          (4) other agreements or arrangements designed to protect such Person
     against fluctuations in currency exchange, interest rates or commodity
     prices.

     "Indebtedness" means, with respect to any Person on any date of
determination, without duplication:

          (1) the principal of and premium, if any, in respect of indebtedness
     of such Person for borrowed money;

          (2) the principal of and premium, if any, in respect of obligations of
     such Person evidenced by bonds, debentures, notes or other similar
     instruments;
                                       169


          (3) all obligations, including reimbursement obligations, of such
     Person in respect of letters of credit or other similar instruments;

          (4) all obligations of such Person to pay the deferred and unpaid
     purchase price of property or services (except trade payables) which
     purchase price is due more than six months after the date of placing such
     property in service, taking delivery and title to such property or the
     completion of such services;

          (5) all capitalized lease obligations and all Attributable Debt of
     such Person;

          (6) the amount of all obligations of such Person with respect to the
     redemption, repayment or other repurchase of any Disqualified Stock or,
     with respect to any Subsidiary of such Person, any preferred stock, but
     excluding in each case, any accrued dividends;

          (7) all Indebtedness of other Persons secured by a lien on any asset
     of such Person, whether or not such Indebtedness is assumed by such Person;
     provided, however, that the amount of Indebtedness of such Person will be
     the lesser of:

             (A) the fair market value of such asset at such date of
        determination; and

             (B) the amount of such Indebtedness of such other Persons;

          (8) Hedging Obligations of such Person;

          (9) all obligations in respect of Third Party Securities issued by
     such Person in Securitizations, regardless of whether denominated as equity
     or debt securities; and

          (10) all obligations of other Persons of the type referred to in
     clauses (1)-(9) above and all dividends of other Persons, in either case,
     for which the Person is directly or indirectly responsible or liable for
     payment of such obligations or dividends, as obligor, guarantor or
     otherwise (including by means of any Guarantee).

     The amount of Indebtedness of a Person at any date will be:

          (1) the outstanding balance at such date of all unconditional
     obligations as described above in this definition; and

          (2) with respect to contingent obligations, the maximum liability upon
     the occurrence of the contingency giving rise to the obligation, at such
     date.

     "Intercreditor Agreement" means the Lien Subordination and Intercreditor
Agreement, dated December 23, 2003, by and among Land O'Lakes, the Subsidiary
Guarantors, the Credit Facilities Collateral Agent and the Trustee, as amended,
supplemented or otherwise modified from time to time.

     "Interest Rate Agreement" means with respect to any Person any interest
rate protection agreement, interest rate future agreement, interest rate option
agreement, interest rate swap agreement, interest rate cap agreement, interest
rate collar agreement, interest rate hedge agreement or other similar agreement
or arrangement to which such Person is a party or of which it is a beneficiary.

     "Investment" in any Person means any:

          (1) direct or indirect advance, loan, or other extension of credit to
     such Person, including by way of Guarantee or similar arrangement, other
     than advances to customers in the ordinary course of business that are
     recorded as accounts receivable on the balance sheet of the lender;

          (2) any capital contribution to such Person, including by means of any
     transfer of cash or other property to others or any payment for property or
     services for the account or use of others; or

          (3) any purchase or acquisition of Capital Stock, Indebtedness or
     other similar instruments issued by such Person.

                                       170


     "Lien" means any mortgage, pledge, security interest, encumbrance, lien or
charge of any kind, including any conditional sale or other title retention
agreement or lease of a similar nature.

     "Material Foreign Subsidiary" means, at any time, each Foreign Subsidiary
that is a wholly-owned Subsidiary and that had assets with an aggregate book
value in excess of $15.0 million as of the end of the most recent fiscal quarter
for which financial statements have been filed with the SEC.

     "Material Intellectual Property" means all intellectual property of Land
O'Lakes and the Subsidiary Guarantors, other than intellectual property that in
the aggregate is not material to the business of Land O'Lakes and its
Subsidiaries, taken as a whole.

     "Minimum Patronage Amount" means the minimum amount required to be paid in
money or by qualified check under Section 1388 of the Code for the allocation to
be a "qualified written notice of allocation." Currently 20% of the Patronage
allocated to a member in a given year would be such member's Minimum Patronage
Amount.

     "Net Available Cash" means cash payments received from an Asset
Disposition, net of:

          (1) all legal, title and recording tax expenses, commissions and other
     fees and expenses incurred, and all Federal, state, provincial, foreign and
     local taxes required to be paid or accrued as a liability under generally
     accepted accounting principles as a consequence of such Asset Disposition;

          (2) all payments made on any Indebtedness:

             (A) which is secured by any assets subject to the Asset Disposition
        in accordance with the terms of any lien upon or other security
        agreement of any kind with respect to the assets; or

             (B) which must by its terms, or in order to obtain a necessary
        consent to the Asset Disposition, or by applicable law be repaid out of
        the proceeds from the Asset Disposition;

          (3) all distributions and other payments required to be made to
     minority interest holders in Subsidiaries or joint ventures as a result of
     the Asset Disposition; and

          (4) appropriate amounts to be provided by the seller as a reserve, in
     accordance with generally accepted accounting principles, against any
     liabilities associated with the property or other assets disposed of in the
     Asset Disposition and retained by Land O'Lakes or any Restricted Subsidiary
     after the Asset Disposition.

     The definition of Net Available Cash includes, when and as received:

          (1) any cash payments received by way of deferred payment of principal
     pursuant to a note, installment receivable or otherwise; and

          (2) proceeds from the sale or other disposition of any securities
     received as consideration for the Asset Disposition.

     Net Available Cash excludes any other consideration received in the form of
assumption by the acquiring Person of Indebtedness or other obligations relating
to the properties or assets that are the subject of the Asset Disposition or
received in any other non-cash form.

     "Net Cash Proceeds" of any issuance or sale of Capital Stock means the cash
proceeds from the issuance or sale net of:

          (1) the fees of attorneys, accountants, underwriters or placement
     agents; discounts or commissions; and brokerage, consultant and other fees
     actually incurred in connection with the issuance or sale; and

          (2) taxes paid or payable as a result of the issuance or sale.

     "Other Equal Lien Obligations" means any Indebtedness, and any related
premium, interest, fees and expenses, of Land O'Lakes and the Restricted
Subsidiaries (including any Additional Notes) that is

                                       171


permitted by the indenture to be secured by Equal Liens (other that the New
Notes and the Subsidiary Guarantees) and which is so designated by Land O'Lakes.

     "Equal Lien" means any Lien on Collateral securing the New Notes, a
Subsidiary Guarantee or any Other Equal Lien Obligation that ranks immediately
junior in priority (subject to Permitted Collateral Liens) to the Liens on such
Collateral securing any Priority Lien Obligations.

     "Patronage" means any earnings of Land O'Lakes and its Subsidiaries
directly or indirectly returned to members based on business conducted with such
members. Patronage includes any "Patronage Dividends," "Per-Unit Retain
Allocations," "Qualified Per-Unit Retain Certificates," or "Non-Qualified
Per-Unit Retain Certificates," as defined in Subchapter T of the Code, as well
as any other redemptions or revolvement payments to members.

     "Permitted Business" means any business engaged in by Land O'Lakes or any
Restricted Subsidiary on November 14, 2001 and any Related Business.

     "Permitted Collateral Liens" means:

          (1) Liens on the Collateral securing Priority Lien Obligations in a
     principal amount which, when taken together with the principal amount of
     all other Priority Lien Obligations then outstanding (other than Hedging
     Obligations secured by Priority Liens), does not exceed $695.0 million. For
     purposes of this definition, and at the election of Land O'Lakes, any
     portion or all of the amount of Indebtedness permitted to be secured by
     Priority Liens pursuant to this clause (1) may instead be allocated to be
     secured by Equal Liens;

          (2) (A) Liens on the Collateral outstanding on December 23, 2003
     securing the New Notes and the Subsidiary Guarantees; and

          (B) Liens on the Collateral securing Other Equal Lien Obligations
     (including, without limitation, Additional Notes) in a principal amount
     which, when taken together with the principal amount of all other Equal
     Lien Obligations then outstanding (other than Hedging Obligations secured
     by Equal Liens), does not exceed the sum of any amount of Indebtedness
     secured by Equal Liens pursuant to clause (1) above plus $25.0 million;

          (3) Liens on the Collateral existing on the December 23, 2003 (other
     than Liens specified in clauses (1) and (2) above);

          (4) Liens on the Collateral described in clauses (1) through (5), (9),
     (10), (11), (12), (15) and (17) (only in respect of clauses (9) and (10))
     of the definition of "Permitted Liens;"

          (5) Liens on the Collateral in favor of any collateral agent relating
     to such collateral agent's administrative expenses with respect to the
     Collateral;

          (6) Liens on the Collateral securing Indebtedness Incurred pursuant to
     clause (b)(7) of the covenant described under "-- Certain
     covenants -- Limitation on indebtedness;" and

          (7) Liens on the Collateral securing Hedging Obligations constituting
     Priority Lien Obligations or Other Equal Lien Obligations.

     For the avoidance of doubt, any Lien on the Collateral securing Bank
Indebtedness outstanding on December 23, 2003 is deemed to be incurred and
outstanding pursuant to clause (1) of this definition.

                                       172


     "Permitted Investment" means an Investment by Land O'Lakes or any
Restricted Subsidiary in:

          (1) Land O'Lakes or a Restricted Subsidiary;

          (2) another Person whose primary business is a Permitted Business if
     as a result of the Investment the other Person:

             (A) becomes a Restricted Subsidiary; or

             (B) is merged or consolidated with or into, or transfers or conveys
        all or substantially all its assets to, Land O'Lakes or a Restricted
        Subsidiary;

          (3) temporary cash investments;

          (4) receivables owing to Land O'Lakes or any Restricted Subsidiary if
     created or acquired in the ordinary course of business and payable or
     dischargeable in accordance with customary trade terms;

          (5) payroll, travel and similar advances made in the ordinary course
     of business to cover matters that are expected at the time of the advance
     ultimately to be treated as expenses for accounting purposes;

          (6) loans or advances to employees made in the ordinary course of
     business consistent with past practices of Land O'Lakes or a Restricted
     Subsidiary and not exceeding $5 million in the aggregate outstanding at any
     one time. The repayments of such loans or advances may not increase the
     amount of Restricted Payments permitted to be made;

          (7) any Person to the extent representing the noncash consideration
     received for an Asset Disposition made pursuant to and in compliance with
     the covenant described under "-- Material Covenants -- Limitations on Sales
     of Assets and Subsidiary Stock";

          (8) Sellers' Retained Interests in Securitizations permitted by the
     covenants described under "-- Material Covenants -- Limitation on
     Indebtedness" and "-- Material Covenants -- Limitation on Sales of Assets
     and Subsidiary Stock";

          (9) Capital Stock of CoBank required to be made in accordance with
     CoBank's by-laws and capital plans applicable to cooperative borrowers
     generally;

          (10) any Person received in the ordinary course of business in
     connection with the bankruptcy or reorganization of, or settlement of
     delinquent accounts and disputes with, customers and suppliers, or received
     in satisfaction of judgments;

          (11) loans to Agriliance and MoArk, LLC in the ordinary course of
     business for cash management purposes in an aggregate principal amount not
     to exceed $20 million outstanding at any time and which are not outstanding
     for more than 30 days. The repayments of such loans may not increase the
     amount of Restricted Payments permitted to be made;

          (12) loans to LOL Finance in an aggregate principal amount not to
     exceed $45 million outstanding at any time. The repayments of such loans
     may not increase the amount of Restricted Payments permitted to be made;

          (13) any Person in an aggregate amount not to exceed $20 million at
     any time outstanding.

     "Permitted Liens" with respect to any Person means:

          (1) if incurred in the ordinary course of business:

             (A) pledges or deposits by a Person under worker's compensation
        laws, unemployment insurance laws or similar legislation;

             (B) good faith deposits in connection with bids, tenders, leases or
        contracts, other than for the payment of Indebtedness;

             (C) deposits to secure public or statutory obligations;
                                       173


             (D) deposits of cash or United States government bonds to secure
        surety or appeal bonds; or

             (E) deposits as security for contested taxes or import duties or
        for the payment of rent;

          (2) liens imposed by law and arising in the ordinary course of
     business, such as carriers', warehousemen's, mechanics', materialmen's,
     repairmen's and other similar liens, in each case for sums not overdue by
     more than 30 days or that are being contested in good faith by appropriate
     proceedings, and liens arising out of judgments or awards against a Person
     for which such Person is seeking an appeal or other proceedings for review;

          (3) liens for taxes, assessments or other governmental charges:

             (A) not yet due or payable or subject to penalties for non-payment;
        or

             (B) which are being contested in good faith by appropriate
        proceedings;

          (4) deposits to secure the performance of bids, trade contracts,
     leases, statutory obligations, surety and appeal bonds, performance bonds
     and other similar obligations, in each case in the ordinary course of
     business;

          (5) easements, zoning restrictions, rights-of-way and similar
     encumbrances on real property imposed by law or arising in the ordinary
     course of business that:

             (A) do not secure any monetary obligations;

             (B) do not materially adversely affect the value of the property,
        taken as a whole; or

             (C) do not interfere with the ordinary conduct of business of Land
        O'Lakes or any Restricted Subsidiary;

          (6) liens securing Indebtedness incurred to finance the construction,
     purchase or lease of, or repairs, improvements or additions to, property of
     a Person;

          (7) liens to secure Bank Indebtedness;

          (8) liens existing on December 23, 2003;

          (9) liens on property or shares of stock of another Person at the time
     it becomes a Subsidiary of such Person;

          (10) liens on property at the time such Person or any of its
     Subsidiaries acquires the property, including any acquisition by means of a
     merger or consolidation with or into such Person or any Subsidiary of such
     Person;

          (11) liens securing Indebtedness or other obligations of:

             (A) a Subsidiary of such Person owing to such Person or a
        wholly-owned Subsidiary of such Person; or

             (B) such Person owing to a wholly-owned Subsidiary of such Person;

          (12) liens securing obligations under Interest Rate Agreements so long
     as such obligations relate to Indebtedness that is, and is permitted under
     the indenture to be, secured by a lien on the same property securing such
     obligations;

          (13) liens on Sellers' Retained Interests incurred in connection with
     Securitizations permitted by the covenants in the indenture other than the
     covenants described under "-- Material Covenants -- Limitation on Liens"
     securing obligations in respect of Third Party Securities in an aggregate
     amount at any time outstanding not in excess of $200 million less the
     aggregate principal amount of Indebtedness under the CoBank Receivables
     Loan Agreement. The ratio of the amount of such Sellers' Retained Interests
     to the amount of such Third Party Securities will not be significantly

                                       174


     greater than the ratio of Sellers' Retained Interests to the financed
     portion of assets in similar securitization transactions;

          (14) liens on assets of Restricted Subsidiaries that are
     Securitization Vehicles securing Indebtedness of such Securitization
     Vehicles provided that prior to the Fall-Away Date, such Indebtedness is
     permitted by clause (b)(8) of the covenant described under "-- Material
     Covenants -- Limitation on Indebtedness";

          (15) judgment liens in respect of judgments that do not constitute an
     Event of Default;

          (16) liens of CoBank on investments by Land O'Lakes in the stock,
     participation certificates, or allocated reserves of CoBank owned by Land
     O'Lakes;

          (17) liens to secure any refinancing (or successive refinancings), in
     part or as a whole, of any Indebtedness secured by any lien referred to in
     the foregoing clauses (6), (8), (9) and (10); provided, however, that:

             (A) such new lien will be limited to all or part of the same
        property that secured the original lien, plus improvements to or on such
        property; and

             (B) the Indebtedness secured by such lien at such time is not
        increased to any amount greater than the sum of:

                (i) the outstanding principal amount or, if greater, committed
           amount of the Indebtedness secured by liens described under clauses
           (6), (8), (9) or (10) at the time the original lien became a
           Permitted Lien under the indenture; and

                (ii) an amount necessary to pay any fees and expenses, including
           premiums, related to such refinancings; and

          (19) liens not expressly permitted by clauses (1) through (18) above;
     provided that the aggregate principal amount of Indebtedness secured by
     liens permitted by this clause (19), including Attributable Debt permitted
     by the covenant described under "-- Material Covenants -- Limitation on
     Sale/Leaseback Transactions" and clause (b)(7) of the covenant described
     under "-- Material Covenants -- Limitation on Indebtedness," does not at
     any time exceed $75 million.

     "Person" means any individual, corporation, partnership, limited liability
company, joint venture, association, joint-stock company, trust, unincorporated
organization, government or any agency or political subdivision thereof or any
other entity.

     "Priority Lien" means any Lien on any Collateral for the benefit of the
holders of any Indebtedness of Land O'Lakes or any of its Restricted
Subsidiaries that is designated by Land O'Lakes, as permitted by the indenture,
to rank prior to the Liens on such Collateral for the benefit of the holders.

     "Priority Lien Obligation" means any Indebtedness, and any related premium,
interest, fees and expenses, that is secured by a Priority Lien. The relative
priorities of the Priority Lien Obligations are determined by agreement among
the holders of the Priority Lien Obligations.

     "Refinancing Indebtedness" means Indebtedness that is incurred to refund,
refinance, replace, renew, repay or extend, including pursuant to any defeasance
or discharge mechanism, any Indebtedness of Land O'Lakes or any Restricted
Subsidiary existing on December 23, 2003 or incurred in compliance with the
indenture, including Indebtedness of Land O'Lakes that refinances Refinancing
Indebtedness; provided, however, that:

          (1) the Refinancing Indebtedness has a stated maturity either (A) no
     earlier than the stated maturity of the Indebtedness being refinanced, or
     (B) at least 91 days after the stated maturity of the New Notes;

          (2) the Refinancing Indebtedness has an average life at the time such
     Refinancing Indebtedness is incurred that is equal to or greater than the
     average life of the Indebtedness being refinanced;

                                       175


          (3) such Refinancing Indebtedness is incurred in an aggregate
     principal amount, or if issued with original issue discount, an aggregate
     issue price, that is equal to or less than the aggregate principal amount,
     or if issued with original issue discount, the aggregate accreted value,
     then outstanding of the Indebtedness being refinanced; and

          (4) if the Indebtedness being refinanced is subordinated in right of
     payment to the New Notes, such Refinancing Indebtedness is subordinated in
     right of payment to the New Notes at least to the same extent as the
     Indebtedness being refinanced.

     For purposes of this definition, Refinancing Indebtedness excludes:

          (1) Indebtedness of a Restricted Subsidiary that is not a Subsidiary
     Guarantor that refinances Indebtedness of Land O'Lakes; or

          (2) Indebtedness of Land O'Lakes or a Restricted Subsidiary that
     refinances Indebtedness of an Unrestricted Subsidiary.

     "Related Business" means any business related, ancillary or complementary
to the businesses of Land O'Lakes and the Restricted Subsidiaries on December
23, 2003.

     "Restricted Subsidiary" means any Subsidiary of Land O'Lakes other than an
Unrestricted Subsidiary.

     "Sale/Leaseback Transaction" means an arrangement relating to property now
owned or acquired in the future by Land O'Lakes or a Restricted Subsidiary
whereby Land O'Lakes or a Restricted Subsidiary transfers the property to a
Person and Land O'Lakes or the Restricted Subsidiary leases it from such Person,
other than leases between Land O'Lakes and a Subsidiary Guarantor or between
Subsidiary Guarantors.

     "Secured Indebtedness" means any Indebtedness of Land O'Lakes secured by a
lien. "Secured Indebtedness" of a Subsidiary Guarantor has a correlative
meaning.

     "Securitization" means the transfer and sale by Land O'Lakes or a
Restricted Subsidiary of accounts receivable (including Account Assets) or
inventory to a Securitization Vehicle and the financing of the acquisition of
the assets:

          (1) with proceeds from the issuance of Third Party Securities;

          (2) with Sellers' Retained Interests; and

          (3) with proceeds from the sale or collection of accounts receivable
     (including Account Assets) or inventory previously purchased by the
     Securitization Vehicle.

     "Securitization Vehicle" means a special purpose trust, partnership,
limited liability company or similar entity which issues Third Party Securities
and was formed at the direction of Land O'Lakes for the purpose of effecting one
or more Securitizations.

     "Security Documents" means one or more security agreements, pledge
agreements, mortgages, deeds of trust and collateral assignments defining the
terms of the security interests that secure the New Notes and the Subsidiary
Guarantees.

     "Sellers' Retained Interests" means the debt or equity interests held by
Land O'Lakes or any Restricted Subsidiary in a Securitization Vehicle to which
accounts receivable, including Account Assets, or inventory of Land O'Lakes and
the Restricted Subsidiaries have been transferred in a Securitization, including
any debt or equity received in consideration for the assets transferred.

     "Senior Indebtedness" of Land O'Lakes or any Subsidiary Guarantor means the
principal of, premium, if any, and accrued and unpaid interest on, and fees and
other amounts owing in respect of, Bank Indebtedness and all other Indebtedness
of Land O'Lakes or any Subsidiary Guarantor, as applicable, whether outstanding
on, or incurred after, December 23, 2003, including the 8 3/4% Senior Notes,
unless in the instrument creating or evidencing the same or pursuant to which
the same is
                                       176


outstanding it is provided that such obligations are subordinated in right of
payment to the New Notes or the Subsidiary Guarantee. For purposes of this
definition, Senior Indebtedness of Land O'Lakes or any Subsidiary Guarantor
excludes:

          (1) any obligation of Land O'Lakes to any Subsidiary of Land O'Lakes
     or of such Subsidiary Guarantor to Land O'Lakes or any other Subsidiary of
     Land O'Lakes;

          (2) any liability for Federal, state, local or other taxes owed or
     owing by Land O'Lakes or such Subsidiary Guarantor, as applicable;

          (3) any accounts payable or other liability to trade creditors arising
     in the ordinary course of business including Guarantees of instruments
     evidencing such liabilities;

          (4) any Indebtedness or obligation of Land O'Lakes or a Subsidiary
     Guarantor and any accrued and unpaid interest in connection with such
     Indebtedness or obligation that by its terms is subordinate or junior in
     any respect to any other Indebtedness or obligation of Land O'Lakes or such
     Subsidiary Guarantor, as applicable, including any Subordinated Obligations
     of Land O'Lakes or such Subsidiary Guarantor, as applicable;

          (5) any obligations with respect to any Capital Stock; or

          (6) any Indebtedness incurred in violation of the indenture.

     "Significant Subsidiary" means any Restricted Subsidiary that would be a
"Significant Subsidiary" of Land O'Lakes within the meaning of Rule 1-02 under
Regulation S-X promulgated by the SEC.

     "Subordinated Obligation" means any Indebtedness of Land O'Lakes, whether
outstanding on or incurred after December 23, 2003, that is subordinate or
junior in right of payment to the New Notes pursuant to a written agreement.
"Subordinated Obligation" of a Subsidiary Guarantor has a correlative meaning.

     "Subsidiary" of any Person means any corporation, association, partnership
or other business entity of which more than 50% of the total voting power of
shares of Capital Stock or other interests, including partnership interests,
entitled to vote in the election of directors, managers or trustees, without
regard to the occurrence of any contingency, is at the time owned or controlled,
directly or indirectly, by:

          (1) such Person;

          (2) such Person and one or more Subsidiaries of such Person; or

          (3) one or more Subsidiaries of such Person.

     "Third Party Securities" means, with respect to any Securitization, notes,
bonds or other debt instruments, beneficial interests in a trust, undivided
ownership interests or other securities issued for cash consideration by the
relevant Securitization Vehicle to banks, investors or other financing sources,
other than Land O'Lakes and its Subsidiaries, the proceeds of which are used to
finance, in whole or part, the purchase by such Securitization Vehicle of
accounts receivable, including Account Assets, or inventory in a Securitization.

     "Unrestricted Subsidiary" means:

          (1) any Subsidiary of Land O'Lakes that Land O'Lakes' board of
     directors designates an Unrestricted Subsidiary in the manner provided
     below so long as such designation is in effect; and

          (2) any Subsidiary of an Unrestricted Subsidiary.

     Land O'Lakes' board of directors may designate any Land O'Lakes'
Subsidiary, including any newly acquired or newly formed Subsidiary, to be an
Unrestricted Subsidiary. A Subsidiary cannot be an Unrestricted Subsidiary if it
or any of its Subsidiaries owns any Capital Stock or Indebtedness of, or owns or
holds any lien on any property of, Land O'Lakes or any other Land O'Lakes'
Subsidiary that is not a

                                       177


Subsidiary of the designated Subsidiary. A Subsidiary may only be designated an
Unrestricted Subsidiary if:

     - the Subsidiary to be so designated has total consolidated assets of
       $1,000 or less; or

     - if such Subsidiary has consolidated assets greater than $1,000, then such
       designation would be permitted under the covenant entitled "-- Material
       Covenants -- Limitation on Restricted Payments."

     Land O'Lakes' board of directors may designate any Unrestricted Subsidiary
to be a Restricted Subsidiary; provided, however, that immediately after giving
effect to such designation:

     - Land O'Lakes could incur $1.00 of additional Indebtedness under paragraph
       (a) of the covenant described under "-- Material Covenants -- Limitation
       on Indebtedness"; and

     - no Default has occurred and is continuing.

                                       178


                      BOOK-ENTRY SETTLEMENT AND CLEARANCE

THE GLOBAL NOTES

     The New Notes will initially be represented by one or more permanent global
notes in definitive, fully registered book-entry form, without interest coupons
that will be deposited with, or on behalf of, DTC and registered in the name of
DTC or its nominee, on behalf of the acquirers of New Notes represented thereby
for credit to the respective accounts of the acquirers, or to such other
accounts as they may direct, at DTC. See "The exchange offer -- Book entry
transfer."

     Except as set forth below, the global notes may be transferred, in whole
and not in part, solely to another nominee of DTC or to a successor of DTC or
its nominee. Beneficial interests in the global notes may not be exchanged for
notes in physical, certificated form except in the limited circumstances
described below.

     All interests in the global notes may be subject to the procedures and
requirements of DTC (including, if applicable, those of Euroclear and
Clearstream).

CERTAIN BOOK-ENTRY PROCEDURES FOR THE GLOBAL NOTES

     The descriptions of the operations and procedures of DTC set forth below
are provided solely as a matter of convenience. These operations and procedures
are solely within the control of DTC and are subject to change by DTC from time
to time. We will take no responsibility for these operations or procedures, and
investors are urged to contact DTC or its participants directly to discuss these
matters.

     DTC has advised us that it is:

     - a limited purpose trust company organized under the laws of the State of
       New York,

     - a "banking organization" within the meaning of the New York Banking Law,

     - a member of the Federal Reserve System,

     - a "clearing corporation" within the meaning of the Uniform Commercial
       Code, as amended, and

     - a "clearing agency" registered pursuant to Section 17A of the Exchange
       Act.

     DTC was created to hold securities for its participants and facilitates the
clearance and settlement of securities transactions between participants through
electronic book-entry changes to the accounts of its participants, thereby
eliminating the need for physical transfer and delivery of certificates. DTC's
participants include securities brokers and dealers, banks and trust companies,
clearing corporations and certain other organizations. Indirect access to DTC's
system is also available to other entities such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
participant, either directly or indirectly. Investors who are not participants
may beneficially own securities held by or on behalf of DTC only through
participants or indirect participants.

     We expect that pursuant to procedures established by DTC ownership of the
New Notes will be shown on, and the transfer of ownership thereof will be
effected only through, records maintained by DTC (with respect to the interests
of participants) and the records of participants and the indirect participants
(with respect to the interests of persons other than participants).

     The laws of some jurisdictions may require that certain purchasers of
securities take physical delivery of such securities in definitive form.
Accordingly, the ability to transfer interests in the New Notes represented by a
global note to such persons may be limited. In addition, because DTC can act
only on behalf of its participants, who in turn act on behalf of persons who
hold interests through participants, the ability of a person having an interest
in New Notes represented by a global note to pledge or transfer such interest to
persons or entities that do not participate in DTC's system, or to otherwise
take actions in respect of such interest, may be affected by the lack of a
physical definitive security in respect of such interest.

                                       179


     So long as DTC or its nominee is the registered owner of a global note, DTC
or such nominee, as the case may be, will be considered the sole owner or holder
of the notes represented by the global note for all purposes under the
indenture. Except as provided below, owners of beneficial interests in a global
note:

     - will not be entitled to have New Notes represented by such global note
       registered in their names,

     - will not receive or be entitled to receive physical delivery of
       certificated New Notes, and

     - will not be considered the owners or holders thereof under the indenture
       for any purpose, including with respect to the giving of any direction,
       instruction or approval to the trustee thereunder.

     Accordingly, each holder owning a beneficial interest in a global note must
rely on the procedures of DTC and, if such holder is not a participant or an
indirect participant, on the procedures of the participant (including Euroclear
and Clearstream) through which such holder owns its interest, to exercise any
rights of a holder of Notes under the indenture or such global note. We
understand that under existing industry practice, in the event that we request
any action of holders of Notes, or a holder that is an owner of a beneficial
interest in a global note desires to take any action that DTC, as the holder of
such global note, is entitled to take, DTC would authorize the participants to
take such action and the participants would authorize holders owning through
such participants to take such action or would otherwise act upon the
instruction of such holders. Neither we nor the trustee will have any
responsibility or liability for any aspect of the records relating to or
payments made on account of notes by DTC, or for maintaining, supervising or
reviewing any records of DTC relating to such New Notes.

     Payments with respect to the principal of, and premium, if any, and
interest on, any New Notes represented by a global note registered in the name
of DTC or its nominee on the applicable record date will be payable by the
trustee to or at the direction of DTC or its nominee in its capacity as the
registered holder of the global note representing the New Notes under the
indenture. Under the terms of the indenture, we and the trustee may treat the
persons in whose names the New Notes, including the global notes, are registered
as the owners thereof for the purpose of receiving payment thereon and for any
and all other purposes whatsoever. Accordingly, neither we nor the trustee has
or will have any responsibility or liability for the payment of such amounts to
owners of beneficial interests in a global note (including principal, premium,
if any, liquidated damages, if any, and interest). Payments by the participants
and the indirect participants to the owners of beneficial interests in a global
note will be governed by standing instructions and customary industry practice
and will be the responsibility of the participants or the indirect participants
and DTC.

     Except for trades involving only Euroclear and Clearstream participants,
interests in the global notes will trade in DTC's settlement system, and
secondary market trading activity in such interests will therefore settle in
immediately available funds, subject in all cases to the rules and procedures of
DTC and its participants. Transfers between participants in DTC will be effected
in accordance with DTC's procedures, and will be settled in same-day funds.
Transfers between participants in Euroclear and Clearstream will be effected in
the ordinary way in accordance with their respective rules and operating
procedures.

     Cross-market transfers between DTC participants, on the one hand, and
Euroclear or Clearstream participants, on the other hand, will be effected by
DTC in accordance with DTC's rules on behalf of Euroclear or Clearstream, as the
case may be, by its respective depository; however, such cross-market
transactions will require delivery of instructions to Euroclear or Clearstream,
as the case may be, by the counterparty in such system in accordance with the
rules and procedures and within the established deadlines (Brussels time) of
such system. Euroclear or Clearstream, as the case may be, will, if the
transaction meets its settlement requirements, deliver instructions to its
respective depository to take action to effect final settlement on its behalf by
delivering or receiving interests in the relevant New Notes in DTC, and making
or receiving payment in accordance with normal procedures for same-day funds
settlement applicable to DTC. Euroclear participants and Clearstream
participants may not deliver instructions directly to the depositories for
Euroclear or Clearstream.

                                       180


     Because of time zone differences, the securities account of a Euroclear or
Clearstream participant purchasing an interest in a New Note from a DTC
participant will be credited, and any such crediting will be reported to the
relevant Euroclear or Clearstream participant, during the securities settlement
processing day (which must be a business day for Euroclear and Clearstream)
immediately following the DTC settlement date. Cash received in Euroclear or
Clearstream as a result of sales of interests in a New Note by or through a
Euroclear or Clearstream participant to a DTC participant will be received with
value on the DTC settlement date but will be available in the relevant Euroclear
or Clearstream cash account only as of the business day for Euroclear or
Clearstream following the DTC settlement date.

     Although DTC, Euroclear and Clearstream have agreed to the foregoing
procedures in order to facilitate transfers of beneficial ownership interests in
the global notes among participants of DTC, they are under no obligation to
perform or continue to perform such procedures, and such procedures may be
discontinued at any time. None of the Company, the Trustee or any of their
respective agents will have any responsibility for the performance by DTC,
Euroclear and Clearstream, their participants or indirect participants of their
respective obligations under the rules and procedures governing their
operations, including maintaining, supervising or reviewing the records relating
to, or payments made on account of, beneficial ownership interests in global
notes.

CERTIFICATED NOTES

     If,

     - we notify the trustee in writing that DTC is no longer willing or able to
       act as a depositary or DTC ceases to be registered as a clearing agency
       under the Exchange Act and a successor depositary is not appointed within
       90 days of such notice or cessation,

     - we, at our option, notify the trustee in writing that we elect to cause
       the issuance of Notes in definitive form under the indenture or

     - upon the occurrence of certain other events as provided in the indenture,

then, upon surrender by DTC of the global notes, certificated notes will be
issued to each person that DTC identifies as the beneficial owner of the notes
represented by the global notes. Upon any such issuance, the trustee is required
to register such certificated notes in the name of such person or persons (or
the nominee of any thereof) and cause the same to be delivered thereto.

     Neither we nor the trustee shall be liable for any delay by DTC or any
participant or indirect participant in identifying the beneficial owners of the
related notes and each such person may conclusively rely on, and shall be
protected in relying on, instructions from DTC for all purposes.

                                       181


                   MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

     The following summary describes the material United States federal income
and certain estate tax consequences of ownership and disposition of the New
Notes. This summary is based on the Internal Revenue Code of 1986, as amended to
the date hereof (the "Code"), existing administrative pronouncements and
judicial decisions, existing and proposed Treasury Regulations currently in
effect, and interpretations of the foregoing, changes to any of which subsequent
to the date of this prospectus may affect the tax consequences described herein,
possibly with retroactive effect.

     This summary applies to you only if you:

     - acquired the Old Notes in the initial offering at the initial offering
       price; and

     - hold the Old and New Notes as capital assets within the meaning of
       Section 1221 of the Code.

     This summary does not discuss all of the tax consequences that may be
relevant to a holder in light of the holder's particular circumstances or to
holders subject to special rules, such as certain financial institutions,
insurance companies, flow-through entities (such as S corporations or
partnerships), tax-exempt organizations, dealers in securities, persons holding
notes in connection with a hedging transaction, "straddle," conversion
transaction or other integrated transaction or persons who have ceased to be
United States citizens or to be taxed as resident aliens or United States
persons whose functional currency (as defined in Section 985 of the Code) is not
the United States dollar. We recommend that you consult with your own tax
advisor as to the particular tax consequences to you of acquiring, holding or
disposing of the New Notes.

TAX CONSEQUENCES TO UNITED STATES PERSONS

     For purposes of the following discussion, "United States person" means a
beneficial owner of a New Note that is for United States federal income tax
purposes:

     - a citizen or resident of the United States;

     - a corporation, or other entity taxable as a corporation, created or
       organized in or under the laws of the United States or of any political
       subdivision thereof;

     - an estate the income of which is subject to United States federal income
       taxation regardless of its source; or

     - a trust if (a) (1) a court within the United States is able to exercise
       primary supervision over the administration of the trust and (2) one or
       more United States persons have the authority to control all substantial
       decisions of the trust or (b) the trust was in existence on August 20,
       1996 and has elected to continue to be treated as a United States person.

     If a partnership holds New Notes, the tax treatment of a partner will
generally depend upon the status of the partner and upon the activities of the
partnership. Partners of partnerships holding New Notes should consult their tax
advisors.

PAYMENTS OF INTEREST

     Interest on a note will generally be taxable to a United States person as
ordinary interest income at the time it is accrued or is received in accordance
with the United States person's method of accounting for tax purposes.

EXCHANGE OFFER

     A United States person who owns an Old Note will not recognize any taxable
gain or loss on the exchange of an Old Note for a New Note, and the owner's tax
basis and holding period in the New Note will be the same as in the Old Note.

                                       182


SALE, EXCHANGE, REDEMPTION OR RETIREMENT OF THE NEW NOTES

     Upon the sale, exchange, redemption or retirement of a New Note, a United
States person will recognize taxable gain or loss equal to the difference
between the amount realized on the sale, exchange, redemption or retirement and
the United States person's adjusted tax basis in the New Note. For these
purposes, the amount realized does not include any amount attributable to
interest on the New Note that has not previously been included in income, which
will be includable as interest as described under "-- Payments of interest"
above.

     In general, gain or loss realized on the sale, exchange, redemption or
retirement of a New Note held for longer than one year will be capital gain or
loss. Prospective investors should consult their tax advisors regarding the
treatment of capital gains (which may be taxed at lower rates than ordinary
income for taxpayers who are individuals, trusts or estates) and losses (the
deductibility of which is subject to limitations).

BACKUP WITHHOLDING AND INFORMATION REPORTING

     Backup withholding and information reporting requirements may apply to
certain payments of principal, premium and interest on a New Note, and to
payments of proceeds of the sale or redemption of a New Note, to certain
noncorporate United States persons. We, our agent, a broker, or any paying
agent, as the case may be, will be required to withhold from any payment a
percentage equal to the fourth lowest rate of income tax applicable to unmarried
individuals (currently 28%) from such payment if the United States person fails
to furnish or certify his correct taxpayer identification number to the payor in
the manner required, fails to certify that such United States person is not
subject to backup withholding, or otherwise fails to comply with the applicable
requirements of the backup withholding rules. Any amounts withheld under the
backup withholding rules from a payment to a United States person may be
credited against that United States person's United States federal income tax
and may entitle that United States person to a refund, provided that the
required information is furnished to the United States Internal Revenue Service.

TAX CONSEQUENCES TO NON-UNITED STATES PERSONS

     As used herein, the term "non-United States person" means an owner of a New
Note that is, for United States federal income tax purposes:

     - a nonresident alien individual;

     - a foreign corporation; or

     - a nonresident alien fiduciary of a foreign estate or trust.

     If a partnership holds New Notes, the tax treatment of a partner will
generally depend upon the status of the partner and upon the activities of the
partnership. Partners of partnerships holding New Notes should consult their tax
advisors.

INCOME, WITHHOLDING, AND ESTATE TAX

     Subject to the discussion of backup withholding below:

          (a) payments of principal and interest on a New Note that is
     beneficially owned by a non-United States person will not be subject to
     United States federal withholding tax; provided, that in the case of
     interest,

        - (1) the beneficial owner does not actually or constructively own 10%
          or more of the total combined voting power of all classes of our stock
          entitled to vote, (2) the beneficial owner is not a controlled foreign
          corporation that is related, directly or indirectly, to us through
          stock ownership, and (3) either (A) the beneficial owner of the New
          Note certifies (generally on an IRS Form W-8BEN) to the person
          otherwise required to withhold United States federal

                                       183


          income tax from such interest, under penalties of perjury, that it is
          not a United States person and provides its name and address or (B) a
          securities clearing organization, bank or other financial institution
          that holds customers' securities in the ordinary course of its trade
          or business (a "financial institution") and holds the New Note
          certifies to the person otherwise required to withhold United States
          federal income tax from such interest, under penalties of perjury,
          that such statement has been received from the beneficial owner by it
          or by a financial institution between it and the beneficial owner and
          furnishes the payor with a copy thereof;

        - the beneficial owner is entitled to the benefits of an income tax
          treaty under which the interest is exempt from United States federal
          withholding tax and the beneficial owner of the New Note or such
          owner's agent provides an IRS Form W-8BEN claiming the exemption; or

        - the beneficial owner conducts a trade or business in the United States
          to which the interest is effectively connected and the beneficial
          owner of the New Note or such owner's agent provides an IRS Form
          W-8ECI;

     provided that in each such case, the relevant certification or IRS Form is
     delivered pursuant to applicable procedures and is properly transmitted to
     the person otherwise required to withhold United States federal income tax,
     and none of the persons receiving the relevant certification or IRS Form
     has actual knowledge that the certification or any statement on the IRS
     Form is false.

          (b) a non-United States person will not be subject to United States
     federal withholding tax on any gain realized on the sale, exchange,
     redemption or retirement of a New Note unless the gain is effectively
     connected with the beneficial owner's trade or business in the United
     States, the gain represents accrued interest, in which case the rules for
     interest would apply or, in the case of an individual, the holder is
     present in the United States for 183 days or more in the taxable year in
     which the sale, exchange or other disposition occurs and certain other
     conditions are met; and

          (c) a New Note owned by an individual who at the time of death is not,
     for United States estate tax purposes, a citizen or resident of the United
     States generally will not be subject to United States federal estate tax as
     a result of such individual's death if the individual does not actually or
     constructively own 10% or more of the total combined voting power of all
     classes of our stock entitled to vote and, at the time of such individual's
     death the income on the New Note would not have been effectively connected
     with a United States trade or business of the individual.

     If a non-United States person holding a New Note is engaged in a trade or
business in the United States, and if interest on the New Note (or gain realized
on its sale, exchange or other disposition) is effectively connected with the
conduct of such trade or business, such holder, although exempt from the
withholding tax discussed in the preceding paragraphs, will generally be subject
to United States income tax on such effectively connected income in the same
manner as if it were a United States person. Such a holder may also need to
provide a United States taxpayer identification number on the forms referred to
in paragraph (a) above in order to meet the requirements set forth above. In
addition, if such holder is a foreign corporation, it may be subject to a 30%
branch profits tax (unless reduced or eliminated by an applicable treaty) on its
effectively connected earnings and profits for the taxable year, subject to
certain adjustments. For purposes of the branch profits tax, interest on, and
any gain recognized on the sale, exchange, redemption or retirement of, a New
Note will be included in the effectively connected earnings and profits of such
holder if such interest or gain, as the case may be, is effectively connected
with the conduct by such holder of a trade or business in the United States.

BACKUP WITHHOLDING AND INFORMATION REPORTING

     Under current Treasury Regulations, backup withholding (see "-- Tax
consequences to United States persons -- Backup withholding and information
reporting" above) will not apply to payments made by us or a paying agent to a
non-United States person in respect of a New Note if the certifications required
by Sections 871(h) and 881(c) of the Code, which are described above, are
received, provided in each case

                                       184


that we or the paying agent, as the case may be, does not have actual knowledge
that the payee is a United States person.

     Under current Treasury Regulations, payments of the proceeds from the sale,
exchange or other disposition of a New Note made to or through a foreign office
of a broker (including a custodian, nominee or other agent acting on behalf of
the beneficial owner of a New Note) generally will not be subject to information
reporting or backup withholding. However, if such broker is a United States
person, a controlled foreign corporation for United States federal tax purposes,
a non-United States person 50% or more of whose gross income is effectively
connected with a United States trade or business for a specified three-year
period, or a non-United States partnership with certain connections with the
United States, then information reporting will be required unless the broker has
in its records documentary evidence that the beneficial owner is not a United
States person and certain other conditions are met or the beneficial owner
otherwise establishes an exemption. Backup withholding may apply to any payment
that such broker is required to report if such broker has actual knowledge that
the payee is a United States person. Payments to or through the United States
office of a broker are subject to information reporting and backup withholding
unless the holder or beneficial owner certifies, under penalties of perjury that
it is a non-United States person and that it satisfies certain other conditions
or otherwise establishes an exemption from information reporting and backup
withholding.

     Non-United States persons holding New Notes should consult their tax
advisors regarding the application of information reporting and backup
withholding in their particular situations, the availability of an exemption
therefrom, and the procedure for obtaining such an exemption, if available.
Backup withholding is not a separate tax, but is allowed as a refund or credit
against the holder's United States federal income tax, provided the necessary
information is furnished to the Internal Revenue Service.

     Interest on a New Note that is beneficially owned by a non-United States
person will be reported annually on IRS Form 1042-S (unless the interest income
is effectively connected and Form W-8ECI is submitted, in which case interest
will be reported on Form 1099), which must be filed with the Internal Revenue
Service and furnished to such beneficial owner.

                                       185


                              PLAN OF DISTRIBUTION

     Each broker-dealer that receives New Notes for its own account pursuant to
the exchange offer must acknowledge that it will deliver a prospectus in
connection with any resale of such New Notes. This prospectus, as it may be
amended or supplemented from time to time, may be used by a broker-dealer in
connection with resales of New Notes received in exchange for Old Notes where
such Old Notes were acquired as a result of market-making activities or other
trading activities. We have agreed that, for a period of 180 days after the
expiration of the exchange offer, we will make this prospectus, as amended or
supplemented, available to any broker-dealer for use in connection with any such
resale. In addition, until           , 2004, all dealers effecting transactions
in the New Notes may be required to deliver a prospectus.

     We will not receive any proceeds from any sale of New Notes by
broker-dealers. New Notes received by broker-dealers for their own account
pursuant to the exchange offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions, through
the writing of options on the New Notes or a combination of such methods of
resale, at market prices prevailing at the time of resale, at prices related to
such prevailing market prices or at negotiated prices. Any resale may be made
directly to purchasers or to or through brokers or dealers who may receive
compensation in the form of commissions or concessions from any such
broker-dealer or the purchasers of any such New Notes. Any broker-dealer that
resells New Notes that were received by it for its own account pursuant to the
exchange offer and any broker or dealer that participates in a distribution of
New Notes may be deemed to be an "underwriter" within the meaning of the
Securities Act and any profit of any such resale of New Notes and any commission
or concessions received by any such persons may be deemed to be underwriting
compensations under the Securities Act. Any broker-dealer that resells New Notes
that were received by it for its own account in the exchange offer and any
broker-dealer that participates in a distribution of those New Notes may be
deemed to be an underwriter within the meaning of the Securities Act and must
comply with the registration and prospectus delivery requirements of the
Securities Act in connection with any resale transaction, including the delivery
of a prospectus that contains information with respect to any selling holder
required by the Securities Act in connection with any resale of the New Notes.
The letter of transmittal states that, by acknowledging that it will deliver and
by delivering a prospectus, a broker-dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act.

     Furthermore, any broker-dealer that acquired any of the Old Notes directly
from us:

     - may not rely on the applicable interpretation of the staff of the SEC's
       position contained in Exxon Capital Holdings Corp., SEC no-action letter
       (April 13, 1988), Morgan, Stanley & Co. Inc., SEC no-action letter (June
       5, 1991) and Shearman & Sterling, SEC no-action letter (July 2, 1983);
       and

     - must also be named as a selling noteholder in connection with the
       registration and prospectus delivery requirements of the Securities Act
       relating to any resale transaction.

     For a period of 180 days after the expiration of the exchange offer, we
will promptly send additional copies of this prospectus and any amendment or
supplement to this prospectus to any broker-dealer that requests such documents
in the letter of transmittal. We have agreed to pay all expenses incident to the
exchange offer (including the expenses of one counsel for the holders of the Old
Notes) other than commissions or concessions of any broker-dealer and will
indemnify the holders of the Old Notes (including any broker-dealers) against
certain liabilities, including liabilities under the Securities Act.

                                 LEGAL MATTERS

     The validity of the New Notes will be passed upon for us by Faegre & Benson
LLP, Minneapolis, Minnesota and Peter S. Janzen, General Counsel of Land
O'Lakes.

                                       186


                                    EXPERTS

     The consolidated financial statements of the entities and for the periods
listed below have been included herein in reliance upon the reports of KPMG LLP,
independent accountants, appearing elsewhere herein, and upon the authority of
said firm as experts in accounting and auditing:

     - LAND O'LAKES, INC. as of December 31, 2003 and 2002, and for each of the
       years in the three-year period ended December 31, 2003

     - LAND O'LAKES FARMLAND FEED LLC as of December 31, 2003 and 2002, and for
       each of the years in the three-year period ended December 31, 2003

     - PURINA MILLS, LLC as December 31, 2003 and 2002, and for the years ended
       December 31, 2003 and 2002 and for the periods from October 12, 2001
       through December 31, 2001 and Purina Mills, Inc. for the period from
       January 1, 2001 through October 11, 2001

     - AGRILIANCE LLC as of August 31, 2003 and 2002, and for each of the years
       in the three-year period ended August 31, 2003

     The audit report covering the December 31, 2003 consolidated financial
statements of Land O'Lakes, Inc. refers to the report of other auditors related
to the financial statements of MoArk LLC, and refers to the adoption, in 2003,
of the provisions of the Financial Accounting Standards Board's Interpretation
No. 46, "Consolidation of Variable Interest Entities, an Interpretation of ARB
51." The audit reports covering the December 31, 2002 consolidated financial
statements of Land O'Lakes, Inc., Land O'Lakes Farmland Feed LLC, and Purina
Mills, LLC refer to the adoption, in 2002, of the provisions of the Financial
Accounting Standards Board's Statement of Financial Accounting Standards No.
142, "Goodwill and Other Intangible Assets".

     The consolidated financial statements of MoArk, LLC as of December 27, 2003
and February 1, 2003, and for the eleven months ended December 27, 2003 and for
the year ended February 1, 2003 have been included herein in reliance upon the
reports of Moore Stephens Frost, independent accountants, appearing elsewhere
herein, and upon the authority of said firm as experts in accounting and
auditing.

                             AVAILABLE INFORMATION

     Pursuant to the indenture under which we issued our 8 3/4% senior notes, we
file annual, quarterly and current reports and other information with the
Securities and Exchange Commission (the "SEC" or the "Commission"). You can
inspect a copy of these materials at the SEC's Public Reference Room at 450
Fifth Street N.W., Washington D.C. 20549. Copies of these materials can also be
obtained by mail at prescribed rates from the SEC's Public Reference Room at the
above address. You can obtain information about the Public Reference Room by
call the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that
contains reports, proxy and information statements, and other information
regarding issuers that file electronically with the SEC. The address of the
SEC's Internet site is http://www.sec.gov.

     In addition, we and each of the Subsidiary Guarantors have filed with the
SEC a registration statement on Form S-4 under the Securities Act with respect
to the New Notes offered in this prospectus. This prospectus, which forms part
of the registration statement, does not contain all of the information that is
included in the registration statement. You will find additional information
about us, the Subsidiary Guarantors and the New Notes in the registration
statement. Any statements made in this prospectus concerning the provisions of
legal documents are not necessarily complete and you should read the documents
that are filed as exhibits to the registration statement for a more complete
understanding of the document or matter. After the registration statement
becomes effective, each of Land O'Lakes, Land O'Lakes Farmland Feed and Purina
Mills will be required to file periodic reports with the SEC. You may read and
copy the registration statement and any of the other documents we file with the
SEC as noted above.

                                       187


     If for any reason we are not subject to the reporting requirements of the
Securities Exchange Act of 1934 in the future and we are no longer subject to
the indenture under which we issued our 8 3/4% senior notes, we will still be
required under the indenture governing the New Notes to provide to each holder
of the New Notes, or to make publicly available, periodic reports under the
Exchange Act, as set forth in "Description of the New Notes."

                                       188


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<Table>
                                                           
LAND O'LAKES, INC.
Financial Statements for the years ended December 31, 2003,
  2002 and 2001
Independent Auditors' Report of KPMG LLP....................    F-3
Consolidated Balance Sheets as of December 31, 2003 and
  2002......................................................    F-4
Consolidated Statements of Operations for the years ended
  December 31, 2003, 2002 and 2001..........................    F-5
Consolidated Statements of Cash Flows for the years ended
  December 31, 2003, 2002 and 2001..........................    F-6
Consolidated Statements of Equities for the years ended
  December 31, 2003, 2002 and 2001..........................    F-7
Notes to Consolidated Financial Statements..................    F-8

LAND O'LAKES FARMLAND FEED LLC
Financial Statements for the years ended December 31, 2003,
  2002 and 2001
Independent Auditors' Report of KPMG LLP....................   F-37
Consolidated Balance Sheets as of December 31, 2003 and
  2002......................................................   F-38
Consolidated Statements of Operations for the years ended
  December 31, 2003, 2002 and 2001..........................   F-39
Consolidated Statements of Cash Flows for the years ended
  December 31, 2003, 2002 and 2001..........................   F-40
Consolidated Statements of Equities for the years ended
  December 31, 2003, 2002 and 2001..........................   F-41
Notes to Consolidated Financial Statements..................   F-42


PURINA MILLS LLC
Financial Statements for the years ended December 31, 2003
  and 2002 and for the periods from October 12, 2001 through
  December 31, 2001 and January 1, 2001 through October 11,
  2001
Independent Auditors' Report of KPMG LLP....................   F-62
Consolidated Balance Sheets as of December 31, 2003 and
  2002......................................................   F-63
Consolidated Statements of Operations for the years ended
  December 31, 2003 and 2002 and for the periods from
  October 12, 2001 through December 31, 2001, and January 1,
  2001 through October 11, 2001.............................   F-64
Consolidated Statements of Cash Flows for the years ended
  December 31, 2003 and 2002 and for the periods from
  October 12, 2001 through December 31, 2001 and January 1,
  2001 through October 11, 2001.............................   F-65
Consolidated Statements of Equities for the years ended
  December 31, 2003 and 2002 and for the periods from
  October 12, 2001 through December 31, 2001 and January 1,
  2001 through October 11, 2001.............................   F-66
Notes to Consolidated Financial Statements..................   F-67

MOARK, LLC

Financial Statements for the eleven months ended December
  27, 2003 and the year ended February 1, 2003
Independent Auditors' Report of Moore Stephens Frost........   F-75
Consolidated Balance Sheets as of December 27, 2003 and
  February 1, 2003..........................................   F-76
Consolidated Statements of Operations for the eleven months
  ended December 27, 2003 and the year ended February 1,
  2003......................................................   F-77
Consolidated Statements of Members' Equity for the eleven
  months ended December 27, 2003 and the year ended February
  1, 2003...................................................   F-78
Consolidated Statements of Cash Flows for the eleven months
  ended December 27, 2003 and the year ended February 1,
  2003......................................................   F-79
Notes to Consolidated Financial Statements..................   F-80

AGRILIANCE, LLC
Financial Statements (unaudited) for the three months ended
  November 30, 2003 and 2002
Consolidated Balance Sheets as of November 30, 2003 and
  August 31, 2003...........................................   F-91
Consolidated Statements of Operations for the three months
  ended November 30, 2003 and 2002..........................   F-92
Consolidated Statements of Cash Flows for the three months
  ended November 30, 2003 and 2002..........................   F-93
Notes to Consolidated Financial Statements..................   F-94
</Table>

                                       F-1

<Table>
                                                           
Financial Statements for the years ended August 31, 2003,
  2002 and 2001
Independent Auditors' Report of KPMG LLP....................   F-95
Consolidated Balance Sheets as of August 31, 2003 and
  2002......................................................   F-96
Consolidated Statements of Operations for the years ended
  August 31, 2003, 2002 and 2001............................   F-97
Consolidated Statements of Cash Flows for the years ended
  August 31, 2003, 2002 and 2001............................   F-98
Consolidated Statements of Members' Equity for the years
  ended August 31, 2003, 2002 and 2001......................   F-99
Notes to Consolidated Financial Statements..................  F-100
</Table>

                                       F-2


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Land O'Lakes, Inc.:

     We have audited the accompanying consolidated balance sheets of Land
O'Lakes, Inc. and subsidiaries as of December 31, 2003 and 2002, and the related
consolidated statements of operations, cash flows and equities for each of the
years in the three-year period ended December 31, 2003. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits. We did not audit the consolidated financial
statements of MoArk LLC, a majority-owned subsidiary, as of and for the eleven
months ended December 27, 2003, which statements reflect total assets and
revenues constituting eight percent and five percent, respectively, of the
related consolidated totals. Those statements were audited by other auditors
whose report has been furnished to us, and our opinion, insofar as it relates to
the amounts included for MoArk LLC, is based solely on the report of the other
auditors.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits and the report of
other auditors provide a reasonable basis for our opinion.

     In our opinion, based on our audits and the report of other auditors, the
consolidated financial statements referred to above present fairly, in all
material respects, the financial position of Land O'Lakes, Inc. and subsidiaries
as of December 31, 2003 and 2002, and the results of their operations and their
cash flows for each of the years in the three-year period ended December 31,
2003 in conformity with accounting principles generally accepted in the United
States of America.

     As discussed in Note 1 to the consolidated financial statements, in 2003,
the Company adopted the provisions of the Financial Accounting Standards Board's
Interpretation No. 46, "Consolidation of Variable Interest Entities, an
Interpretation of ARB 51." In 2002, the Company adopted the provisions of the
Financial Accounting Standards Board's Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets."

                                                     /s/ KPMG LLP

Minneapolis, Minnesota
January 30, 2004, except as to the seventh paragraph of Note 20, which is as of
February 24, 2004

                                       F-3


                               LAND O'LAKES, INC.

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                    DECEMBER 31
                                                              -----------------------
                                                                 2003         2002
                                                              ----------   ----------
                                                                 ($ IN THOUSANDS)
                                                                     
                                       ASSETS
Current assets:
  Cash and short-term investments...........................  $  110,274   $   64,327
  Restricted cash...........................................      20,118           --
  Receivables, net..........................................     640,146      567,584
  Receivable from legal settlement..........................          --       96,707
  Inventories...............................................     496,776      446,386
  Prepaid expenses..........................................     246,373      189,246
  Other current assets......................................      42,006       13,878
                                                              ----------   ----------
     Total current assets...................................   1,555,693    1,378,128
Investments.................................................     506,641      545,592
Property, plant and equipment, net..........................     624,631      579,860
Property under capital lease, net...........................     109,145      105,736
Goodwill....................................................     373,083      323,413
Other intangibles...........................................     102,938      101,770
Other assets................................................     126,025      211,823
                                                              ----------   ----------
     Total assets...........................................  $3,398,156   $3,246,322
                                                              ==========   ==========

                              LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term obligations..........................  $   80,703   $   37,829
  Current portion of long-term debt.........................       7,841      104,563
  Current portion of obligations under capital lease........      10,399      108,279
  Accounts payable..........................................     761,663      701,786
  Accrued expenses..........................................     216,586      204,629
  Patronage refunds payable and other member equities
     payable................................................      19,449       12,388
                                                              ----------   ----------
     Total current liabilities..............................   1,096,641    1,169,474
Long-term debt..............................................   1,065,382    1,007,308
Obligations under capital lease.............................      99,650           --
Employee benefits and other liabilities.....................     177,088      104,340
Minority interests..........................................      62,739       53,687
Equities:
  Capital stock.............................................       2,125        2,190
  Member equities...........................................     882,547      873,659
  Accumulated other comprehensive loss......................     (65,617)          --
  Retained earnings.........................................      77,601       35,664
                                                              ----------   ----------
     Total equities.........................................     896,656      911,513
                                                              ----------   ----------
Commitments and contingencies
Total liabilities and equities..............................  $3,398,156   $3,246,322
                                                              ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-4


                               LAND O'LAKES, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                                 YEARS ENDED DECEMBER 31
                                                           ------------------------------------
                                                              2003         2002         2001
                                                           ----------   ----------   ----------
                                                                     ($ IN THOUSANDS)
                                                                            
Net sales................................................  $6,320,456   $5,846,864   $5,864,858
Cost of sales............................................   5,735,247    5,350,423    5,378,605
                                                           ----------   ----------   ----------
Gross profit.............................................     585,209      496,441      486,253
Selling, general and administrative......................     468,341      470,648      382,329
Restructuring and impairment charges.....................       7,486       31,412        3,733
                                                           ----------   ----------   ----------
Earnings (loss) from operations..........................     109,382       (5,619)     100,191
Interest expense, net....................................      82,948       78,671       55,684
Gain on legal settlements................................     (22,842)    (155,544)      (2,996)
Other (income) expense, net..............................      (1,586)      (8,243)      23,117
Equity in earnings of affiliated companies...............     (57,145)     (22,675)     (48,583)
Minority interest in earnings of subsidiaries............       6,366        5,487        6,882
                                                           ----------   ----------   ----------
Earnings before income taxes.............................     101,641       96,685       66,087
Income tax expense (benefit).............................      18,103       (2,202)      (5,401)
                                                           ----------   ----------   ----------
Net earnings.............................................  $   83,538   $   98,887   $   71,488
                                                           ==========   ==========   ==========
Applied to:
  Member equities
     Allocated patronage refunds.........................  $   40,045   $   96,900   $   70,552
     Deferred equities...................................         986      (10,336)       2,708
                                                           ----------   ----------   ----------
                                                               41,031       86,564       73,260
  Retained earnings......................................      42,507       12,323       (1,772)
                                                           ----------   ----------   ----------
                                                           $   83,538   $   98,887   $   71,488
                                                           ==========   ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-5


                               LAND O'LAKES, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                                   YEARS ENDED DECEMBER 31
                                                              ---------------------------------
                                                                2003        2002        2001
                                                              ---------   --------   ----------
                                                                      ($ IN THOUSANDS)
                                                                            
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings..............................................  $  83,538   $ 98,887   $   71,488
  Adjustments to reconcile net earnings to net cash provided
    by operating activities:
    Depreciation and amortization...........................    113,032    103,699       96,327
    Amortization of deferred financing costs................      7,736      3,063          961
    Bad debt expense........................................      5,222      5,094        1,871
    Proceeds from patronage revolvement received............      5,000      2,061        2,895
    Non-cash patronage income...............................     (3,578)    (1,921)      (4,999)
    Receivable from legal settlement........................     96,707    (96,707)          --
    Deferred income tax expense (benefit)...................     12,511     (5,050)      20,096
    Decrease (increase) in other assets.....................      5,865    (85,843)     (12,543)
    Decrease in other liabilities...........................     (2,216)    (2,301)      (4,527)
    Restructuring and impairment charges....................      7,486     31,412        3,733
    Gain from divestitures of businesses....................       (684)    (4,992)          --
    Equity in earnings of affiliated companies..............    (57,145)   (22,675)     (48,583)
    Minority interests......................................      6,366      5,487        6,882
    Other...................................................    (12,124)       (74)      (6,153)
  Changes in current assets and liabilities, net of
    acquisitions and divestitures:
    Receivables.............................................    (45,433)   (26,087)      37,298
    Inventories.............................................    (13,941)    (4,167)      21,139
    Other current assets....................................    (58,252)   (22,216)        (200)
    Accounts payable........................................     41,549     62,654      124,402
    Accrued expenses........................................     35,864    (18,316)     (35,783)
                                                              ---------   --------   ----------
  Net cash provided by operating activities.................    227,503     22,008      274,304
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment................    (74,052)   (87,437)     (83,936)
  Acquisitions, net of cash acquired........................         --         --     (371,858)
  Payments for investments..................................    (10,297)   (16,226)     (46,189)
  Net proceeds from divestiture of businesses...............      1,815     16,070           --
  Proceeds from sale of investments.........................      3,000     27,371        5,264
  Proceeds from sale of property, plant and equipment.......     22,969     24,313       30,224
  Dividends from investments in affiliated companies........     37,356     26,558        3,548
  Increase in restricted cash...............................    (20,118)        --           --
  Other.....................................................      4,105      5,116        1,745
                                                              ---------   --------   ----------
  Net cash used by investing activities.....................    (35,222)    (4,235)    (461,202)
CASH FLOWS FROM FINANCING ACTIVITIES:
  Increase (decrease) in short-term debt....................     11,683     10,118      (53,812)
  Proceeds from issuance of long-term debt..................    185,037      6,057    1,369,528
  Principal payments on long-term debt......................   (304,910)   (62,040)    (935,104)
  Principal payments on obligations under capital lease.....     (9,590)        --           --
  Payments for debt issuance costs..........................     (3,486)        --      (20,265)
  Payments for redemption of member equities................    (24,380)   (37,878)     (46,896)
  Other.....................................................       (688)       128         (378)
                                                              ---------   --------   ----------
  Net cash (used) provided by financing activities..........   (146,334)   (83,615)     313,073
                                                              ---------   --------   ----------
  Net increase (decrease) in cash...........................     45,947    (65,842)     126,175
Cash and short-term investments at beginning of year........     64,327    130,169        3,994
                                                              ---------   --------   ----------
Cash and short-term investments at end of year..............  $ 110,274   $ 64,327   $  130,169
                                                              =========   ========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-6


                               LAND O'LAKES, INC.

                      CONSOLIDATED STATEMENTS OF EQUITIES

<Table>
<Caption>
                                                                             ACCUMULATED
                                                  MEMBER EQUITIES               OTHER
                                CAPITAL   -------------------------------   COMPREHENSIVE   RETAINED    TOTAL
                                 STOCK    ALLOCATED   DEFERRED     NET          LOSS        EARNINGS   EQUITIES
                                -------   ---------   --------   --------   -------------   --------   --------
                                                                                  
BALANCE, DECEMBER 31, 2000....  $2,345    $774,921    $ (5,980)  $768,941     $     --      $33,668    $804,954
Capital stock issued..........      65          --          --         --           --           --          65
Capital stock redeemed........    (105)         --          --         --           --           --        (105)
2001 earnings, as applied.....      --      70,552       2,708     73,260           --       (1,772)     71,488
  Less portion stated as
    current liability.........      --     (19,900)         --    (19,900)          --           --     (19,900)
Portion of member equities
  stated as current
  liability...................      --      (9,000)         --     (9,000)          --           --      (9,000)
Cash patronage and redemption
  of member equities..........      --     (46,896)         --    (46,896)          --           --     (46,896)
Redemption included in prior
  year's liabilities..........      --      37,493          --     37,493           --           --      37,493
Other.........................      --        (608)      2,570      1,962           --       (3,545)     (1,583)
                                ------    --------    --------   --------     --------      -------    --------
BALANCE, DECEMBER 31, 2001....   2,305     806,562        (702)   805,860           --       28,351     836,516
Capital stock issued..........       5          --          --         --           --           --           5
Capital stock redeemed........    (120)         --          --         --           --           --        (120)
2002 earnings, as applied.....      --      96,900     (10,336)    86,564           --       12,323      98,887
  Less portion stated as
    current liability.........      --      (4,178)         --     (4,178)          --           --      (4,178)
Portion of member equities
  stated as current
  liability...................      --      (8,210)         --     (8,210)          --           --      (8,210)
Cash patronage and redemption
  of member equities..........      --     (37,878)         --    (37,878)          --           --     (37,878)
Redemption included in prior
  year's liabilities..........      --      28,900          --     28,900           --           --      28,900
Other.........................      --       2,601          --      2,601           --       (5,010)     (2,409)
                                ------    --------    --------   --------     --------      -------    --------
BALANCE, DECEMBER 31, 2002....   2,190     884,697     (11,038)   873,659           --       35,664     911,513
Capital stock issued..........       3          --          --         --           --           --           3
Capital stock redeemed........     (68)         --          --         --           --           --         (68)
2003 earnings, as applied.....      --      40,045         986     41,031           --       42,507      83,538
  Less portion stated as
    current liability.........      --     (11,640)         --    (11,640)          --           --     (11,640)
Portion of member equities
  stated as current
  liability...................      --      (7,809)         --     (7,809)          --           --      (7,809)
Cash patronage and redemption
  of member equities..........      --     (24,380)         --    (24,380)          --           --     (24,380)
Redemption included in prior
  year's liabilities..........      --      12,388          --     12,388           --           --      12,388
Minimum pension liability
  adjustment, net of income
  tax.........................      --          --          --         --      (65,617)          --     (65,617)
Other.........................      --        (702)         --       (702)          --         (570)     (1,272)
                                ------    --------    --------   --------     --------      -------    --------
BALANCE, DECEMBER 31, 2003....  $2,125    $892,599    $(10,052)  $882,547     $(65,617)     $77,601    $896,656
                                ======    ========    ========   ========     ========      =======    ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-7


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ($ IN THOUSANDS IN TABLES)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  NATURE OF OPERATIONS

     Land O'Lakes, Inc. is a diversified, farmer-owned food and agricultural
cooperative serving agricultural producers throughout the United States. Land
O'Lakes procures 13 billion pounds of member milk annually, markets more than
300 dairy products and provides member cooperatives, farmers and ranchers with
an extensive line of agricultural supplies (including feed, seed, crop nutrients
and crop protection products) and services.

  REVENUE RECOGNITION

     The Company recognizes revenue when products are shipped and the customer
takes ownership and assumes risk of loss, collection of the relevant receivables
is probable, persuasive evidence of an arrangement exists and sales price is
fixed or determinable.

  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of Land O'Lakes,
Inc. and wholly-owned and majority-owned subsidiaries and limited liability
companies ("Land O'Lakes" or the "Company"). Intercompany transactions and
balances have been eliminated. Certain reclassifications have been made to the
2002 and 2001 consolidated financial statements to conform to the 2003
presentation.

  CASH AND SHORT-TERM INVESTMENTS

     Cash and short-term investments include short-term, highly liquid
investments with original maturities of three months or less.

  INVENTORIES

     Inventories are valued at the lower of cost or market. Cost is determined
on a first-in, first-out or average cost basis.

  DERIVATIVE COMMODITY INSTRUMENTS

     The Company uses derivative commodity instruments, primarily futures
contracts, to reduce the exposure to changes in commodity prices. These
contracts are not designated as hedges under Statement of Financial Accounting
Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging
Activities." The futures contracts are marked to market each month and gains and
losses ("unrealized hedging gains and losses") are recognized in earnings.

  INVESTMENTS

     Investments in other cooperatives are stated at cost plus unredeemed
patronage refunds received, or estimated to be received, in the form of capital
stock and other equities. Estimated patronage refunds are not recognized for tax
purposes until notices of allocation are received. The equity method of
accounting is used for investments in other companies in which Land O'Lakes
voting interest is 20 to 50 percent. Investments in less than 20 percent-owned
companies are stated at cost, as the Company does not have the ability to exert
significant influence.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost. Depreciation is
calculated using the straight-line method over the estimated useful life (10 to
30 years for land improvements and buildings and building

                                       F-8

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

equipment, 5 to 10 years for machinery and equipment and 3 to 5 years for
software) of the respective assets in accordance with the straight-line method.
Accelerated methods of depreciation are used for income tax purposes.

  GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill represents the excess of the purchase price of an acquired entity
over the amounts assigned to assets acquired and liabilities assumed. Upon
adoption of the remaining provisions of SFAS No. 142, "Goodwill and Other
Intangible Assets," on January 1, 2002, the Company no longer amortizes goodwill
except for goodwill related to the acquisition of cooperatives and the formation
of joint ventures.

     Other intangible assets consist primarily of trademarks, patents, and
agreements not to compete. Certain trademarks are not amortized because they
have indefinite lives. The remaining other intangible assets are amortized using
the straight-line method over the estimated useful lives, ranging from 2 to 15
years.

  RECOVERABILITY OF LONG-LIVED ASSETS

     The test for goodwill impairment is a two-step process and is performed on
at least an annual basis. The first step is a comparison of the fair value of
the reporting unit with its carrying amount, including goodwill. If this step
reflects impairment, then the loss would be measured as the excess of recorded
goodwill over its implied fair value. Implied fair value is the excess of fair
value of the reporting unit over the fair value of all identified assets and
liabilities. The Company assesses the recoverability of other long-lived assets
annually or whenever events or changes in circumstance indicate that expected
future undiscounted cash flows might not be sufficient to support the carrying
amount of an asset. The Company deems an asset to be impaired if a forecast of
undiscounted future operating cash flows is less than its carrying amount. If an
asset is determined to be impaired, the loss is measured as the amount by which
the carrying value of the asset exceeds its fair value.

  INCOME TAXES

     Land O'Lakes is a non-exempt agricultural cooperative and is taxed on all
non-member earnings and any member earnings not paid or allocated to members by
qualified written notices of allocation as that term is used in section 1388(c)
of the Internal Revenue Code. The Company files a consolidated tax return with
its fully taxable subsidiaries.

     The Company establishes deferred income tax assets and liabilities based on
the difference between the financial and income tax carrying values of assets
and liabilities using existing tax rates.

  ADVERTISING AND PROMOTION

     Advertising and promotion costs are expensed as incurred. Advertising and
promotion costs were $52.1 million, $53.9 million and $48.8 million in 2003,
2002 and 2001, respectively.

  RESEARCH AND DEVELOPMENT

     Expenditures for research and development are charged to administrative
expense in the year incurred. Total research and development expenses were $29.0
million, $33.3 million and $23.8 million in 2003, 2002 and 2001, respectively.

  RECENT ACCOUNTING PRONOUNCEMENTS

     On January 17, 2003, the Financial Accounting Standards Board ("FASB")
issued Interpretation No. 46, "Consolidation of Variable Interest Entities, an
Interpretation of ARB 51," ("FIN 46"). The primary objectives of FIN 46 are to
provide guidance on the identification and consolidation of variable interest
entities, or VIEs, which are entities for which control is achieved through
means other than through voting
                                       F-9

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

rights. As permitted by the Interpretation, the Company early-adopted FIN 46 as
of July 1, 2003 and began consolidating its joint venture interest in MoArk LLC
("MoArk"), an egg production and marketing company. FIN 46 was revised in
December 2003 and is effective for us on January 1, 2005. The revision is not
expected to have a significant impact on the Company.

     In May, 2003, the FASB issued Statement of Financial Accounting Standards
150, "Accounting for Certain Financial Instruments with Characteristics of Both
Liability and Equity." The statement establishes standards for how an issuer
classifies and measures certain financial instruments with characteristics of
both liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some
circumstances). The statement is effective for us as of January 1, 2004. The
Company has evaluated the standard and has determined that it will not have an
impact on its consolidated financial statements.

     In December 2003, the FASB revised Statement of Financial Accounting
Standards 132, "Employers' Disclosures about Pensions and Other Postretirement
Benefits." The statement revises the disclosures about pension and other
postretirement benefit plans. It requires additional disclosure regarding
changes in benefit obligations and fair value of plan assets. The statement was
effective for the Company as of December 31, 2003.

     On January 12, 2004, the FASB issued FASB Staff Position 106-1, "Accounting
and Disclosure Requirements Related to the Medicare Prescription Drug,
Improvement and Modernization Act of 2003" (the "Act"). The position permits a
sponsor of a postretirement health care plan that provides a prescription drug
benefit to make a one-time election to defer accounting for the effects of the
Act. Regardless of whether a sponsor elects that deferral, the position requires
certain disclosures pending further consideration of the underlying accounting
issues. The position is effective for the Company as of December 31, 2003, and
the Company made the one-time election to defer accounting for the effects of
the Act.

  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

2.  MOARK LLC CONSOLIDATION AND PLANNED ACQUISITION OF MINORITY INTEREST

     At December 31, 2002, the Company carried its 50% ownership interest in
MoArk under the equity method with an investment balance of $44.7 million.
Osborne Investments, LLC ("Osborne") owned the remaining interest in MoArk. In
2003, the Company increased its ownership from 50% to 57.5% with an additional
investment of $7.8 million. In addition, the Company has the right to acquire
(and Osborne has the right to require the Company to acquire) the remaining
42.5% of MoArk owned by Osborne for a $42.2 million minimum payment in 2007.

     In accordance with the provisions of FIN 46, effective July 1, 2003, the
Company consolidated MoArk into its financial statements. Although Osborne has a
42.5% ownership interest in MoArk, the Company continues to be allocated 100% of
the income or loss from the operations of MoArk. In addition to consolidating
MoArk for accounting purposes, the Company has presumed that it will acquire the
remaining 42.5% in 2007. Effective July 1, 2003, the Company recorded this
presumed $42.2 million payment as a long-term liability in the consolidated
balance sheet as employee benefits and other liabilities at a present value of
$31.6 million using an effective interest rate of 7%. The present value of this
liability is $32.7 million at December 31, 2003. During 2003, MoArk changed its
year end to the last Saturday in December. In previous years, MoArk's year end
was the Saturday closest to January 31.

                                       F-10

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The consolidation of MoArk impacted the comparability of several categories
in the consolidated balance sheets. Summarized, selected balance sheet items for
MoArk are as follows:

<Table>
<Caption>
                                                              AT DECEMBER 31, 2003
                                                              --------------------
                                                           
Receivables, net............................................        $59,999
Inventory...................................................         39,286
Property, plant and equipment, net..........................         82,680
Property under capital lease, net...........................         12,245
Goodwill....................................................         63,985
Notes and short-term obligations............................         19,978
Accounts payable and accrued expenses.......................         44,504
Long-term debt (including current portion)..................         75,785
Obligations under capital lease (including current
  portion)..................................................         10,797
</Table>

3.  RESTRICTED CASH

     On March 28, 2003, Cheese and Protein International LLC ("CPI"), a
96%-owned consolidated subsidiary, amended its lease for property and equipment
relating to its cheese manufacturing and whey processing plant in Tulare,
California. The amendment postponed the measurement of the fixed charge coverage
ratio requirement contained in the lease until March 2005. The amendment
requires Land O'Lakes to maintain a $20 million cash account (which may be
replaced by a letter of credit at the Company's option) to support the lease.
The cash account or letter of credit would only be drawn upon in the event of a
CPI default and would reduce amounts otherwise due under the lease. The
requirement would be lifted pending the achievement of certain financial targets
by CPI.

4.  RECEIVABLES

     A summary of receivables at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Trade accounts..............................................  $344,371   $247,694
Notes and contracts.........................................    63,984     44,565
Notes from sale of trade receivables (see Note 5)...........   155,191    194,476
Other.......................................................    96,152     99,104
                                                              --------   --------
                                                               659,698    585,839
Less allowance for doubtful accounts........................    19,552     18,255
                                                              --------   --------
Total receivables, net......................................  $640,146   $567,584
                                                              ========   ========
</Table>

     A substantial portion of Land O'Lakes receivables is concentrated in
agriculture, as well as in the wholesale and retail food industries. Collections
of these receivables may be dependent upon economic returns in these industries.
The Company's credit risks are continually reviewed, and management believes
that adequate provisions have been made for doubtful accounts.

5.  RECEIVABLES PURCHASE FACILITY

     In December 2001, the Company established a $100.0 million receivables
purchase facility with CoBank, ACB ("CoBank"). A wholly-owned, unconsolidated
special purpose entity ("SPE") was established to purchase certain receivables
from the Company. CoBank has been granted an interest in the pool of receivables
owned by the SPE. The transfers of the receivables from the Company to the SPE
are structured as sales and, accordingly, the receivables transferred to the SPE
are not reflected in the consolidated balance

                                       F-11

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

sheet. However, the Company retains credit risk related to the repayment of the
notes receivable with the SPE, which, in turn, is dependent upon the credit risk
of the SPE's receivables pool. Accordingly, the Company has retained reserves
for estimated losses. The Company expects no significant gains or losses from
the facility. At December 31, 2003, $20.0 million was outstanding under this
facility and no amounts were outstanding under this facility at December 31,
2002. The total accounts receivable sold were $2,630.0 million and $2,653.0
million in 2003 and 2002, respectively.

6.  INVENTORIES

     A summary of inventories at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Raw materials...............................................  $159,511   $141,849
Work in process.............................................    33,734     33,707
Finished goods..............................................   303,531    270,830
                                                              --------   --------
Total inventories...........................................  $496,776   $446,386
                                                              ========   ========
</Table>

7.  INVESTMENTS

     A summary of investments at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
CF Industries, Inc. ........................................  $249,502   $249,502
Agriliance LLC..............................................    92,134     91,629
Ag Processing Inc. .........................................    37,941     37,854
Advanced Food Products LLC..................................    29,494     27,418
CoBank, ACB.................................................    18,583     22,061
Universal Cooperatives......................................     8,224      6,473
Agronomy Company of Canada Ltd. ............................     7,954      5,660
Melrose Dairy Proteins, LLC.................................     6,623      6,579
Prairie Farms Dairy, Inc. ..................................     5,125      5,092
MoArk/Fort Recovery Egg Marketing, LLC......................     2,210         --
MoArk LLC...................................................        --     44,678
Other -- principally cooperatives and joint ventures........    48,851     48,646
                                                              --------   --------
Total investments...........................................  $506,641   $545,592
                                                              ========   ========
</Table>

     On July 1, 2003, the Company began consolidating MoArk LLC, which prior to
that date was accounted for as an equity investment. See Note 2 for additional
information. Also in 2003, the Company sold its investment in a swine joint
venture within the Feed segment for $3.0 million in cash.

     During 2002, the Company sold its interest in PEC Mark II (Malta Cleyton),
a Mexican feed joint venture, for $5.6 million in cash and a $2.0 million note
receivable.

     Land O'Lakes largest equity investments, based on each investee's total
assets or earnings, are Agriliance LLC, Advanced Food Products LLC, Melrose
Dairy Proteins, LLC and MoArk/Fort Recovery Egg Marketing, LLC at December 31,
2003 and Agriliance LLC, Advanced Food Products LLC, Melrose Dairy

                                       F-12

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Proteins, LLC and MoArk LLC at December 31, 2002. Summarized financial
information, in aggregate, for the four largest equity investments, which
comprise most of the equity investments, is as follows:

<Table>
<Caption>
                                                                 2003         2002
                                                              ----------   ----------
                                                                     
Net sales...................................................  $3,907,460   $4,289,667
Gross profit................................................     446,402      418,650
Net earnings................................................      92,456       45,839
Current assets..............................................   1,410,931    1,511,267
Non-current assets..........................................     192,313      362,352
Current liabilities.........................................   1,116,937    1,307,462
Non-current liabilities.....................................     201,469      201,321
Total equity................................................     284,838      364,836
</Table>

8.  PROPERTY, PLANT AND EQUIPMENT

     A summary of property, plant and equipment at December 31 is as follows:

     Owned property, plant and equipment:

<Table>
<Caption>
                                                                 2003        2002
                                                              ----------   --------
                                                                     
Machinery and equipment.....................................  $  610,312   $554,926
Buildings and building equipment............................     309,004    294,032
Land and land improvements..................................      63,930     59,396
Software....................................................      59,346     38,689
Construction in progress....................................      29,136     40,771
                                                              ----------   --------
                                                               1,071,728    987,814
Less accumulated depreciation...............................     447,097    407,954
                                                              ----------   --------
Total property, plant and equipment, net....................  $  624,631   $579,860
                                                              ==========   ========
</Table>

     Property under capital lease:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Machinery and equipment.....................................  $ 80,039   $ 78,868
Buildings and building equipment............................    35,581     26,868
Land and land improvements..................................     2,318         --
                                                              --------   --------
                                                               117,938    105,736
Less accumulated depreciation...............................     8,793         --
                                                              --------   --------
Total property under capital lease, net.....................  $109,145   $105,736
                                                              ========   ========
</Table>

9.  GOODWILL AND OTHER INTANGIBLE ASSETS

     GOODWILL:  The Company adopted the remaining provisions of SFAS No. 142 on
January 1, 2002. Had SFAS No. 142 been effective January 1, 2001, net earnings
for 2001 would have been reported as follows:

<Table>
<Caption>
                                                           2003      2002      2001
                                                          -------   -------   -------
                                                                     
Net earnings............................................  $83,538   $98,887   $71,488
Add back: goodwill amortization, net of tax.............       --        --     4,940
                                                          -------   -------   -------
Adjusted net earnings...................................  $83,538   $98,887   $76,428
                                                          =======   =======   =======
</Table>

                                       F-13

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The carrying amount of goodwill at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Dairy Foods.................................................  $ 66,259   $ 66,718
Feed........................................................   150,922    156,839
Seed........................................................    12,405     16,948
Swine.......................................................        --        647
Agronomy....................................................    63,733     69,823
Layers......................................................    79,764     11,897
Other.......................................................        --        541
                                                              --------   --------
Total goodwill..............................................  $373,083   $323,413
                                                              ========   ========
</Table>

     Goodwill in the Layers segment increased by $67.9 million, primarily due to
the consolidation of MoArk and the presumed minority interest acquisition of the
remaining interest in MoArk. The decreases in Seed and Swine segment goodwill
were due to impairments of $1.0 million and $0.6 million, respectively,
amortization and certain reclassifications. Goodwill decreases in the Dairy
Foods, Feed, and Agronomy segments resulted from amortization associated with
investments in joint ventures and cooperatives.

     OTHER INTANGIBLE ASSETS:  A summary of other intangible assets at December
31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Amortized other intangible assets:
Patents, less accumulated amortization of $2,622 and $1,394,
  respectively..............................................  $ 14,147   $ 15,318
Trademarks, less accumulated amortization of $2,044 and
  $1,615, respectively......................................     2,296      2,725
Other intangible assets, less accumulated amortization of
  $12,783 and $9,667, respectively..........................     9,870      7,102
                                                              --------   --------
Total amortized other intangible assets.....................    26,313     25,145
Total non-amortized other intangible assets -- trademarks...    76,625     76,625
                                                              --------   --------
Total other intangible assets...............................  $102,938   $101,770
                                                              ========   ========
</Table>

     Amortization expense for the years ended December 31, 2003, 2002 and 2001
was $5.3 million, $6.6 million and $4.6 million, respectively. The estimated
amortization expense related to other intangible assets subject to amortization
for the next five years will approximate $3.0 million annually. The weighted-
average life of the intangible assets subject to amortization is approximately
10 years.

10.  DEBT OBLIGATIONS

     The Company had notes and short-term obligations at December 31, 2003 and
2002 of $80.7 million and $37.8 million, respectively. The weighted average
interest rates on short-term borrowings at December 31, 2003 and 2002 were 3.56%
and 3.51%, respectively.

                                       F-14

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     A summary of long-term debt at December 31 is as follows:

<Table>
<Caption>
                                                                 2003         2002
                                                              ----------   ----------
                                                                     
Term A loan -- quarterly installments through 2006 (variable
  rate based on LIBOR)......................................  $   92,473   $  288,270
Term B loan -- quarterly installments through 2008 (variable
  rate based on LIBOR)......................................     152,374      231,417
Senior unsecured notes -- due 2011 (8.75%)..................     350,000      350,000
Senior secured notes -- due 2010 (9.00%)....................     175,000           --
MoArk LLC debt -- due 2004 through 2023 (5.97% weighted
  average...................................................      75,785           --
Industrial development revenue bonds and other secured notes
  payable -- due 2004 through 2016 (.90% to 6.00%)..........      14,940       26,268
Capital Securities of Trust Subsidiary -- due 2028
  (7.45%)...................................................     190,700      190,700
Other debt..................................................      21,951       25,216
                                                              ----------   ----------
                                                               1,073,223    1,111,871
Less current portion........................................       7,841      104,563
                                                              ----------   ----------
Total long-term debt........................................  $1,065,382   $1,007,308
                                                              ==========   ==========
</Table>

     During 2003, the Company completed a $175 million long-term bond offering
due 2010. The proceeds of the offering were used to make payments on Term A loan
of $122.5 million and on Term B loan of $52.5 million. Additional payments made
in 2003 on Term A loan were $73.3 million and Term B loan were $26.5 million.
Debt covenants include certain minimum financial ratios that were all satisfied.
In 2002, the Company made payments on Term A loan of $36.7 million and on Term B
loan of $18.6 million.

     Land O'Lakes Capital Trust I (the "Trust") was created for the sole purpose
of issuing $200.0 million of Capital Securities and investing the proceeds
thereof in an equivalent amount of debentures of the Company. The sole assets of
the Trust, $206.2 million principal amount Junior Subordinated Deferrable
Interest Debentures (the "Debentures") of the Company, bearing interest at 7.45%
and maturing on March 15, 2028, are eliminated upon consolidation. The Capital
Securities are guaranteed to the extent set forth in the Offering Memorandum of
the Capital Securities by the Company and bear the same interest rate and
maturity date as the Debentures.

     Interest paid on debt obligations was $82.0 million, $80.0 million and
$55.7 million in 2003, 2002 and 2001, respectively.

     At December 31, 2003, the Company had a $250 million 5-year revolving
credit facility with a variable interest rate based on LIBOR. As of December 31,
2003, $205.2 million was available under the revolving credit facility, after
giving effect to $44.8 million of outstanding letters of credit, which reduce
availability. There were no borrowings on the facility as of December 31, 2003.

     Borrowings under the revolving credit facility and the term loans bear
interest at variable rates (either LIBOR or an Alternative Base Rate) plus
applicable margins. The margins depend on Land O'Lakes credit ratings in the
case of the Term A loan, and on the Company's leverage ratio in the case of the
revolving credit facility. The margin on the Term B loan is fixed. Based upon
Land O'Lakes existing credit ratings and leverage ratio, the current LIBOR
margins are 275 basis points for the Term A loan, 275 basis points for the
revolving credit facility and 350 basis points for the Term B Loan. Spreads for
the Alternative Base Rate are 100 basis points lower than the applicable LIBOR
spreads. LIBOR may be set for one, two, three or six month periods at the
election of Land O'Lakes. As of December 31, 2003, interest rates on the Term A
loan and Term B loan were 3.93% and 4.68%, respectively.

                                       F-15

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In January 2004, the Company completed amendments to its existing senior
credit facilities. Under the amendment to the revolving credit facility, the
lenders have committed to make advances and issue letters of credit until
January 2007 in an aggregate amount not to exceed $185 million, subject to a
borrowing base limitation. In addition, the amendment to the revolving facility
increases the amount of that facility available for the issuance of letters of
credit from $50 million to $75 million, increases the spreads used to determine
interest rates on that facility, changes the basis on which those spreads and
commitment fees for that facility are determined from the Company's senior
secured long-term debt ratings to the Company's leverage ratio, and favorably
adjusts the leverage ratio covenant contained in that facility. An amendment
providing for the same leverage ratio covenant modification and for a change in
the allocation of certain mandatory prepayments was also secured with respect to
the Company's Term A loan and Term B loan. Under the amendments, the Company is
required to maintain a leverage ratio of initially no greater than 4.75 to 1,
with the maximum leverage ratio decreasing in increments to 3.75 to 1 on
December 16, 2006.

     Substantially all of the Company's assets have been pledged to its lenders
under the terms of its financing arrangements including, but not limited to,
Term A loan, Term B loan, the revolving credit facility and the senior secured
notes due 2010.

     The maturity of long-term debt for the next five years and thereafter is
summarized in the table below.

<Table>
<Caption>
YEAR                                                           AMOUNT
- ----                                                          --------
                                                           
2004........................................................  $  7,841
2005........................................................    45,802
2006........................................................    73,657
2007........................................................    14,044
2008........................................................   153,504
2009 and thereafter.........................................   778,375
</Table>

11.  OTHER COMPREHENSIVE INCOME

<Table>
<Caption>
                                                           2003      2002      2001
                                                         --------   -------   -------
                                                                     
Net earnings...........................................  $ 83,538   $98,887   $71,488
Minimum pension liability adjustment (net of tax of
  $40,645).............................................   (65,617)       --        --
                                                         --------   -------   -------
Total comprehensive income.............................  $ 17,921   $98,887   $71,488
                                                         ========   =======   =======
</Table>

     The minimum pension liability adjustment reflects $60.9 million, net of
tax, for Land O'Lakes defined benefit pension plans and $4.7 million, net of
tax, for the Company's portion of the minimum pension liability adjustment for
its joint venture investment in Agriliance LLC.

12.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following tables provide information of the carrying amount, notional
amount and fair value of financial instruments, including derivative financial
instruments. The Company believes it is not practical to estimate the fair value
of investments in other cooperatives due to the excessive cost involved as there
is no established market for these investments. The carrying value of financial
instruments classified as current assets and current liabilities, such as cash
and short-term investments, receivables, accounts payable, notes and short-term
obligations, approximate fair value due to the short-term maturity of the
instruments. The carrying value of LIBOR-based debt, including the revolving
credit facility, Term A loan and Term B loan, also approximates fair market
value since the interest rate automatically adjusts every one to three months
and credit spreads are not believed to have changed materially since the
facilities were established. The fair value of fixed rate long-term debt was
established through a present value calculation, based on available

                                       F-16

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

information on prevailing market interest rates for similar securities on the
respective reporting dates, and is summarized at December 31 as follows:

<Table>
<Caption>
                                                    2003                  2002
                                             -------------------   -------------------
                                             CARRYING     FAIR     CARRYING     FAIR
                                              AMOUNT     VALUE      AMOUNT     VALUE
                                             --------   --------   --------   --------
                                                                  
Senior unsecured notes due 2011............  $350,000   $295,820   $350,000   $275,170
Senior secured notes due 2010..............   175,000    177,048         --         --
MoArk fixed rate debt......................    46,950     46,950         --         --
Capital Securities of Trust Subsidiary due
  2028.....................................   190,700     68,026    190,700    103,302
</Table>

     The Company enters into futures and options contract derivatives to reduce
risk on the market value of inventory and fixed or partially fixed purchase and
sale contracts. The notional or contractual amount of derivatives provides an
indication of the extent of the Company's involvement in such instruments at
that time but does not represent exposure to market risk or future cash
requirements under certain of these instruments. A summary of the notional or
contractual amounts of these instruments at December 31 is as follows:

<Table>
<Caption>
                                                      2003                 2002
                                               ------------------   ------------------
                                               NOTIONAL    FAIR     NOTIONAL    FAIR
                                                AMOUNT     VALUE     AMOUNT     VALUE
                                               --------   -------   --------   -------
                                                                   
Derivative financial instruments:
  Commodity futures contracts
     Commitments to purchase.................  $179,004   $13,384   $108,359   $(4,543)
     Commitments to sell.....................   (43,052)     (517)   (56,969)     (615)
</Table>

13.  INCOME TAXES

     The components of the income tax provision are summarized as follows:

<Table>
<Caption>
                                                          2003      2002       2001
                                                         -------   -------   --------
                                                                    
Current expense (benefit)
  Federal..............................................  $ 5,048   $ 2,586   $(22,298)
  State................................................      544       262     (3,199)
                                                         -------   -------   --------
                                                           5,592     2,848    (25,497)
Deferred expense (benefit).............................   12,511    (5,050)    20,096
                                                         -------   -------   --------
Income tax expense (benefit)...........................  $18,103   $(2,202)  $ (5,401)
                                                         =======   =======   ========
</Table>

     The effective tax rate differs from the statutory rate primarily as a
result of the following:

<Table>
<Caption>
                                                               2003    2002    2001
                                                              ------   -----   -----
                                                                      
Statutory rate..............................................    35.0%   35.0%   35.0%
Patronage refunds...........................................   (13.8)  (35.1)  (37.4)
State income tax, net of federal benefit....................     2.0    (0.3)   (0.5)
Amortization of goodwill....................................     0.3     0.5     0.4
Effect of foreign operations................................    (1.4)   (4.2)    1.5
Disposal of investment......................................      --      --    (5.1)
Taxes previously not benefited..............................    (5.3)     --    (2.4)
Other, net..................................................     1.0     1.8     0.3
                                                              ------   -----   -----
Effective tax rate..........................................    17.8%   (2.3)%  (8.2)%
                                                              ======   =====   =====
</Table>

                                       F-17

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The significant components of the deferred tax assets and liabilities at
December 31 are as follows:

<Table>
<Caption>
                                                                2003      2002
                                                              --------   -------
                                                                   
Deferred tax assets related to:
  Deferred patronage........................................  $ 44,074   $ 4,323
  Accrued expenses..........................................    65,729    25,160
  Allowance for doubtful accounts...........................     7,246     9,012
  Inventories...............................................        --     2,252
  Asset impairments.........................................     4,038    10,232
  Joint ventures............................................    15,041        --
  Net operating loss carryforward...........................     6,503    48,312
  Deferred tax credits......................................     6,796        --
                                                              --------   -------
Total deferred tax assets...................................   149,427    99,291
                                                              --------   -------
Deferred tax liabilities related to:
  Property, plant and equipment.............................    80,190    65,157
  Inventories...............................................    13,191        --
  Intangibles...............................................     6,786    17,800
  Joint ventures............................................        --     1,292
  Deferred revenue..........................................    20,693        --
  Other, net................................................     3,493       347
                                                              --------   -------
  Total deferred tax liabilities............................   124,353    84,596
                                                              --------   -------
Net deferred tax assets.....................................  $ 25,074   $14,695
                                                              ========   =======
</Table>

     SFAS No. 109 "Accounting for Income Taxes" requires consideration of a
valuation allowance if it is "more likely than not" that benefits of deferred
tax assets will not be realized. Management has determined, based on prior
earnings history and anticipated earnings, that no valuation allowance is
necessary.

     Income taxes (recovered) paid in 2003, 2002, and 2001 were $(6.6) million,
$(21.7) million and $22.3 million, respectively.

14.  PENSION AND OTHER POSTRETIREMENT PLANS

     The Company has a qualified, defined benefit pension plan which generally
covers all eligible employees not participating in a labor negotiated plan. Plan
benefits are generally based on years of service and employees' highest
compensation during five consecutive years of employment. Annual payments to the
pension trust fund are determined in compliance with the Employee Retirement
Income Security Act ("ERISA"). In addition, the Company has a noncontributory,
supplemental executive retirement plan ("SERP") and a discretionary capital
accumulation plan ("CAP"), both of which are non-qualified, defined benefit
pension plans and are unfunded.

     The Company also sponsors plans that provide certain health care benefits
for retired employees. Generally, employees hired by Land O'Lakes prior to
October 1, 2002 become eligible for these benefits upon meeting certain age and
service requirements; employees hired by Land O'Lakes after September 30, 2002
are eligible for access-only retirement health care benefits at their expense.
The Company funds only the plans' annual cash requirements.

     As permitted by FASB Staff Position 106-1, "Accounting and Disclosure
Requirements Related to the Medicare Prescription Drug, Improvement and
Modernization Act of 2003," the Company has elected to defer recognizing in its
2003 consolidated financial statements the effect of the Act. Accordingly, any

                                       F-18

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

measures of the accumulated postretirement benefit obligation or net periodic
postretirement benefit cost do not reflect the effect of the Act. Specific
authoritative guidance on accounting for the federal subsidy is pending, and the
issued guidance could require the Company to change previously reported
information.

     The Company uses a November 30 measurement date for its plans.

  OBLIGATION AND FUNDED STATUS AT DECEMBER 31

<Table>
<Caption>
                                                 PENSION BENEFITS
                                     -----------------------------------------            OTHER
                                       QUALIFIED PLAN      NON-QUALIFIED PLANS   POSTRETIREMENT BENEFITS
                                     -------------------   -------------------   -----------------------
                                       2003       2002       2003       2002        2003         2002
                                     --------   --------   --------   --------   ----------   ----------
                                                                            
Change in benefit obligation:
  Benefit obligation at beginning
     of year.......................  $351,823   $313,680   $ 42,068   $ 39,217    $ 60,923     $ 59,295
  Service cost.....................    16,209     11,537        377        366         803          802
  Interest cost....................    24,253     23,588      2,916      2,759       4,353        4,048
  Plan participant's
     contributions.................        --         --         --         --       1,586        1,214
  Plan amendments..................        --      3,377         --     (3,152)         --           --
  Transfer to other plans..........        --     (3,062)        --         --          --           --
  Business combinations............        --     26,389         --         --          --           --
  Actuarial loss (gain)............    41,167     (5,517)     4,476      4,833       8,149        2,828
  Benefits paid....................   (18,054)   (18,169)    (2,105)    (1,955)     (7,891)      (7,264)
                                     --------   --------   --------   --------    --------     --------
  Benefit obligation at end of
     year..........................  $415,398   $351,823   $ 47,732   $ 42,068    $ 67,923     $ 60,923
                                     ========   ========   ========   ========    ========     ========
Change in plan assets:
  Fair value of plan assets at
     beginning of year.............  $334,137   $283,983   $     --   $     --    $     --     $     --
  Actual gain (loss) on plan
     assets........................    45,182    (17,810)        --         --          --           --
  Company contributions............        --     67,936      2,105      1,955       6,305        6,050
  Transfer to other plans..........        --     (3,062)        --         --          --           --
  Business combinations............        --     21,259         --         --          --           --
  Plan participants'
     contributions.................        --         --         --         --       1,586        1,214
  Benefits paid....................   (18,054)   (18,169)    (2,105)    (1,955)     (7,891)      (7,264)
                                     --------   --------   --------   --------    --------     --------
  Fair value of plan assets at end
     of year.......................  $361,265   $334,137   $     --   $     --    $     --     $     --
                                     ========   ========   ========   ========    ========     ========

  Funded status....................  $(54,133)  $(17,686)  $(47,732)  $(42,068)   $(67,923)    $(60,923)
  Unrecognized net actuarial
     loss..........................   135,129    107,545     10,486      6,573      34,927       28,946
  Unrecognized prior service
     cost..........................     4,652      5,927     (2,778)    (3,209)      2,660        2,926
  Unrecognized transition
     obligation....................        --         --         --         --       5,785        6,429
                                     --------   --------   --------   --------    --------     --------
  Net amount recognized............  $ 85,648   $ 95,786   $(40,024)  $(38,704)   $(24,551)    $(26,622)
                                     ========   ========   ========   ========    ========     ========
Amounts recognized in consolidated
  balance sheets consist of:
  Prepaid benefit cost.............  $     --   $ 95,786   $     --   $     --    $     --     $     --
  Accrued benefit liability........   (15,909)        --    (41,176)   (38,704)    (24,551)     (22,622)
  Intangible asset.................     4,652         --         --         --          --           --
  Accumulated other comprehensive
     income before tax.............    96,905         --      1,692         --          --           --
                                     --------   --------   --------   --------    --------     --------
  Net amount recognized............  $ 85,648   $ 95,786   $(40,024)  $(38,704)   $(24,551)    $(22,622)
                                     ========   ========   ========   ========    ========     ========
</Table>

     The accumulated benefit obligation for the Company's qualified, defined
benefit pension plan was $377.2 million and $330.5 million at December 31, 2003
and 2002, respectively. The accumulated benefit

                                       F-19

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

obligation for the Company's non-qualified defined benefit plans was $42.2
million and $38.7 million at December 31, 2003 and 2002, respectively.

     Information for pension plans with an accumulated benefit obligation in
excess of plan assets:

<Table>
<Caption>
                                                            PENSION BENEFITS
                                                  -------------------------------------
                                                  QUALIFIED PLAN    NON-QUALIFIED PLANS
                                                  ---------------   -------------------
                                                    2003     2002     2003       2002
                                                  --------   ----   --------   --------
                                                                   
Projected benefit obligation....................  $415,398   N/A    $47,732    $42,068
Accumulated benefit obligation..................   377,175   N/A     42,235     38,736
Fair value of plan assets.......................   361,265   N/A         --         --
</Table>

     Components of net periodic benefit cost are as follows:

<Table>
<Caption>
                                     PENSION BENEFITS          OTHER POSTRETIREMENT BENEFITS
                              ------------------------------   ------------------------------
                                2003       2002       2001       2003       2002       2001
                              --------   --------   --------   --------   --------   --------
                                                                   
Service cost................  $ 16,586   $ 11,903   $  9,678    $  803     $  802     $  818
Interest cost...............    27,169     26,347     22,001     4,353      4,048      3,917
Expected return on assets...   (32,806)   (30,301)   (28,428)       --         --         --
Amortization of actuarial
  loss......................     1,771        905         --     2,169      1,615      1,327
Amortization of prior
  service cost..............       844        848        877       266        266        266
Amortization of transition
  obligation................        --         --         --       643        643        643
                              --------   --------   --------    ------     ------     ------
Net periodic benefit cost...  $ 13,564   $  9,702   $  4,128    $8,234     $7,374     $6,971
                              ========   ========   ========    ======     ======     ======
</Table>

  ADDITIONAL INFORMATION

<Table>
<Caption>
                                                             PENSION BENEFITS
                                                      -------------------------------
                                                                        NON-QUALIFIED
                                                      QUALIFIED PLAN        PLANS
                                                      ---------------   -------------
                                                        2003     2002    2003    2002
                                                      --------   ----   ------   ----
                                                                     
Increase in intangible asset........................  $  4,652   $ --   $   --   $ --
Increase in additional minimum liability............   101,557     --    1,692     --
                                                      --------   ----   ------   ----
Decrease in other comprehensive income, before
  tax...............................................  $ 96,905   $ --   $1,692   $ --
                                                      ========   ====   ======   ====
</Table>

     Weighted-average assumptions used to determine benefit obligations at
December 31:

<Table>
<Caption>
                                                                                OTHER
                                                                           POSTRETIREMENT
                                                       PENSION BENEFITS       BENEFITS
                                                       -----------------   ---------------
                                                        2003      2002      2003     2002
                                                       -------   -------   ------   ------
                                                                        
Discount rate........................................   6.25%     7.00%    6.25%    7.00%
Rate of compensation increase........................   4.25%     4.25%      N/A      N/A
</Table>

     Weighted-average assumptions used to determine net periodic benefit cost
for years ended December 31:

<Table>
<Caption>
                                         PENSION BENEFITS      OTHER POSTRETIREMENT BENEFITS
                                       ---------------------   ------------------------------
                                       2003    2002    2001      2003       2002       2001
                                       -----   -----   -----   --------   --------   --------
                                                                   
Discount rate........................  7.00%   7.25%   7.50%    7.00%      7.25%      7.50%
Rate of long-term return on plan
  assets.............................  8.50%   9.50%   9.50%      N/A        N/A        N/A
Rate of compensation increase........  4.25%   4.75%   4.75%      N/A        N/A        N/A
</Table>

                                       F-20

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company employs a building block approach in determining the long-term
rate of return for the assets in the qualified, defined benefit pension plan.
Historical markets are studied and long-term historical relationships between
equities and fixed income are preserved consistent with the widely-accepted
capital market principle that assets with higher volatility generate a greater
return over the long run. Current market factors, such as inflation and interest
rates, are evaluated before long-term capital market assumptions are determined.
Diversification and rebalancing of the plan assets are properly considered as
part of establishing the long-term portfolio return. Peer data and historical
returns are reviewed to check for reasonability and appropriateness.

     Assumed health care cost trend rates at December 31:

<Table>
<Caption>
                                                              2003    2002
                                                              ----    ----
                                                                
Health care cost trend rate assumed for next year...........   9.0%   10.0%
Rate of which the cost trend is assumed to decline (ultimate
  trend rate)...............................................  5.50%   5.50%
Year that rate reaches ultimate trend rate..................  2008    2008
</Table>

     Assumed health care cost trend rates have a significant effect on the
amounts reported for the health care plans. A one-percentage point change in the
assumed health care cost trend rate at December 31, 2003 would have the
following effects:

<Table>
<Caption>
                                                              1-PERCENTAGE   1-PERCENTAGE
                                                                 POINT          POINT
                                                                INCREASE       DECREASE
                                                              ------------   ------------
                                                                       
Effect on total of service and interest cost................     $  256        $  (241)
Effect on postretirement benefit obligation.................      4,088         (3,856)
</Table>

  PLAN ASSETS

     The Company's qualified, defined benefit pension plan weighted-average
asset allocations at December 31, 2003 and December 31, 2002, by asset category,
are as follows:

<Table>
<Caption>
                                                              2003   2002   TARGET
                                                              ----   ----   ------
                                                                   
Asset category
U.S. equity securities......................................   60%    54%     55%
International equity securities.............................   10%     9%     10%
Fixed income securities and bonds...........................   30%    37%     35%
                                                              ----   ----    ----
Total.......................................................  100%   100%    100%
                                                              ====   ====    ====
</Table>

     The Company has a Statement of Pension Investment Policies and Objectives
(the "Statement") that guides the retirement plan committee in its mission to
effectively monitor and supervise the pension plan assets. Two general
investment goals are reflected in the Statement: 1) the investment program for
the pension plan should provide returns which improve the funded status of the
plan over time and reduce the Company's pension costs; and 2) the Company
expects to receive above-average performance from the pension portfolio's
managers in exchange for the fees paid to them. As a result, the total fund's
annualized return before fees should, over a five year horizon, exceed the
annualized, weighted total rate of return of the following customized index by
one percentage point: S&P 500 (weighted 55%), EAFE Index (weighted 10%), and
Lehman Brothers Aggregate Bond Index (weighted 35%) and rank in the top 35
percent on the Hewitt Associates' pension fund universe.

  CASH FLOW

     The Company expects to contribute approximately $12 million to its defined
benefit pension plans and $7 million to its other postretirement benefits plans
in 2004.

                                       F-21

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  OTHER BENEFIT PLANS

     Certain eligible employees are covered by defined contribution plans. The
expense for these plans was $12.7 million, $14.6 million and $11.0 million for
2003, 2002 and 2001, respectively.

15.  EQUITIES

     The authorized capital stock at December 31, 2003 consists of 2,000 shares
of Class A Common, $1,000 par value; 50,000 shares of Class B Common, $1 par
value; 500 shares of nonvoting Class C Common, $1,000 par value; 10,000 shares
of nonvoting Class D Common, $1 par value; and 1,000,000 shares of nonvoting, 8%
non-cumulative Preferred, $10 par value.

     The following details the activity in membership shares during the three
years ended December 31, 2003:

<Table>
<Caption>
                                                            NUMBER OF SHARES
                                                 ---------------------------------------
                                                           COMMON
                                                 ---------------------------
                                                   A       B      C      D     PREFERRED
                                                 -----   -----   ---   -----   ---------
                                                                
December 31, 2000..............................  1,166   5,890   197   1,500    97,434
  New Members..................................     47     716    18     364        --
  Redemptions..................................    (41)   (739)  (15)   (426)   (4,865)
                                                 -----   -----   ---   -----    ------
December 31, 2001..............................  1,172   5,867   200   1,438    92,569
  New Members..................................      3     321     2     137        --
  Redemptions..................................    (48)   (981)   (8)   (470)   (6,289)
                                                 -----   -----   ---   -----    ------
December 31, 2002..............................  1,127   5,207   194   1,105    86,280
  New Members..................................      3     247    --     156        --
  Redemptions..................................    (36)   (540)   (4)   (119)   (2,762)
                                                 -----   -----   ---   -----    ------
December 31, 2003..............................  1,094   4,914   190   1,142    83,518
                                                 =====   =====   ===   =====    ======
</Table>

     Patronage refunds to members of $40.0 million, $96.9 million and $70.6
million for the years ended December 31, 2003, 2002 and 2001, respectively, are
based on earnings in specific patronage or product categories and in proportion
to the business each member does within each category. For 2003, Land O'Lakes
will issue qualified patronage refunds in the amount of $40.0 million. Qualified
patronage refunds are tax deductible by the Company when qualified written
notices of allocation are issued and non-qualified patronage refunds are tax
deductible when redeemed with cash. The Company will not issue any non-qualified
patronage refunds for 2003.

     The allocation to retained earnings of $42.5 million in 2003, $12.3 million
in 2002 and $(1.8) million in 2001 represents earnings or (losses) generated by
non-member businesses plus amounts under the retained earnings program as
provided in the bylaws of the Company.

16.  ACQUISITIONS AND DIVESTITURES

     During 2003, Land O'Lakes divested of a feed business in Taiwan for $0.4
million in cash, which resulted in a loss of $0.7 million. The Company also
divested a powdered cocoa business for $1.4 million in cash, which resulted in a
gain of $1.4 million.

     Proceeds from divestitures in 2002 totaled $22.4 million. The Company
divested its dairy foods and feed operations in Poland for $4.2 million in cash
and $6.3 million in debt assumed, which resulted in a gain of $1.3 million. Net
cash proceeds were $11.0 million on a divestiture of a seed coating business in
Idaho and a seed inoculation business in Brazil, which resulted in a gain of
$4.0 million. Other divestitures in 2002 resulted in net cash proceeds of $0.9
million and a loss of $0.3 million.

                                       F-22

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     On October 11, 2001, the Company acquired 100% of the outstanding stock of
Purina Mills, Inc. ("Purina Mills"), a lifestyle feed business. The results of
operations for Purina Mills are included in the consolidated financial
statements since that date. The aggregate purchase price was approximately $359
million, net of cash acquired, of which $247 million represented cash payments
for stock and acquisition costs and $112 million represented debt retirement.
The unaudited pro forma results of operations for the year ended December 31,
2001 would have reflected net sales of $6,530.2 million and net earnings of
$71.2 million for the Company assuming the Purina Mills acquisition had occurred
on January 1, 2001. The unaudited pro forma results of operations are for
informational purposes only and do not purport to represent what the Company's
results of operations would have been if the acquisition had actually occurred
on that date.

17.  RESTRUCTURING AND IMPAIRMENT CHARGES

     A summary of restructuring and impairment charges is as follows:

<Table>
<Caption>
                                                            2003     2002      2001
                                                           ------   -------   -------
                                                                     
Restructuring charges (reversals)........................  $3,532   $13,173   $(4,067)
Impairment charges.......................................   3,954    18,239     7,800
                                                           ------   -------   -------
Total restructuring and impairment charges...............  $7,486   $31,412   $ 3,733
                                                           ======   =======   =======
</Table>

  RESTRUCTURING CHARGES

     In 2003, the Company recorded restructuring charges of $3.5 million. Of
this amount, Dairy Foods recorded restructuring charges of $1.0 million which
represented severance costs for 44 employees as a result of closing a facility
in Perham, MN and $1.6 million for severance related to the closure of a
facility in Volga, SD. Feed recorded a restructuring charge of $0.6 million for
severance costs related to closing feed plants, and Seed recorded a
restructuring charge of $0.3 million for severance costs related to closing a
facility. The balance remaining to be paid at December 31, 2003 for employee
severance and outplacement costs was $4.2 million.

     In 2002, the Company recorded restructuring charges of $13.2 million. In
the Dairy Foods segment, the Company recorded a $4.4 million restructuring
charge related to employee severance and outplacement costs for 374 employees at
various locations. In the Feed segment, the Company recorded an $8.8 million
restructuring charge related to employee severance and outplacement costs for
375 employees at various locations.

     In 2001, the Company recorded a restructuring reversal of $4.1 million.
Dairy Foods recorded a restructuring charge of $1.7 million for severance costs
for 63 production employees resulting from the consolidation of production
facilities. Feed reversed $5.8 million of a prior-year restructuring charge
primarily due to a change in business strategy following the Purina Mills
acquisition, which resulted in the decision to continue to operate plants that
were held for sale at December 31, 2000.

  IMPAIRMENT CHARGES

     In 2003, the Company recorded impairment charges of $4.0 million.
Impairment charges of $1.4 million in the Feed segment, $0.5 million in the Seed
segment and $0.5 million in the Swine segment were recognized for write-downs of
certain assets to their estimated fair value. The Company recorded goodwill
impairments in the Seed and Swine segments for $1.0 million and $0.6 million,
respectively.

     In 2002, the Company recorded impairment charges of $18.2 million. In the
Dairy Foods segment, the Company recorded a $15.1 million impairment charge,
which was related primarily to the write-down of impaired plant assets held for
sale to their estimated fair value. In the Feed segment, the Company recorded an
$3.1 million impairment charge, which was primarily related to the write-down of
impaired plant assets held for sale to their estimated fair value.

                                       F-23

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In 2001, the Company recorded impairment charges of $7.8 million. The Feed
segment recorded an impairment charge of $6.0 million related to the Company's
feed operation in Mexico held for sale at December 31, 2001 in order to value
the business at its expected selling price less costs of disposal. Swine
recorded an impairment charge of $1.8 million to reduce undeveloped land with
permit issues to its estimated fair value.

18.  GAIN ON LEGAL SETTLEMENTS

     Gains on legal settlements were $22.8 million, $155.5 million and $3.0
million in 2003, 2002 and 2001, respectively. The gains represent cash received
from product suppliers against whom the Company alleged certain price-fixing
claims.

19.  OTHER (INCOME) EXPENSE, NET

<Table>
<Caption>
                                                           2003      2002      2001
                                                          -------   -------   -------
                                                                     
(Gain) loss on sale of investments......................  $  (877)  $   933   $  (336)
Gain on divestitures of businesses......................     (684)   (4,992)       --
Gain on sale of intangibles.............................     (550)   (4,184)       --
Loss on extinguishment of debt..........................      552        --    23,453
                                                          -------   -------   -------
Total other (income) expense, net.......................  $(1,586)  $(8,243)  $23,177
                                                          =======   =======   =======
</Table>

     In 2003, the Company recorded a $0.9 million gain on sale of an investment
in a swine joint venture within the Feed segment. In 2002, the Company recorded
a loss of $0.9 million, which was primarily due to the sale of an investment in
the Feed segment. In 2001, the Company recorded a $0.3 million gain on the sale
of investments, primarily in the Agronomy segment.

     In 2003, the divestiture of a powdered cocoa business in Dairy Foods
resulted in a gain of $1.4 million, which was partially offset by the loss on a
divestiture of a Feed business in Taiwan. The Company recorded a gain on
divestitures of businesses of $5.0 million in 2002, primarily from the sale of a
seed coating business in Idaho and a seed inoculation business in Brazil.

     In 2003, the Company recorded a $0.6 million gain on the sale of a customer
list relating to the divestiture of a joint venture in Taiwan. In 2002, the
Company recorded a $4.2 million gain on the sale of a customer list pertaining
to the feed phosphate distribution business.

     In 2003, a prepayment penalty on Term loan B resulted in a loss of $0.5
million. In 2001, the early extinguishment of previous credit facilities
resulted in a loss of $23.5 million.

20.  COMMITMENTS AND CONTINGENCIES

     The Company leases various equipment and real properties under long-term
operating leases. Total rental expense was $51.7 million in 2003, $44.4 million
in 2002 and $34.8 million in 2001. Most of the leases require payment of
operating expenses applicable to the leased assets. Management expects that in
the normal course of business most leases that expire will be renewed or
replaced by other leases.

     Minimum lease commitments under noncancelable operating leases at December
31, 2003, total $117.0 million composed of $31.7 million for 2004, $28.4 million
for 2005, $20.0 million for 2006, $14.4 million for 2007, $12.1 million for 2008
and $10.4 million for later years.

     At December 31, 2003 the Company had $110.0 million in obligations under
capital lease, which represents the present value of the future minimum lease
payments for the leases of CPI and MoArk. CPI leases the real property and
certain equipment relating to its cheese manufacturing and whey processing plant
in Tulare, CA. CPI had a lease balance of $99.2 million at December 31, 2003.
The entire lease balance of $108.3 million at December 31, 2002 was classified
as a current liability as CPI was in default of covenants at

                                       F-24

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

that time. MoArk leases land, buildings and equipment at various locations.
MoArk had a lease balance of $10.8 million at December 31, 2003.

     Minimum commitments for obligations under capital leases at December 31,
2003, total $110.0 million composed of $10.4 million for 2004, $10.1 million for
2005, $10.2 million for 2006, $10.2 million for 2007, $10.2 million for 2008 and
$58.9 million for later years.

     At December 31, 2003, Land O'Lakes had capital commitments of $7.6 million
for equipment and construction in progress at the CPI facility.

     The Company is currently and from time to time involved in litigation and
environmental claims incidental to the conduct of business. The damages claimed
in some of these cases are substantial. Although the amount of loss that may
result from these matters cannot be ascertained with certainty, the Company does
not currently believe that, in the aggregate, they will result in a loss
material to the Company's consolidated financial condition, future results of
operations or cash flows.

     On February 24, 2004, Cache La Poudre Feeds, LLC ("Cache") filed a lawsuit
in the United States District Court for the District of Colorado against the
Company, Land O'Lakes Farmland Feed LLC and certain named officers thereof
claiming trademark infringement with respect to certain animal feed sales under
the Profile trade name. Cache seeks damages of at least $132.8 million, which,
it claims, is the amount the named entities generated in gains, profits and
advantages from using the Profile trade name. In response to Cache's complaint,
the Company denied any wrongdoing and pursued certain counterclaims against
Cache relating to, among other things, trademark infringement, and other claims
against Cache and Cache's attorneys for, among other things, libel and slander.
In addition, the Company believes that Cache's calculation of the Company's
gains, profits and advantages generated from using the Profile trade name were
grossly overstated. The Company believes that sales revenue generated from the
sale of products carrying the Profile trade name are immaterial. Although the
amount of any loss that may result from this matter cannot be ascertained with
certainty, we do not currently believe that it will result in a loss material to
our consolidated financial condition, future results of operations or cash flow.

     In the third quarter of 2003, three separate lawsuits were filed against
the Company by Ohio alpaca producers in which it is alleged that the Company
manufactured and sold animal feed that caused the death of, or damage to,
certain of the producers' alpacas. It is possible that additional lawsuits or
claims relating to this matter could be brought against the Company. Although
the amount of any loss that may result from these matters cannot be ascertained
with certainty, we do not currently believe that, in the aggregate, they will
result in losses material to our consolidated financial condition, future
results of operations or cash flows.

     In a letter dated January 18, 2001, the Company was identified by the
United States Environmental Protection Agency ("EPA") as a potentially
responsible party for the hazardous waste located at the Hudson Refinery
Superfund Site in Cushing, Oklahoma. The letter invited the Company to enter
into negotiations with the EPA for the performance of a remedial investigation
and feasibility study in connection with the site, and also demanded that the
Company reimburse the EPA approximately $8.9 million for remediation expenses
already incurred at the site. The Company has responded to the EPA in March 2001
denying any responsibility. No further communication has been received from the
EPA.

21.  SEGMENT INFORMATION

     The Company operates in six segments: Dairy Foods, Feed, Seed, Swine,
Agronomy and Layers.

     The Dairy Foods segment produces, markets and sells products such as
butter, spreads, cheese, and other dairy related products. Products are sold
under well-recognized national brand names including LAND O LAKES, the Indian
Maiden logo and Alpine Lace, as well as under regional brand names such as New
Yorker.

                                       F-25

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Feed segment is largely made up of a 92% ownership position in Land
O'Lakes Farmland Feed LLC ("Land O'Lakes Farmland Feed"). Land O'Lakes Farmland
Feed develops, produces, markets and distributes animal feeds such as ingredient
feed, formula feed, milk replacers, vitamins and additives.

     The Seed segment is a supplier and distributor of crop seed products in the
United States. A variety of crop seed is sold, including alfalfa, soybeans,
corn, forage and turf grasses.

     The Swine segment has three programs: farrow-to-finish, swine aligned and
cost-plus. The farrow-to-finish program produces and sells market hogs. The
swine aligned program raises feeder pigs which are sold to local member
cooperatives. The cost-plus program provides minimum hog price guarantees to
producers in exchange for swine feed sales and profit participation.

     The Agronomy segment consists primarily of the Company's 50% ownership in
Agriliance LLC ("Agriliance"), which is accounted for under the equity method.
Agriliance markets and sells two primary product lines: crop protection
(including herbicides and pesticides) and crop nutrients (including fertilizers
and micronutrients).

     The Layers segment consists of the Company's joint venture in MoArk, which
was consolidated as of July 1, 2003. MoArk produces and markets shell eggs and
egg products that are sold at retail and wholesale for consumer and industrial
use throughout the United States.

     The Company allocates corporate administration expense to all of its
business segments, both directly and indirectly. Corporate staff functions that
are able to determine actual services provided to each segment allocate expense
on a direct and predetermined basis. All other corporate staff functions
allocate expense indirectly based on each segment's percentage of total invested
capital. A majority of corporate administrative expense is allocated directly.

<Table>
<Caption>
                                                                                                         OTHER/
                               DAIRY FOODS      FEED        SEED      SWINE     AGRONOMY     LAYERS    ELIMINATION   CONSOLIDATED
                               -----------   ----------   --------   --------   ---------   --------   -----------   ------------
                                                                                             
FOR THE YEAR ENDED DECEMBER
  31, 2003
  Net sales..................  $2,969,380    $2,467,207   $479,309   $ 91,187   $     --    $317,829    $ (4,456)     $6,320,456
  Cost of sales(1)...........   2,797,079     2,179,115    416,213     88,581         --     264,727     (10,468)      5,735,247
  Selling, general and
    administrative...........     141,368       229,989     46,354      5,285     13,993      24,598       6,754         468,341
  Restructuring and
    impairment charges.......       2,605         1,962      1,775      1,144         --          --          --           7,486
  Interest expense (income),
    net......................      29,107        28,133      3,384      5,882      9,019       9,869      (2,446)         82,948
  Gain on legal
    settlements..............        (103)      (22,429)        --         --         --        (310)         --         (22,842)
  Other (income) expense,
    net......................      (1,384)         (727)        --         --         --          --         525          (1,586)
  Equity in (earnings) loss
    of affiliated
    companies................      (4,952)       (1,641)        --        105    (36,237)    (14,480)         60         (57,145)
  Minority interest in
    earnings of
    subsidiaries.............          --         6,366         --         --         --          --          --           6,366
                               ----------    ----------   --------   --------   --------    --------    --------      ----------
  Earnings (loss) before
    income taxes.............  $    5,660    $   46,439   $ 11,583   $ (9,810)  $ 13,225    $ 33,425    $  1,119      $  101,641
                               ==========    ==========   ========   ========   ========    ========    ========      ==========
</Table>

                                       F-26

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                                                                         OTHER/
                               DAIRY FOODS      FEED        SEED      SWINE     AGRONOMY     LAYERS    ELIMINATION   CONSOLIDATED
                               -----------   ----------   --------   --------   ---------   --------   -----------   ------------
                                                                                             
FOR THE YEAR ENDED DECEMBER
  31, 2002
  Net sales..................  $2,903,144    $2,444,668   $406,871   $ 83,239   $     --    $     --    $  8,942      $5,846,864
  Cost of sales(1)...........   2,743,882     2,155,342    353,852     93,482         --          --       3,865       5,350,423
  Selling, general and
    administrative...........     156,016       235,835     44,272      5,795     18,885       2,120       7,725         470,648
  Restructuring and
    impairment charges.......      19,647        11,765         --         --         --          --          --          31,412
  Interest expense (income),
    net......................      20,136        36,427      4,318      5,521      9,469       4,509      (1,709)         78,671
  Gain on legal
    settlements..............      (3,166)     (152,378)        --         --         --          --          --        (155,544)
  Other (income) expense,
    net......................      (1,796)       (2,642)    (3,956)       119         --          --          32          (8,243)
  Equity in loss (earnings)
    of affiliated
    companies................         580        (1,560)        75      1,491    (26,598)      2,915         422         (22,675)
  Minority interest in (loss)
    earnings of
    subsidiaries.............         (21)        5,380         19         --         --          --         109           5,487
                               ----------    ----------   --------   --------   --------    --------    --------      ----------
  (Loss) earnings before
    income taxes.............  $  (32,134)   $  156,499   $  8,291   $(23,169)  $ (1,756)   $ (9,544)   $ (1,502)     $   96,685
                               ==========    ==========   ========   ========   ========    ========    ========      ==========
FOR THE YEAR ENDED DECEMBER
  31, 2001
  Net sales..................  $3,469,279    $1,864,021   $413,567   $109,895   $     --    $     --    $  8,096      $5,864,858
  Cost of sales(1)...........   3,233,856     1,691,309    354,175     96,980         --          --       2,285       5,378,605
  Selling, general and
    administrative...........     168,940       133,438     49,127      5,155     16,511         329       8,829         382,329
  Restructuring and
    impairment charges.......       1,661           272         --      1,800         --          --          --           3,733
  Interest expense (income),
    net......................      20,046        13,786      6,268      6,182      8,057       3,281      (1,936)         55,684
  Gain on legal
    settlements..............          --        (2,996)        --         --         --          --          --          (2,996)
  Other expense (income),
    net......................          --            --         66         --       (117)         --      23,168          23,117
  Equity in (earnings) loss
    of affiliated
    companies................      (4,940)       (4,437)       324     (3,325)   (34,704)     (1,771)        270         (48,583)
  Minority interest in (loss)
    earnings of
    subsidiaries.............      (1,000)        7,992          6         --         --          --        (116)          6,882
                               ----------    ----------   --------   --------   --------    --------    --------      ----------
  Earnings (loss) before
    income taxes.............  $   50,716    $   24,657   $  3,601   $  3,103   $ 10,253    $ (1,839)   $(24,404)     $   66,087
                               ==========    ==========   ========   ========   ========    ========    ========      ==========
2003
  Total assets...............  $  948,706    $  945,497   $439,858   $ 69,294   $423,341    $315,555    $255,905      $3,398,156
  Depreciation and
    amortization.............      42,958        44,895      2,156      3,548      6,101       6,326      14,784         120,768
  Capital expenditures.......      28,220        24,049        542      5,060         --       3,769      12,412          74,052
2002
  Total assets...............  $  936,297    $1,087,432   $448,039   $ 73,883   $426,696    $ 58,332    $215,643      $3,246,322
  Depreciation and
    amortization.............      36,831        46,555      3,023      3,829      6,090         873       9,561         106,762
  Capital expenditures.......      32,347        26,047        573      3,126         --          --      25,344          87,437
2001
  Total assets...............  $  730,365    $  981,229   $379,912   $ 77,911   $411,738    $ 60,364    $449,859      $3,091,378
  Depreciation and
    amortization.............      42,466        31,707      5,008      5,575      6,321         329       5,882          97,288
  Capital expenditures.......      37,749        24,872      2,685      7,310         --          --      11,320          83,936

(1) Cost of sales includes unrealized hedging (gains) losses of:
  2003.......................  $   (3,035)   $  (11,802)  $ (2,645)  $ (1,980)  $     --    $     --    $     --      $  (19,462)
  2002.......................         394          (154)    (2,265)       888         --          --          --          (1,137)
  2001.......................         139         3,735      2,265        423         --          --          --           6,562
</Table>

                                       F-27

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

22.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<Table>
<Caption>
                             FIRST        SECOND       THIRD        FOURTH
                            QUARTER      QUARTER      QUARTER      QUARTER     FULL YEAR
                           ----------   ----------   ----------   ----------   ----------
                                                                
2003
Net sales................  $1,454,452   $1,396,043   $1,580,288   $1,889,673   $6,320,456
Gross profit.............     125,549      124,923      133,969      200,768      585,209
Net (loss) earnings......        (371)      44,681       (1,363)      40,591       83,538
</Table>

<Table>
<Caption>
                             FIRST        SECOND       THIRD        FOURTH
                            QUARTER      QUARTER      QUARTER      QUARTER     FULL YEAR
                           ----------   ----------   ----------   ----------   ----------
                                                                
2002
Net sales................  $1,532,233   $1,419,769   $1,371,735   $1,523,127   $5,846,864
Gross profit.............     147,975      123,903      112,732      111,831      496,441
Net (loss) earnings......        (976)      48,296      (11,988)      63,555       98,887
</Table>

23.  RELATED PARTY TRANSACTIONS

     The Company has a 50% voting interest in Melrose Dairy Proteins, LLC, a
joint venture with Dairy Farmers of America formed in April 2001. For the years
ended December 31, 2003, 2002 and 2001, the Company purchased $15.1 million,
$18.6 million and $1.3 million, respectively, in product from the venture and
sold $95.2 million, $96.1 million and $63.2 million, respectively, in product to
the venture.

     The Company has a 50% voting interest in Agriliance LLC, a joint venture
with United Country Brands formed in July 2000. For the years ended December 31,
2003, 2002 and 2001, the Company sold services to the venture of $9.2 million,
$8.3 million and $7.1 million, respectively.

24.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

<Table>
<Caption>
                                             BALANCE AT
                                             BEGINNING    CHARGES TO              BALANCE AT
DESCRIPTION                                   OF YEAR      EXPENSE     OTHER(A)   END OF YEAR
- -----------                                  ----------   ----------   --------   -----------
                                                                      
Year ended December 31, 2003...............   $18,255       $5,222     $(3,925)     $19,552
Year ended December 31, 2002...............    22,954        5,094      (9,793)      18,255
Year ended December 31, 2001...............    17,870        1,871       3,213       22,954
</Table>

- ---------------

(a)  Includes accounts written-off, recoveries, acquisitions, and the impact of
     consolidations.

25.  CONSOLIDATING FINANCIAL INFORMATION

     The Company has entered into financing arrangements which are guaranteed by
the Company and certain of its wholly-owned and majority-owned subsidiaries and
limited liability companies (the "Guarantor Subsidiaries"). Such guarantees are
full, unconditional and joint and several.

     The following supplemental financial information sets forth, on an
unconsolidated basis, balance sheet, statement of operations and cash flow
information for the Company, Guarantor Subsidiaries and the Company's other
subsidiaries and limited liability companies (the "Non-Guarantor Subsidiaries").
The supplemental financial information reflects the investments of the Company
in the Guarantor and Non-Guarantor Subsidiaries using the equity method of
accounting.

                                       F-28


                               LAND O'LAKES, INC.

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2003

<Table>
<Caption>
                                         LAND          WHOLLY-       MAJORITY-
                                     O'LAKES, INC.      OWNED          OWNED
                                        PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                                        COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                     -------------   ------------   ------------   -------------   ------------   ------------
                                                       ($ IN THOUSANDS)
                                                                                                
                                                            ASSETS
Current assets:
  Cash and short-term
    investments....................   $   99,753       $  4,207       $     --       $  6,314      $        --     $  110,274
  Restricted cash..................       20,118             --             --             --               --         20,118
  Receivables, net.................      403,237         82,097        194,002        120,064         (159,254)       640,146
  Inventories......................      265,874         45,981        132,027         52,894               --        496,776
  Prepaid expenses.................      227,495          3,053         10,975          4,850               --        246,373
  Other current assets.............       33,968          2,318             --          5,720               --         42,006
                                      ----------       --------       --------       --------      -----------     ----------
    Total current assets...........    1,050,445        137,656        337,004        189,842         (159,254)     1,555,693
Investments........................    1,311,131            223         18,587         11,227         (834,527)       506,641
Property, plant and equipment,
  net..............................      246,803         13,357        228,100        136,371               --        624,631
Property under capital lease,
  net..............................           --             --             31        109,114               --        109,145
Goodwill...........................      183,665          3,224        121,993         64,201               --        373,083
Other intangibles..................        1,140          3,041         95,241          3,516               --        102,938
Other assets.......................       58,321          4,464         26,483         56,036          (19,279)       126,025
                                      ----------       --------       --------       --------      -----------     ----------
    Total assets...................   $2,851,505       $161,965       $827,439       $570,307      $(1,013,060)    $3,398,156
                                      ==========       ========       ========       ========      ===========     ==========

                                                   LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term
    obligations....................   $   62,802       $  2,927       $    165       $114,208      $   (99,399)    $   80,703
  Current portion of long-term
    debt...........................        1,786         56,430             --          6,055          (56,430)         7,841
  Current portion of obligations
    under capital lease............           --             --             --         10,399               --         10,399
  Accounts payable.................      566,170         59,621        110,238         38,706          (13,072)       761,663
  Accrued expenses.................      135,815         23,740         38,824         18,207               --        216,586
  Patronage refunds and other
    member equities payable........       19,449             --             --             --               --         19,449
                                      ----------       --------       --------       --------      -----------     ----------
    Total current liabilities......      786,022        142,718        149,227        187,575         (168,901)     1,096,641
Long-term debt.....................      984,884          9,769             --         79,729           (9,000)     1,065,382
Obligations under capital lease....           --             --             14         99,636               --         99,650
Employee benefits and other
  liabilities......................      129,606          1,256         28,803         18,055             (632)       177,088
Minority interests.................       54,337             --          2,561          5,841               --         62,739
Equities:
  Capital stock....................        2,125          1,216        502,506         95,745         (599,467)         2,125
  Member equities..................      882,547             --             --             --               --        882,547
  Accumulated other comprehensive
    loss...........................      (65,617)            --             --             --               --        (65,617)
  Retained earnings................       77,601          7,006        144,328         83,726         (235,060)        77,601
                                      ----------       --------       --------       --------      -----------     ----------
    Total equities.................      896,656          8,222        646,834        179,471         (834,527)       896,656
                                      ----------       --------       --------       --------      -----------     ----------
Commitments and contingencies
    Total liabilities and
      equities.....................   $2,851,505       $161,965       $827,439       $570,307      $(1,013,060)    $3,398,156
                                      ==========       ========       ========       ========      ===========     ==========
</Table>

                                       F-29


                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2003

<Table>
<Caption>
                               LAND         WHOLLY-       MAJORITY-
                             O'LAKES,        OWNED          OWNED
                            INC. PARENT   CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                              COMPANY      GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                            -----------   ------------   ------------   -------------   ------------   ------------
                                                               ($ IN THOUSANDS)
                                                                                     
Net sales.................  $3,195,165      $227,445      $2,349,658      $548,188        $     --      $6,320,456
Cost of sales.............   2,939,043       220,353       2,074,563       501,288              --       5,735,247
                            ----------      --------      ----------      --------        --------      ----------
Gross profit..............     256,122         7,092         275,095        46,900              --         585,209
Selling, general and
  administrative..........     202,418        13,246         220,856        31,821              --         468,341
Restructuring and
  impairment charges......       4,749           775           1,962            --              --           7,486
                            ----------      --------      ----------      --------        --------      ----------
Earnings (loss) from
  operations..............      48,955        (6,929)         52,277        15,079              --         109,382
Interest expense (income),
  net.....................      75,841         2,517            (941)        5,531              --          82,948
Gain on legal
  settlements.............     (19,633)           --          (3,209)           --              --         (22,842)
Other (income) expense,
  net.....................        (710)           --            (876)           --              --          (1,586)
Equity in (earnings) loss
  of affiliated
  companies...............    (110,466)           --          (1,421)      (10,179)         64,921         (57,145)
Minority interest in
  earnings (loss) of
  subsidiaries............       4,935            --              (8)        1,439              --           6,366
                            ----------      --------      ----------      --------        --------      ----------
Earnings (loss) before
  income taxes............      98,988        (9,446)         58,732        18,288         (64,921)        101,641
Income tax expense
  (benefit)...............      15,450        (2,935)             84         5,504              --          18,103
                            ----------      --------      ----------      --------        --------      ----------
Net earnings (loss).......  $   83,538      $ (6,511)     $   58,648      $ 12,784        $(64,921)     $   83,538
                            ==========      ========      ==========      ========        ========      ==========
</Table>

                                       F-30


                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2003

<Table>
<Caption>
                                             LAND         WHOLLY-       MAJORITY-
                                           O'LAKES,        OWNED          OWNED
                                          INC. PARENT   CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                                            COMPANY      GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                          -----------   ------------   ------------   -------------   ------------   ------------
                                                                             ($ IN THOUSANDS)
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net earnings (loss)....................   $  83,538      $ (6,511)      $ 58,648       $ 12,784        $(64,921)     $  83,538
 Adjustments to reconcile net earnings
   (loss) to net cash provided by
   operating activities:
   Depreciation and amortization........      55,451         1,956         39,549         16,076              --        113,032
   Amortization of deferred financing
     costs..............................       7,092            --             --            644              --          7,736
   Bad debt expense.....................       1,883           134          1,889          1,316              --          5,222
   Proceeds from patronage revolvement
     received...........................       5,000            --             --             --              --          5,000
   Non-cash patronage income............      (3,578)           --             --             --              --         (3,578)
   Receivable from legal settlement.....      90,707            --          6,000             --              --         96,707
   Deferred income tax expense..........      12,511            --             --             --              --         12,511
   (Increase) decrease in other
     assets.............................      (8,955)        4,628          1,475          3,375           5,342          5,865
   (Decrease) increase in other
     liabilities........................      (1,081)          (77)         3,265         (3,691)           (632)        (2,216)
   Restructuring and impairment
     charges............................       4,749           775          1,962             --              --          7,486
   Gain from divestitures of
     businesses.........................        (684)           --             --             --              --           (684)
   Equity in (earnings) loss of
     affiliated companies...............    (110,466)           --         (1,421)       (10,179)         64,921        (57,145)
   Minority interests...................       4,935            --             (8)         1,439              --          6,366
   Other................................     (11,248)           --           (876)            --              --        (12,124)
 Changes in current assets and
   liabilities, net of acquisitions and
   divestitures:
   Receivables..........................      29,020       (34,801)       (55,601)       (12,843)         28,792        (45,433)
   Inventories..........................     (14,440)       28,416        (23,534)        (4,383)             --        (13,941)
   Other current assets.................     (59,958)        3,268         (3,350)         1,788              --        (58,252)
   Accounts payable.....................      62,787        (8,708)        (7,325)         1,357          (6,562)        41,549
   Accrued expenses.....................      12,860        22,266         (6,537)         2,050           5,225         35,864
                                           ---------      --------       --------       --------        --------      ---------
 Net cash provided by operating
   activities...........................     160,123        11,346         14,136          9,733          32,165        227,503
CASH FLOWS FROM INVESTING ACTIVITIES:
 Additions to property, plant and
   equipment............................     (36,055)         (871)       (24,068)       (13,058)             --        (74,052)
 Payments for investments...............     (41,671)           --             --             --          31,374        (10,297)
 Net proceeds from divestitures of
   businesses...........................       1,815            --             --             --              --          1,815
 Proceeds from sale of investments......          --            --          3,000             --              --          3,000
 Proceeds from sale of property, plant
   and equipment........................      17,612            --          5,357             --              --         22,969
 Dividends from investments in
   affiliated companies.................      29,420            --          1,956          5,980              --         37,356
 Increase in restricted cash............     (20,118)           --             --             --              --        (20,118)
 Other..................................       2,818            --          1,287             --              --          4,105
                                           ---------      --------       --------       --------        --------      ---------
 Net cash (used) provided by investing
   activities...........................     (46,179)         (871)       (12,468)        (7,078)         31,374        (35,222)
CASH FLOWS FROM FINANCING ACTIVITIES:
 Increase (decrease) in short-term
   debt.................................      60,600           109           (207)       (16,654)        (32,165)        11,683
 Proceeds from issuance of long-term
   debt.................................     185,037            --             --             --              --        185,037
 Principal payments on long-term debt...    (289,608)       (8,961)            --         (6,341)             --       (304,910)
 Principal payments on obligations under
   capital lease........................          --            --             --         (9,590)             --         (9,590)
 Payments for debt issuance costs.......      (3,486)           --             --             --              --         (3,486)
 Payments for redemption of member
   equities.............................     (24,380)           --             --             --              --        (24,380)
 Other..................................        (688)           --             --         31,374         (31,374)          (688)
                                           ---------      --------       --------       --------        --------      ---------
 Net cash used by financing
   activities...........................     (72,525)       (8,852)          (207)        (1,211)        (63,539)      (146,334)
                                           ---------      --------       --------       --------        --------      ---------
 Net increase in cash...................      41,419         1,623          1,461          1,444              --         45,947
Cash and short-term investments at
 beginning of year......................      58,334         2,584         (1,461)         4,870              --         64,327
                                           ---------      --------       --------       --------        --------      ---------
Cash and short-term investments at end
 of year................................   $  99,753      $  4,207       $     --       $  6,314        $     --      $ 110,274
                                           =========      ========       ========       ========        ========      =========
</Table>

                                       F-31


                               LAND O'LAKES, INC.

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2002

<Table>
<Caption>
                                            LAND          WHOLLY-       MAJORITY-
                                        O'LAKES, INC.      OWNED          OWNED
                                           PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                                           COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        -------------   ------------   ------------   -------------   ------------   ------------
                                                        ($ IN THOUSANDS)
                                                                                                   
                                                             ASSETS
Current assets:
  Cash and short-term investments.....   $   58,334       $  2,584       $ (1,461)      $  4,870       $      --      $   64,327
  Receivables, net....................      472,165         30,057        150,447         45,377        (130,462)        567,584
  Receivable from legal settlement....       90,707             --          6,000             --              --          96,707
  Inventories.........................      254,517         74,397        108,493          8,979              --         446,386
  Prepaid expenses....................      176,541          4,840          7,625            240              --         189,246
  Other current assets................       12,868            337             --            673              --          13,878
                                         ----------       --------       --------       --------       ---------      ----------
    Total current assets..............    1,065,132        112,215        271,104         60,139        (130,462)      1,378,128
Investments...........................    1,163,031          1,102         20,777          2,496        (641,814)        545,592
Property, plant and equipment, net....      260,078         23,131        246,402         50,249              --         579,860
Property under capital lease, net.....           --             --             --        105,736              --         105,736
Goodwill..............................      187,755         13,172        121,673            813              --         323,413
Other intangibles.....................        4,243            723         96,455            349              --         101,770
Other assets..........................      150,909          2,738         27,064         45,049         (13,937)        211,823
                                         ----------       --------       --------       --------       ---------      ----------
    Total assets......................   $2,831,148       $153,081       $783,475       $264,831       $(786,213)     $3,246,322
                                         ==========       ========       ========       ========       =========      ==========

                                                    LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term obligations....   $   27,040       $  2,818       $     59       $ 66,174       $ (58,262)     $   37,829
  Current portion of long-term debt...      104,347         64,963             --             47         (64,794)        104,563
  Obligations under capital lease.....           --             --             --        108,279              --         108,279
  Accounts payable....................      503,851         68,329        117,563         18,553          (6,510)        701,786
  Accrued expenses....................      158,323          1,644         45,361          4,526          (5,225)        204,629
  Patronage refunds and other member
    equities payable..................       12,388             --             --             --              --          12,388
                                         ----------       --------       --------       --------       ---------      ----------
    Total current liabilities.........      805,949        137,754        162,983        197,579        (134,791)      1,169,474
Long-term debt........................      988,696         10,197             --         18,023          (9,608)      1,007,308
Employee benefits and other
  liabilities.........................       75,588          1,333         26,071          1,348              --         104,340
Minority interests....................       49,402             --             --          4,285              --          53,687
Equities:
  Capital stock.......................        2,190          1,084        507,956         61,123        (570,163)          2,190
  Member equities.....................      873,659             --             --             --              --         873,659
  Retained earnings...................       35,664          2,713         86,465        (17,527)        (71,651)         35,664
                                         ----------       --------       --------       --------       ---------      ----------
    Total equities....................      911,513          3,797        594,421         43,596        (641,814)        911,513
                                         ----------       --------       --------       --------       ---------      ----------
Commitments and contingencies
    Total liabilities and equities....   $2,831,148       $153,081       $783,475       $264,831       $(786,213)     $3,246,322
                                         ==========       ========       ========       ========       =========      ==========
</Table>

                                       F-32


                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2002

<Table>
<Caption>
                               LAND          WHOLLY-       MAJORITY-
                           O'LAKES, INC.      OWNED          OWNED
                              PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                              COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                           -------------   ------------   ------------   -------------   ------------   ------------
                                                               ($ IN THOUSANDS)
                                                                                      
Net sales................   $3,122,327       $225,407      $2,376,716      $122,414        $     --      $5,846,864
Cost of sales............    2,913,156        206,517       2,096,814       133,936              --       5,350,423
                            ----------       --------      ----------      --------        --------      ----------
Gross profit.............      209,171         18,890         279,902       (11,522)             --         496,441
Selling, general and
  administrative.........      216,575         20,748         222,139        11,186              --         470,648
Restructuring and
  impairment charges.....       19,784            362          11,266            --              --          31,412
                            ----------       --------      ----------      --------        --------      ----------
(Loss) earnings from
  operations.............      (27,188)        (2,220)         46,497       (22,708)             --          (5,619)
Interest expense
  (income), net..........       71,956          3,939           3,411          (635)             --          78,671
Gain on legal
  settlements............     (147,902)            --          (7,642)           --              --        (155,544)
Other (income) expense,
  net....................       (3,151)        (3,932)         (2,621)        1,461              --          (8,243)
Equity in (earnings) loss
  of affiliated
  companies..............      (47,970)           247          (1,021)           --          26,069         (22,675)
Minority interest in
  earnings of
  subsidiaries...........        4,454             --             231           802              --           5,487
                            ----------       --------      ----------      --------        --------      ----------
Earnings (loss) before
  income taxes...........       95,425         (2,474)         54,139       (24,336)        (26,069)         96,685
Income tax (benefit)
  expense................       (3,462)           911            (841)        1,190              --          (2,202)
                            ----------       --------      ----------      --------        --------      ----------
Net earnings (loss)......   $   98,887       $ (3,385)     $   54,980      $(25,526)       $(26,069)     $   98,887
                            ==========       ========      ==========      ========        ========      ==========
</Table>

                                       F-33


                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2002

<Table>
<Caption>
                                            LAND          WHOLLY-       MAJORITY-
                                        O'LAKES, INC.      OWNED          OWNED
                                           PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                                           COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        -------------   ------------   ------------   -------------   ------------   ------------
                                                                            ($ IN THOUSANDS)
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings (loss).................    $ 98,887        $ (3,385)      $ 54,980       $(25,526)       $(26,069)     $  98,887
  Adjustments to reconcile net
    earnings (loss) to net cash
    provided (used) by operating
    activities:
    Depreciation and amortization.....      53,222           3,693         43,879          2,905              --        103,699
    Amortization of deferred financing
      costs...........................       3,063              --             --             --              --          3,063
    Bad debt expense..................       1,894              --          3,200             --              --          5,094
    Proceeds from patronage
      revolvement received............       2,061              --             --             --              --          2,061
    Non-cash patronage income.........      (1,921)             --             --             --              --         (1,921)
    Receivable from legal
      settlement......................     (90,707)             --         (6,000)            --              --        (96,707)
    Deferred income tax benefit.......      (5,050)             --             --             --              --         (5,050)
    (Increase) decrease in other
      assets..........................     (87,897)         (2,204)        (3,801)         5,823           2,236        (85,843)
    Increase (decrease) in other
      liabilities.....................       7,501            (601)        (9,377)           176              --         (2,301)
    Restructuring and impairment
      charges.........................      19,784             362         11,266             --              --         31,412
    (Gain) loss on divestitures of
      businesses......................      (2,521)         (3,932)            --          1,461              --         (4,992)
    Equity in (earnings) loss of
      affiliated companies............     (47,970)            247         (1,021)            --          26,069        (22,675)
    Minority interests................       4,454              --            231            802              --          5,487
    Other.............................       9,496             488         (2,281)        (7,777)             --            (74)
  Changes in current assets and
    liabilities, net of acquisitions
    and divestitures:
    Receivables.......................      20,884           4,575        (11,509)        (4,901)        (35,136)       (26,087)
    Inventories.......................      18,205         (18,791)        (1,055)        (2,526)             --         (4,167)
    Other current assets..............     (26,286)          4,683           (653)            40              --        (22,216)
    Accounts payable..................      54,607           7,011          7,508            (38)         (6,434)        62,654
    Accrued expenses..................       4,032          (4,978)       (13,323)         1,178          (5,225)       (18,316)
                                          --------        --------       --------       --------        --------      ---------
  Net cash provided (used) by
    operating activities..............      35,738         (12,832)        72,044        (28,383)        (44,559)        22,008
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and
    equipment.........................     (54,164)         (1,176)       (25,995)        (6,102)             --        (87,437)
  Payments for investments............     (22,561)             (6)            --           (300)          6,641        (16,226)
  Net proceeds from divestitures of
    businesses........................      16,070              --             --             --              --         16,070
  Proceeds from sale of investments...      22,101           1,420          3,700            150              --         27,371
  Proceeds from sale of property,
    plant and equipment...............      17,472             241          6,600             --              --         24,313
  Dividends from investments in
    affiliated companies..............      22,832              --          3,726             --              --         26,558
  Other...............................       4,366              --            750             --              --          5,116
                                          --------        --------       --------       --------        --------      ---------
  Net cash provided (used) by
    investing activities..............       6,116             479        (11,219)        (6,252)          6,641         (4,235)
CASH FLOWS FROM FINANCING ACTIVITIES:
  (Decrease) increase in short-term
    debt..............................     (62,960)          5,574         (4,572)         4,175          67,901         10,118
  Proceeds from issuance of long-term
    debt..............................       8,004             313             --             23          (2,283)         6,057
  Principal payments on long-term
    debt..............................      (3,112)            (40)       (55,441)        (3,447)             --        (62,040)
  Payments for redemption of member
    equities..........................     (37,878)             --             --             --              --        (37,878)
  Other...............................       1,372              --         (1,246)        27,702         (27,700)           128
                                          --------        --------       --------       --------        --------      ---------
  Net cash (used) provided by
    financing activities..............     (94,574)          5,847        (61,259)        28,453          37,918        (83,615)
                                          --------        --------       --------       --------        --------      ---------
  Net decrease in cash................     (52,720)         (6,506)          (434)        (6,182)             --        (65,842)
Cash and short-term investments at
  beginning of year...................     111,054           9,090         (1,027)        11,052              --        130,169
                                          --------        --------       --------       --------        --------      ---------
Cash and short-term investments at end
  of year.............................    $ 58,334        $  2,584       $ (1,461)      $  4,870        $     --      $  64,327
                                          ========        ========       ========       ========        ========      =========
</Table>

                                       F-34


                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                                    LAND          WHOLLY-       MAJORITY-
                                O'LAKES, INC.      OWNED          OWNED
                                   PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                                   COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                -------------   ------------   ------------   -------------   ------------   ------------
                                                                    ($ IN THOUSANDS)
                                                                                           
Net sales.....................   $3,761,682       $215,187      $1,763,928      $124,061        $     --      $5,864,858
Cost of sales.................    3,485,592        180,692       1,599,083       113,238              --       5,378,605
                                 ----------       --------      ----------      --------        --------      ----------
Gross profit..................      276,090         34,495         164,845        10,823              --         486,253
Selling, general and
  administrative..............      210,807         31,625         125,188        14,709              --         382,329
Restructuring and impairment
  charges (reversals).........        9,461             --          (5,728)           --              --           3,733
                                 ----------       --------      ----------      --------        --------      ----------
Earnings (loss) from
  operations..................       55,822          2,870          45,385        (3,886)             --         100,191
Interest expense (income),
  net.........................       45,973          4,677           5,616          (582)             --          55,684
Gain on legal settlements.....       (2,996)            --              --            --              --          (2,996)
Other expense (income), net...       23,117             --              --            --              --          23,117
Equity in (earnings) loss of
  affiliated companies........      (82,388)            --          (2,577)           --          36,382         (48,583)
Minority interest in earnings
  (loss) of subsidiaries......        7,275             --             359          (752)             --           6,882
                                 ----------       --------      ----------      --------        --------      ----------
Earnings (loss) before income
  taxes.......................       64,841         (1,807)         41,987        (2,552)        (36,382)         66,087
Income tax (benefit)
  expense.....................       (6,647)           761              --           485              --          (5,401)
                                 ----------       --------      ----------      --------        --------      ----------
Net earnings (loss)...........   $   71,488       $ (2,568)     $   41,987      $ (3,037)       $(36,382)     $   71,488
                                 ==========       ========      ==========      ========        ========      ==========
</Table>

                                       F-35


                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                                            LAND          WHOLLY-       MAJORITY-
                                        O'LAKES, INC.      OWNED          OWNED
                                           PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR
                                           COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        -------------   ------------   ------------   -------------   ------------   ------------
                                                                            ($ IN THOUSANDS)
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings (loss).................   $   71,488       $ (2,568)      $ 41,987       $ (3,037)       $(36,382)     $   71,488
  Adjustments to reconcile net
    earnings (loss) to net cash
    provided (used) by operating
    activities:
    Depreciation and amortization.....       61,682          5,207         26,396          3,042              --          96,327
    Amortization of deferred financing
      charges.........................          961             --             --             --              --             961
    Bad debt expense..................        2,654             --           (783)            --              --           1,871
    Proceeds from patronage
      revolvement received............        2,895             --             --             --              --           2,895
    Non-cash patronage income.........       (4,999)            --             --             --              --          (4,999)
    Deferred income tax expense.......       20,096             --             --             --              --          20,096
    (Increase) decrease in other
      assets..........................      (41,611)           (71)        26,147            291           2,701         (12,543)
    Increase (decrease) in other
      liabilities.....................       84,202           (533)       (77,384)            88         (10,900)         (4,527)
    Restructuring and impairment
      charges (reversals).............        9,461             --         (5,728)            --              --           3,733
    Equity in (earnings) loss of
      affiliated companies............      (82,388)            --         (2,577)            --          36,382         (48,583)
    Minority interests................        7,275             --            359           (752)             --           6,882
    Other.............................      (11,756)            --          5,981           (378)             --          (6,153)
  Changes in current assets and
    liabilities, net of acquisitions
    and divestitures:
    Receivables.......................       57,537            464         (8,646)        (5,427)         (6,630)         37,298
    Inventories.......................       12,449         (1,952)        11,057           (415)             --          21,139
    Other current assets..............      (22,294)         2,263         19,967           (136)             --            (200)
    Accounts payable..................      124,532        (59,137)        (2,701)         1,666          60,042         124,402
    Accrued expenses..................      (10,815)        (1,217)       (24,480)           729              --         (35,783)
                                         ----------       --------       --------       --------        --------      ----------
  Net cash provided (used) by
    operating activities..............      281,369        (57,544)         9,595         (4,329)         45,213         274,304
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and
    equipment.........................      (46,240)        (1,475)       (19,353)       (16,868)             --         (83,936)
  Acquisitions, net of cash
    acquired..........................     (371,858)            --             --             --              --        (371,858)
  Payments for investments............      (31,630)          (278)       (20,883)        (1,405)          8,007         (46,189)
  Proceeds from sale of investments...        5,264             --             --             --              --           5,264
  Proceeds from sale of property,
    plant and equipment...............       29,940            145             --            139              --          30,224
  Dividends from investments in
    affiliated companies..............        3,548             --             --             --              --           3,548
  Other...............................       (3,156)            --          4,901             --              --           1,745
                                         ----------       --------       --------       --------        --------      ----------
  Net cash (used) provided by
    investing activities..............     (414,132)        (1,608)       (35,335)       (18,134)          8,007        (461,202)
CASH FLOWS FROM FINANCING ACTIVITIES:
  (Decrease) increase in short-term
    debt..............................      (80,726)        61,703          7,736          6,715         (49,240)        (53,812)
  Proceeds from issuance of long-term
    debt..............................    1,347,917             --             --         17,584           4,027       1,369,528
  Principal payments on long-term
    debt..............................     (922,823)           (55)        (8,702)        (3,524)             --        (935,104)
  Payments for debt issuance costs....      (20,265)            --             --             --              --         (20,265)
  Payments for redemption of member
    equities..........................      (46,896)            --             --             --              --         (46,896)
  Other...............................      (38,714)         7,140         37,354          1,849          (8,007)           (378)
                                         ----------       --------       --------       --------        --------      ----------
  Net cash provided (used) by
    financing activities..............      238,493         68,788         36,388         22,624         (53,220)        313,073
                                         ----------       --------       --------       --------        --------      ----------
  Net increase in cash................      105,730          9,636         10,648            161              --         126,175
Cash and short-term investments at
  beginning of year...................        5,324           (546)       (11,675)        10,891              --           3,994
                                         ----------       --------       --------       --------        --------      ----------
Cash and short-term investments at end
  of year.............................   $  111,054       $  9,090       $ (1,027)      $ 11,052        $     --      $  130,169
                                         ==========       ========       ========       ========        ========      ==========
</Table>

                                       F-36


                          INDEPENDENT AUDITORS' REPORT

The Board of Managers
Land O'Lakes Farmland Feed LLC:

     We have audited the accompanying consolidated balance sheets of Land
O'Lakes Farmland Feed LLC and subsidiaries as of December 31, 2003 and 2002, and
the related consolidated statements of operations, cash flows and equities for
each of the years in the three-year period ended December 31, 2003. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Land O'Lakes
Farmland Feed LLC and subsidiaries as of December 31, 2003 and 2002, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 2003 in conformity with accounting
principles generally accepted in the United States of America.

     In 2002, the Company adopted the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards No. 142, "Goodwill
and Other Intangible Assets."

                                          /s/ KPMG LLP

Minneapolis, Minnesota
January 30, 2004, except as to the tenth paragraph of Note 16, which is as of
February 24, 2004

                                       F-37


                         LAND O'LAKES FARMLAND FEED LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
                                                               ($ IN THOUSANDS)
                                                                   
                                     ASSETS
Current assets:
  Cash and short-term investments...........................  $     --   $    356
  Receivables, net..........................................   142,207    127,382
  Receivable from legal settlement..........................        --      6,000
  Inventories...............................................   138,982    113,078
  Prepaid expenses and other current assets.................    11,234      7,835
  Note receivable -- Land O'Lakes, Inc. ....................    61,961     29,493
                                                              --------   --------
     Total current assets...................................   354,384    284,144
Investments.................................................    19,889     22,973
Property, plant and equipment, net..........................   232,232    251,739
Goodwill....................................................   122,209    122,486
Other intangibles...........................................    95,446     96,804
Other assets................................................    29,149     28,762
                                                              --------   --------
     Total assets...........................................  $853,309   $806,908
                                                              ========   ========

                            LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term obligations..........................  $    165   $  2,000
  Accounts payable..........................................   113,981    121,219
  Accrued expenses..........................................    41,086     48,134
                                                              --------   --------
     Total current liabilities..............................   155,232    171,353
Employee benefits and other liabilities.....................    30,775     29,847
Minority interests..........................................     6,059      2,960
Equities:
  Contributed capital.......................................   515,376    515,376
  Accumulated other comprehensive loss......................    (1,692)        --
  Retained earnings.........................................   147,559     87,372
                                                              --------   --------
     Total equities.........................................   661,243    602,748
                                                              --------   --------
Commitments and contingencies
     Total liabilities and equities.........................  $853,309   $806,908
                                                              ========   ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-38


                         LAND O'LAKES FARMLAND FEED LLC

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                                 YEARS ENDED DECEMBER 31,
                                                           ------------------------------------
                                                              2003         2002         2001
                                                           ----------   ----------   ----------
                                                                     ($ IN THOUSANDS)
                                                                            
Net sales................................................  $2,462,427   $2,430,385   $1,837,377
Cost of sales............................................   2,176,067    2,144,014    1,672,385
                                                           ----------   ----------   ----------
Gross profit.............................................     286,360      286,371      164,992
Selling, general and administrative......................     227,689      226,381      127,185
Restructuring and impairment charges (reversals).........       1,962       11,266       (5,728)
                                                           ----------   ----------   ----------
Earnings from operations.................................      56,709       48,724       43,535
Interest (income) expense, net...........................        (892)       3,567        6,088
Gain on legal settlements................................      (3,209)      (7,642)          --
(Gain) loss on sale of investments.......................        (876)       1,498           --
Gain on sale of intangible...............................          --       (4,184)          --
Equity in earnings of affiliated companies...............      (1,421)      (1,021)      (2,577)
Minority interest in earnings of subsidiaries............       1,431          900          878
                                                           ----------   ----------   ----------
Earnings before income taxes.............................      61,676       55,606       39,146
Income tax expense.......................................         918        1,152           --
                                                           ----------   ----------   ----------
Net earnings.............................................  $   60,758   $   54,454   $   39,146
                                                           ==========   ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-39


                         LAND O'LAKES FARMLAND FEED LLC

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                                YEARS ENDED DECEMBER 31,
                                                            ---------------------------------
                                                              2003        2002        2001
                                                            ---------   ---------   ---------
                                                                    ($ IN THOUSANDS)
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings............................................  $  60,758   $  54,454   $  39,146
  Adjustments to reconcile net earnings to net cash
     provided by operating activities:
     Depreciation and amortization........................     40,042      44,398      29,631
     Bad debt expense.....................................      1,889       3,200         775
     Receivable from legal settlement.....................      6,000      (6,000)         --
     Decrease (increase) in other assets..................        274      (4,079)     (4,759)
     Decrease in other liabilities........................       (558)     (9,200)     (6,017)
     Restructuring and impairment charges (reversals).....      1,962      11,266      (5,728)
     Equity in earnings of affiliated companies...........     (1,421)     (1,021)     (2,577)
     Minority interest in earnings of subsidiaries........      1,431         900         878
     (Gain) loss on sale of investments...................       (876)      1,498          --
     Gain on sale of intangible...........................         --      (4,184)         --
     Other................................................         --        (204)         --
  Changes in current assets and liabilities, net of
     acquisitions and divestitures:
     Receivables..........................................    (16,398)    (13,327)     36,431
     Inventories..........................................    (24,114)        372      10,436
     Other current assets.................................     (1,664)       (584)      6,272
     Accounts payable.....................................     (9,163)      4,177     (11,319)
     Accrued expenses.....................................    (11,003)    (12,080)    (17,864)
                                                            ---------   ---------   ---------
  Net cash provided by operating activities...............     47,159      69,586      75,305
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment..............    (24,415)    (26,054)    (21,931)
  Proceeds from sale of investments.......................      3,000       3,700          --
  Proceeds from sale of property, plant and equipment.....      5,357       6,600       5,211
  Dividends from affiliated companies.....................      1,959       3,726          --
  Other...................................................      1,287         750          --
                                                            ---------   ---------   ---------
     Net cash used by investing activities................    (12,812)    (11,278)    (16,720)
CASH FLOWS FROM FINANCING ACTIVITIES:
  (Decrease) increase in short-term debt..................     (2,235)     (2,600)      1,029
  Proceeds on note receivable from Land O'Lakes, Inc. ....    583,032     449,997     358,030
  Payments on borrowings to Land O'Lakes, Inc. ...........   (615,500)   (508,700)   (422,965)
  Capital contributions by members........................         --         332       8,340
                                                            ---------   ---------   ---------
  Net cash used by financing activities...................    (34,703)    (60,971)    (55,566)
  Net (decrease) increase in cash and short-term
     investments..........................................       (356)     (2,663)      3,019
Cash and short-term investments at beginning of year......        356       3,019          --
                                                            ---------   ---------   ---------
Cash and short-term investments at end of year............  $      --   $     356   $   3,019
                                                            =========   =========   =========
Supplemental schedule of noncash investing and financing
  activities:
  Capital contributions by members........................  $      --   $      --   $ 371,907
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-40


                         LAND O'LAKES FARMLAND FEED LLC

                      CONSOLIDATED STATEMENTS OF EQUITIES
              FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001

<Table>
<Caption>
                                                              ACCUMULATED      RETAINED
                                                                 OTHER         EARNINGS
                                               CONTRIBUTED   COMPREHENSIVE   (ACCUMULATED    TOTAL
                                                 CAPITAL         LOSS          DEFICIT)     EQUITIES
                                               -----------   -------------   ------------   --------
                                                                 ($ IN THOUSANDS)
                                                                                
Balance, December 31, 2000...................   $134,797        $    --        $ (6,228)    $128,569
Capital contributions:
  Purina Mills stock.........................    366,897             --              --      366,897
  Other......................................     13,350             --              --       13,350
Net earnings.................................         --             --          39,146       39,146
                                                --------        -------        --------     --------
Balance, December 31, 2001...................    515,044             --          32,918      547,962
  Purina Mills stock.........................        332             --              --          332
Net earnings.................................         --             --          54,454       54,454
                                                --------        -------        --------     --------
Balance, December 31, 2002...................    515,376             --          87,372      602,748
Net earnings.................................         --             --          60,758       60,758
Minimum pension liability adjustment.........         --         (1,692)             --       (1,692)
Other........................................         --             --            (571)        (571)
                                                --------        -------        --------     --------
Balance, December 31, 2003...................   $515,376        $(1,692)       $147,559     $661,243
                                                ========        =======        ========     ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-41


                         LAND O'LAKES FARMLAND FEED LLC

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2003 AND 2002
                           ($ IN THOUSANDS IN TABLES)

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  ORGANIZATION

     Land O'Lakes Farmland Feed LLC (the "Company") produces both commercial and
lifestyle feed for a variety of animals, including dairy cattle, beef cattle,
swine, poultry, horses, and other specialty animals.

     The Company was established in October 2000 through the combination of the
feed operations of Land O'Lakes, Inc. and Farmland Industries, Inc. Through
their relative contributions, Land O'Lakes, Inc. and Farmland Industries, Inc.
had ownership interests of 73.7% and 26.3%, respectively. The initial capital
contributions made by each of the members to the Company consisted primarily of
property, plant, and equipment and other long-lived assets. In October 2000, the
Company purchased inventories from the respective members. The merger was
accounted for as a purchase in accordance with APB No. 16, "Business
Combinations." As such, the contributions of Farmland Industries, Inc. were
recorded at fair value.

     In October 2001, an indirect subsidiary of Land O'Lakes, Inc. acquired
Purina Mills, Inc. and contributed the business to the Company. As a result,
Land O'Lakes, Inc. increased its direct and indirect ownership in the Company to
92%. Farmland Industries, Inc. retains an 8% ownership interest.

  REVENUE RECOGNITION

     The Company recognizes revenue when products are shipped and the customer
takes ownership and assumes risk of loss, collection of the relevant receivables
is probable, persuasive evidence of an arrangement exists and sales price is
fixed or determinable.

  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of the Company
and wholly owned and majority-owned subsidiaries and limited liability
companies. Intercompany transactions and balances have been eliminated. Certain
reclassifications have been made to the 2002 consolidated financial statements
to conform to the 2003 presentation.

  CASH AND SHORT-TERM INVESTMENTS

     Cash and short-term investments include short-term, highly liquid
investments with original maturities of three months or less.

  INVENTORIES

     Inventories are valued at the lower of cost or market. Cost is determined
on an average cost basis.

  DERIVATIVE COMMODITY INSTRUMENTS

     The Company uses derivative commodity instruments, primarily futures
contracts, to reduce the exposure to changes in commodity prices. These
contracts are not designated as hedges under Statement of Financial Accounting
Standards (SFAS) No. 133, "Accounting for Derivative Instruments and Hedging
Activities". The futures contracts are marked to market each month and gains and
losses are recognized in earnings.

                                       F-42

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INVESTMENTS

     The equity method of accounting is used for investments in which the
Company has significant influence. Generally, this represents ownership of at
least 20 percent and not more than 50 percent. Investments in less than 20
percent owned companies are stated at cost.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost. Depreciation is
calculated using the straight-line method over the estimated useful life (10 to
30 years for land improvements and buildings and building equipment, 5 to 10
years for machinery and equipment and 3 to 5 years for software) of the
respective assets in accordance with the straight-line method.

  GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill represents the excess of the purchase price of an acquired entity
over the amounts assigned to assets acquired and liabilities assumed. Upon
adoption of the remaining provisions of SFAS No. 142, "Goodwill and Other
Intangible Assets," on January 1, 2002, the Company no longer amortizes goodwill
except for goodwill related to the acquisition of cooperatives and the formation
of joint ventures.

     Other intangible assets consist primarily of trademarks, patents, and
agreements not to compete. Certain trademarks are not amortized because they
have indefinite lives. The remaining other intangible assets are amortized using
the straight-line method over the estimated useful lives, ranging from 2 to 15
years.

  RECOVERABILITY OF LONG-LIVED ASSETS

     The test for goodwill impairment is a two-step process, and is performed on
at least an annual basis. The first step is a comparison of the fair value of
the reporting unit (as defined) with its carrying amount, including goodwill. If
this step reflects impairment, then the loss would be measured as the excess of
recorded goodwill over its implied fair value. Implied fair value is the excess
of fair value of the reporting unit over the fair value of all identified assets
and liabilities. The Company assesses the recoverability of other long-lived
assets annually or whenever events or changes in circumstance indicate that
expected future undiscounted cash flows might not be sufficient to support the
carrying amount of an asset. The Company deems an asset to be impaired if a
forecast of undiscounted future operating cash flows is less than its carrying
amount. If an asset is determined to be impaired, the loss is measured as the
amount by which the carrying value of the asset exceeds its fair value.

  INCOME TAXES

     The Company's taxable operations pass directly to the joint venture owners
under the LLC organization. Income tax provisions are recorded for a
consolidated subsidiary.

  ADVERTISING AND PROMOTION COSTS

     Advertising costs are expensed as incurred. Advertising costs were $21.2
million, $17.9 million, and $7.9 million for the years ended December 31, 2003,
2002 and 2001, respectively.

  RESEARCH AND DEVELOPMENT

     Expenditures for research and development are charged to administrative
expense in the year incurred. Total research and development expenses for the
years ended December 31, 2003, 2002 and 2001 were $9.7 million, $9.8 million and
$5.3 million, respectively.

                                       F-43

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

2.  RECEIVABLES

     A summary of receivables at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Trade accounts..............................................  $ 35,983   $ 22,458
Notes and contracts.........................................    14,422     23,494
Notes from sale of trade receivables (see Note 3)...........    95,957     83,158
Other.......................................................     6,052      8,871
                                                              --------   --------
                                                               152,414    137,981
Less allowance for doubtful accounts........................    10,207     10,599
                                                              --------   --------
Total receivables, net......................................  $142,207   $127,382
                                                              ========   ========
</Table>

3.  RECEIVABLES PURCHASE FACILITY

     In December 2001, the Company along with Land O'Lakes, Inc., established a
$100.0 million receivables purchase facility with CoBank, ACB ("CoBank"). A
wholly-owned, unconsolidated special purpose entity ("SPE") was established to
purchase certain receivables from the Company and Land O'Lakes, Inc. CoBank has
been granted an interest in the pool of receivables owned by the SPE. The
transfers of the receivables from the Company to the SPE are structured as sales
and, accordingly, the receivables transferred to the SPE are not reflected in
the consolidated balance sheet. However, the Company retains credit risk related
to the repayment of the notes receivable with the SPE, which, in turn, is
dependent upon the credit risk of the SPE's receivables pool. Accordingly, the
Company has retained reserves for estimated losses. The Company expects no
significant gains or losses from the facility. At December 31, 2003, $20.0
million was outstanding under this facility. The total accounts receivable sold
were $2,165.9 million and $2,299.0 million in 2003 and 2002, respectively.

4.  INVENTORIES

     A summary of inventories at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Raw materials...............................................  $ 91,890   $ 83,187
Finished goods..............................................    47,092     29,891
                                                              --------   --------
Total inventories...........................................  $138,982   $113,078
                                                              ========   ========
</Table>

                                       F-44

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

5.  INVESTMENTS

     The Company's investments at December 31 are as follows:

<Table>
<Caption>
                                                               2003      2002
                                                              -------   -------
                                                                  
New Feeds, LLC..............................................  $ 3,145   $ 3,033
Agland Farmland Feed, LLC...................................    2,432     2,585
Pro-Pet, LLC................................................    2,219     2,326
Northern Country Feeds, LLC.................................    1,780     1,704
Calvo Alto Liquid, LLC......................................    1,302     1,302
Strauss Feeds, LLC..........................................    1,063     1,041
Dakotaland Feeds, LLC.......................................      896       744
Nutrikowi, LLC..............................................      876       876
Harmony Farms, LLC..........................................       --     2,435
Other.......................................................    6,176     6,927
                                                              -------   -------
Total investments...........................................  $19,889   $22,973
                                                              =======   =======
</Table>

     During 2003, the Company sold its interest in Harmony Farms, LLC for $3.0
million in cash and recorded a $0.9 million gain on the sale. During 2002 the
Company sold its interest in several equity joint ventures, including Iowa River
Feeds, LLC, Nutri-Tech Feeds LLC, T-PM Holding Company, and Northern Colorado
Feeds, LLC. These sales related to the integration efforts of the Purina Mills
acquisition. Proceeds from these sales were $3.7 million and resulted in a loss
of $1.5 million.

6.  PROPERTY, PLANT AND EQUIPMENT

     A summary of property, plant and equipment at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Machinery and equipment.....................................  $232,116   $211,649
Buildings and building equipment............................   105,506    108,551
Land and land improvements..................................    28,370     29,661
Construction in progress....................................     7,865     13,328
                                                              --------   --------
                                                               373,857    363,189
Less accumulated depreciation...............................   141,625    111,450
                                                              --------   --------
Total property, plant and equipment, net....................  $232,232   $251,739
                                                              ========   ========
</Table>

7.  GOODWILL AND OTHER INTANGIBLE ASSETS

     GOODWILL:  The Company adopted the remaining provisions of SFAS No. 142 on
January 1, 2002. Had SFAS No. 142 been effective January 1, 2001, net earnings
for 2001 would have been reported as follows:

<Table>
<Caption>
                                                   YEAR ENDED     YEAR ENDED     YEAR ENDED
                                                  DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                      2003           2002           2001
                                                  ------------   ------------   ------------
                                                                       
Net earnings....................................    $60,758        $54,454        $39,146
Add back: Goodwill amortization, net of tax.....         --             --            970
                                                    -------        -------        -------
Adjusted net earnings...........................    $60,758        $54,454        $40,116
                                                    =======        =======        =======
</Table>

                                       F-45

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The changes in the carrying amount of goodwill for the year ended December
31, 2003, are as follows.

<Table>
                                                            
Balance as of January 1, 2003...............................   $122,486
  Reclassifications to other intangibles....................        189
  Amortization expense......................................       (466)
                                                               --------
Balance as of December 31, 2003.............................   $122,209
                                                               ========
</Table>

     OTHER INTANGIBLE ASSETS:  A summary of other intangible assets at December
31 is as follows:

<Table>
<Caption>
                                                               2003      2002
                                                              -------   -------
                                                                  
Amortized other intangible assets
  Patents, less accumulated amortization of $2,311 and
     $1,106, respectively...................................  $14,111   $15,316
  Trademarks, less accumulated amortization of $350 and
     $262, respectively.....................................      532       621
  Other intangible assets, less accumulated amortization of
     $7,225 and $7,089, respectively........................    4,178     4,242
                                                              -------   -------
Total amortized other intangible assets.....................   18,821    20,179
Total non-amortized other intangible assets-trademarks......   76,625    76,625
                                                              -------   -------
Total other intangible assets...............................  $95,446   $96,804
                                                              =======   =======
</Table>

     Amortization expense for the years ended December 31, 2003, 2002 and 2001
was $2.7 million, $4.3 million and $2.4 million respectively. The estimated
amortization expense related to other intangible assets subject to amortization
for the next five years will approximate $2.0 million annually. The weighted-
average life of the intangible assets subject to amortization is approximately
11 years.

8.  NOTES AND SHORT-TERM OBLIGATIONS

     A summary of notes and short-term obligations at December 31 is as follows:

<Table>
<Caption>
                                                              2003     2002
                                                              -----   ------
                                                                
Union Bank of California line of credit.....................  $  --   $2,000
Other.......................................................    165       --
                                                              -----   ------
Total notes and short-term obligations......................  $ 165   $2,000
                                                              =====   ======
</Table>

     The Union Bank of California line of credit of $2 million was paid off in
2003 and was not renewed.

     Interest paid, net of amount capitalized, for the years ended December 31,
2003, 2002 and 2001 was $0.2 million, $0.1 million and $0.7 million,
respectively.

9.  OTHER COMPREHENSIVE INCOME

<Table>
<Caption>
                                                           2003      2002      2001
                                                          -------   -------   -------
                                                                     
Net earnings............................................  $60,758   $54,454   $39,146
Minimum pension liability adjustment....................   (1,692)       --        --
                                                          -------   -------   -------
Total comprehensive income..............................  $59,066   $54,454   $39,146
                                                          =======   =======   =======
</Table>

     The minimum pension liability adjustment reflects $1.7 million for the
Company's defined benefit pension plan.

                                       F-46

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

10.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The Company enters into futures and options contract derivatives to reduce
risk on the market value of inventory and fixed or partially fixed purchase and
sale contracts. The notional or contractual amount of derivatives provides an
indication of the extent of the Company's involvement in such instruments at
that time, but does not represent exposure to market risk or future cash
requirements under certain of these instruments.

<Table>
<Caption>
                                                           AT DECEMBER 31,
                                                --------------------------------------
                                                      2003                 2002
                                                -----------------   ------------------
                                                NOTIONAL    FAIR    NOTIONAL    FAIR
                                                 AMOUNT    VALUE     AMOUNT     VALUE
                                                --------   ------   --------   -------
                                                            (IN THOUSANDS)
                                                                   
Derivative financial instruments:
  Commodity futures contracts:
     Commitments to purchase..................  $ 86,580   $7,524   $ 66,186   $(4,179)
     Commitments to sell......................   (27,792)    (474)   (30,202)      864
</Table>

11.  PENSION AND OTHER POSTRETIREMENT PLANS

     The Company participates in Land O'Lakes, Inc.'s defined benefit pension
plan, which covers substantially all employees. Plan benefits are generally
based on years of service and employees' highest compensation during five
consecutive years of employment. Annual payments to the pension trust fund are
determined in compliance with the Employee Retirement Income Security Act
(ERISA). The actuarial present values of accumulated plan benefits and net
assets available for benefits relating to only the Company's employees are not
available.

     The Company also participates in Land O'Lakes, Inc.'s plans that provide
certain health care benefits for retired employees. Employees become eligible
for these benefits upon meeting certain age and service requirements.
Actuarially determined financial information relating to only the Company's
employees is not available.

     The measurement date for the pension and other postretirement plans is
November 30.

     Costs relating to the plans are allocated to the Company by Land O'Lakes,
Inc. The Company's allocated expenses relating to these plans was $7.3 million,
$2.6 million and $1.8 million for the years ended December 31, 2003, 2002 and
2001, respectively.

     Certain Company employees are eligible for benefits under Land O'Lakes,
Inc.'s defined contribution plans. The expense for these plans was $4.1 million,
$5.7 million and $2.5 million for the years ended December 31, 2003, 2002, and
2001, respectively.

                                       F-47

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company has a discretionary capital accumulation plan ("CAP") for
certain of its employees, which is a non-qualified, unfunded, defined benefit
pension plan. Disclosures for the CAP plan are as follows:

  OBLIGATION AND FUNDED STATUS AT DECEMBER 31

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Change in benefit obligation:
  Benefit obligation at beginning of year...................  $ 26,813   $ 24,843
  Interest cost.............................................     1,784      1,743
  Actuarial loss............................................     1,692      1,645
  Benefits paid.............................................    (1,541)    (1,418)
                                                              --------   --------
  Benefit obligation at end of year.........................  $ 28,748   $ 26,813
                                                              ========   ========
Change in plan assets:
  Fair value of plan assets at beginning of year............  $     --   $     --
  Company contributions.....................................     1,541      1,418
  Benefits paid.............................................    (1,541)    (1,418)
                                                              --------   --------
  Fair value of plan assets at end of year..................  $     --   $     --
                                                              ========   ========

  Funded status.............................................  $(28,748)  $(26,813)
  Unrecognized net actuarial loss...........................     3,336      1,645
                                                              --------   --------
  Net amount recognized.....................................  $(25,412)  $(25,168)
                                                              ========   ========
Amounts recognized in consolidated balance sheets consist
  of:
  Accrued benefit liability.................................  $(27,104)  $(25,168)
  Accumulated other comprehensive loss......................     1,692         --
                                                              --------   --------
  Net amount recognized.....................................  $(25,412)  $(25,168)
                                                              ========   ========
</Table>

     The accumulated benefit obligation for the Company's CAP plan was $28.7
million and $26.8 million at December 31, 2003 and 2002, respectively.

     Information for the CAP plan with an accumulated benefit obligation in
excess of plan assets:

<Table>
<Caption>
                                                               2003      2002
                                                              -------   -------
                                                                  
Projected benefit obligation................................  $28,748   $26,813
Accumulated benefit obligation..............................   28,748    26,813
Fair value of plan assets...................................       --        --
</Table>

     Components of net periodic benefit cost are as follows:

<Table>
<Caption>
                                                               2003     2002    2001
                                                              ------   ------   -----
                                                                       
Interest cost...............................................  $1,784   $1,743   $  --
                                                              ------   ------   -----
Net periodic benefit cost...................................  $1,784   $1,743   $  --
                                                              ======   ======   =====
</Table>

                                       F-48

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  ADDITIONAL INFORMATION

<Table>
<Caption>
                                                               2003    2002
                                                              ------   -----
                                                                 
Increase in additional minimum liability....................  $1,692   $  --
                                                              ------   -----
Decrease in other comprehensive income......................  $1,692   $  --
                                                              ======   =====
</Table>

     Weighted-average assumptions used to determine benefit obligations a
December 31:

<Table>
<Caption>
                                                               2003    2002
                                                              ------   -----
                                                                 
Discount rate...............................................    6.25%   7.00%
</Table>

     Weighted-average assumptions used to determine net periodic benefit cost
for years ended December 31:

<Table>
<Caption>
                                                              2003    2002    2001
                                                              -----   -----   ----
                                                                     
Discount rate...............................................  7.00%   7.25%   N/A
</Table>

  CASH FLOW

     The Company expects to contribute approximately $1.5 million to its CAP
plan in 2004.

12.  ACQUISITIONS AND DIVESTITURES

     On October 11, 2001, the Company acquired 100% of the outstanding stock of
Purina Mills, Inc. ("Purina Mills"), a lifestyle feed business. The results of
operations for Purina Mills are included in the consolidated financial
statements since that date. The aggregate purchase price was approximately $359
million, net of cash acquired, of which $247 million represented cash payments
for stock and acquisition costs and $112 million represented debt retirement.
The unaudited pro forma results of operations for the year ended December 31,
2001 would have reflected net sales of $2,502.7 million and net earnings of
$60.8 million for the Company assuming the Purina Mills acquisition had occurred
on January 1, 2001. The unaudited pro forma results of operations are for
informational purposes only and do not purport to represent what the Company's
results of operations would have been if the acquisition had actually occurred
on that date.

13.  RESTRUCTURING AND IMPAIRMENT CHARGES

     In 2003, the Company recorded restructuring and impairment charges of $2.0
million, of which $1.4 million was primarily related to the write-down of
impaired assets held for sale to their estimated fair value, and $0.6 million
was related to employee severance and outplacement costs. The balance remaining
to be paid at December 31, 2003 for employee and severance outplacement costs
was $1.8 million.

     In 2002, the Company recorded restructuring and impairment charges of $11.3
million, of which $2.6 million was primarily related to the write-down of
impaired plant assets held for sale to their estimated fair value, and $8.7
million was related to employee severance and outplacement costs for 375
employees at various locations.

     In 2001, the Company recorded restructuring and impairment reversals of
$5.7 million. This reversal of a portion of the prior-year restructuring charge
was primarily due to a change in business strategy following the Purina Mills
acquisition, which resulted in the decision to continue to operate plants that
were held for sale at December 31, 2000.

14.  GAIN ON LEGAL SETTLEMENTS

     During 2003 and 2002, the Company recognized gains on legal settlements of
$3.2 million and $7.6 million, respectively. The amounts were received from
vitamin product suppliers against whom the Company alleged certain price-fixing
claims.

                                       F-49

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

15.  GAIN ON SALE OF INTANGIBLE

     In 2002, the Company recorded a $4.2 million gain on the sale of a customer
list pertaining to the feed phosphate distribution business.

16.  COMMITMENTS AND CONTINGENCIES

     Total rental expense was $13.0 million, $12.4 million and $4.8 million for
the years ended December 31, 2003, 2002 and 2001, respectively. The minimum
annual lease payments for the next five years and thereafter are as follows:

<Table>
<Caption>
YEAR                                                           AMOUNT
- ----                                                           ------
                                                            
2004........................................................    $9.6
2005........................................................     7.6
2006........................................................     4.5
2007........................................................     3.4
2008........................................................     2.8
2009 and thereafter.........................................     0.6
</Table>

     Most of the leases require payment of operating expenses applicable to the
leased assets. Management expects that in the normal course of business most
leases that expire will be renewed or replaced by other leases.

  GUARANTEE OF PARENT DEBT

     In December 2003, Land O'Lakes, Inc., which owns 92% of the Company, issued
$175 million of senior secured notes, due 2010. In November 2001, Land O'Lakes,
Inc. issued $350 million of senior unsecured notes, due 2011. Both of these
notes are guaranteed by certain domestic wholly-owned subsidiaries of Land
O'Lakes, Inc., including the Company and by each domestic wholly-owned
subsidiary of the Company.

     This guarantee is a general unsecured obligation, ranks equally in right of
payment with all existing and future senior indebtedness of Land O'Lakes, is
senior in right of payment to all existing and future subordinated obligations
of Land O'Lakes, and is effectively subordinated to any secured indebtedness of
Land O'Lakes and its subsidiaries, including the Company, to the extent of the
value of the assets securing such indebtedness. The maximum potential amount of
future payments that the Company would be required to make is $525 million as of
December 31, 2003. Currently, the Company does not record a liability regarding
the guarantee. The Company has no recourse provision that would enable it to
recover amounts paid under the guarantee from Land O'Lakes, Inc. or any other
parties.

     The notes are not guaranteed by certain majority-owned subsidiaries of the
Company (the "Non-Guarantors"). Summarized financial information of the
Non-Guarantors, which is consolidated in the financial statements of the
Company, as of and for the years ended December 31, are as follows:

<Table>
<Caption>
                                                                2003      2002
                                                              --------   -------
                                                                   
Total assets................................................  $ 25,870   $23,433
Net sales...................................................   112,769    53,669
Net earnings................................................     2,110       626
</Table>

     In November 2001, Land O'Lakes, Inc. entered into new term facilities
consisting of a $325 million five-year Term Loan A facility and a $250 million
seven-year Term Loan B facility. These facilities are unconditionally guaranteed
by certain domestic wholly owned subsidiaries of Land O'Lakes, Inc., including
the Company and by each domestic wholly-owned subsidiary of the Company. The
maximum potential

                                       F-50

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

payment related to this guarantee is $245 million as of December 31, 2003. The
Company does not currently record a liability related to the guarantee of the
Term Loans, and the Company has no recourse provisions that would enable it to
recover from Land O'Lakes, Inc. or any other parties.

  GUARANTEES OF PRODUCER LOANS

     The Company guarantees certain loans to large producers financed by Land
O'Lakes Finance Company. The loans totaled $15.1 million and $15.2 million at
December 31, 2003 and 2002, respectively. Reserves for these guarantees of $1.2
million and $0.7 million at December 31, 2003 and 2002, respectively, are
included in the allowance for doubtful accounts. The maximum amount guaranteed
by the Company is $7.0 million with the remaining balance guaranteed by Land
O'Lakes, Inc. There were no write-offs related to producer loans for the year
ended December 31, 2003 and $.1 million was recorded in 2002. The Company does
not currently record a liability related to the guarantee of the producer loans.
The Company would have recourse against the producer to partially off-set the
liability.

     The Company also guarantees certain loans to producers and dealers financed
by third party lenders. The loans totaled $2.2 million and $2.4 million at
December 31, 2003 and 2002, respectively. Reserves for these guarantees of $0.7
million and $0.5 million at December 31, 2003 and 2002, respectively, are
included in the consolidated balance sheet. There were insignificant write-offs
related to these loans in 2003 and 2002. The maximum potential payment related
to these guarantees is $.8 million. The Company does not currently record a
liability related to the guarantees of these producer and dealer loans financed
by third party lenders. The Company has no recourse against the producer or
dealer to partially off-set the potential liability.

  GENERAL

     The Company is currently and from time to time involved in litigation and
environmental claims incidental to the conduct of business. The damages claimed
in some of these cases are substantial. Although the amount of loss that may
result from these matters cannot be ascertained with certainty, the Company does
not currently believe that, in the aggregate, they will result in a loss
material to the Company's consolidated financial condition, future results of
operations or cash flows.

     On February 24, 2004, Cache La Poudre Feeds, LLC ("Cache") filed a lawsuit
in the United States District Court for the District of Colorado against the
Company, Land O'Lakes, Inc. and certain named officers thereof claiming
trademark infringement with respect to certain animal feed sales under the
Profile trade name. Cache seeks damages of at least $132.8 million, which, it
claims, is the amount the named entities generated in gains, profits and
advantages from using the Profile trade name. In response to Cache's complaint,
the Company denied any wrongdoing and pursued certain counterclaims against
Cache relating to, among other things, trademark infringement, and other claims
against Cache and Cache's attorneys for, among other things, libel and slander.
In addition, the Company believes that Cache's calculation of the Company's
gains, profits and advantages generated from using the Profile trade name were
grossly overstated. The Company believes that sales revenue generated from the
sale of products carrying the Profile trade name are immaterial. Although the
amount of any loss that may result from this matter cannot be ascertained with
certainty, we do not currently believe that it will result in a loss material to
our consolidated financial condition, future results of operations or cash flow.

     In 2003, several lawsuits were filed against the Company and Land O'Lakes,
Inc. by Ohio alpaca producers in which it is alleged that the Company
manufactured and sold animal feed that caused the death of, or damage to,
certain of the producers' alpacas. It is possible that additional lawsuits or
claims relating to this matter could be brought against the Company. Although
the amount of the liability that may result from these matters cannot be
ascertained, we do not currently believe that, in the aggregate, they will
result in liabilities material to our consolidated financial condition, future
results of operations or cash flow.

                                       F-51

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

17.  RELATED PARTY TRANSACTIONS

     In accordance with the Management Services Agreement between Land O'Lakes,
Inc. and the Company, costs are charged to the Company by Land O'Lakes, Inc. for
corporate services such as legal, insurance administration, tax administration,
human resources, payroll and benefit administration, leasing, public relations,
credit and collections, accounting, and IT support. These costs totaled $9.0
million, $7.0 million and $6.6 million for the years ended December 31, 2003,
2002 and 2001, respectively. In addition, payroll and benefit-related costs are
paid directly by Land O'Lakes, Inc. and reimbursed by the Company. These costs
totaled $221.1 million, $100.9 million and $102.8 million for the years ended
December 31, 2003, 2002 and 2001, respectively.

     A $200 million revolving credit facility has been established between Land
O'Lakes and the Company for the purpose of financing working capital or
investing excess cash of the Company. The revolving credit facility with Land
O'Lakes bears interest at 260 basis points over LIBOR. This facility terminates
on April 24, 2004, and is renewable annually. There was a $62.0 million and
$29.5 million note receivable from Land O'Lakes under this facility as of
December 31, 2003 and 2002, respectively.

     Pursuant to a Feed Supply Agreement dated September 29, 2000 between Land
O'Lakes Farmland Feed and Farmland Industries, Farmland Industries agrees to
purchase all of its branded feed, specialty feeds, catfish, swine and cattle
feed, and ingredients, excluding grain, from Land O'Lakes Farmland Feed. Such
sales are to be made at prices competitive with those available from other
suppliers. This Feed Supply Agreement extends for the duration of Land O'Lakes
Farmland Feed, or, for five years following the exercise by Land O'Lakes, Inc.
of its option to purchase Farmland Industries' interest in Land O'Lakes Farmland
Feed. Sales to Farmland Industries under the agreement totaled $0.0 million,
$1.5 million and $6.8 million for the years ended December 31, 2003, 2002 and
2001, respectively. Due to a disputed provision in the agreement, for the year
ended December 31, 2003 Farmland Industries did not purchase any feed or
ingredients from Land O'Lakes Farmland Feed.

     Sales to unconsolidated subsidiaries of the Company totaled $41.3 million,
$41.3 million and $33.0 million for the years ended December 31, 2003, 2002 and
2001, respectively. Purchases from unconsolidated subsidiaries of the Company
totaled $33.7 million, $22.5 million and $12.0 million for the years ended
December 31, 2003, 2002 and 2001, respectively.

18.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

<Table>
<Caption>
                                             BALANCE AT
                                             BEGINNING    CHARGES TO              BALANCE AT
DESCRIPTION                                   OF YEAR      EXPENSE     OTHER(A)   END OF YEAR
- -----------                                  ----------   ----------   --------   -----------
                                                                      
Year ended December 31, 2003...............   $10,599       $1,889     $(2,281)     $10,207
Year ended December 31, 2002...............     9,085        3,200      (1,686)      10,599
Year ended December 31, 2001...............     4,211          775       4,099        9,085
</Table>

- ---------------

(a)  Includes accounts written-off, recoveries, acquisitions, and the impact of
     consolidations.

19.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<Table>
<Caption>
                                  FIRST      SECOND     THIRD      FOURTH
2003                             QUARTER    QUARTER    QUARTER    QUARTER    FULL YEAR
- ----                             --------   --------   --------   --------   ----------
                                                              
Net sales......................  $601,100   $592,655   $582,260   $686,412   $2,462,427
Gross profit...................    72,254     66,191     60,151     87,764      286,360
Net earnings...................    16,198     10,698      4,089     29,773       60,758
</Table>

                                       F-52

                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                  FIRST      SECOND     THIRD      FOURTH
2002                             QUARTER    QUARTER    QUARTER    QUARTER    FULL YEAR
- ----                             --------   --------   --------   --------   ----------
                                                              
Net sales......................  $611,460   $584,295   $602,891   $631,739   $2,430,385
Gross profit...................    72,828     70,336     72,033     71,174      286,371
Net earnings...................    14,493      8,364     11,573     20,024       54,454
</Table>

20.  CONSOLIDATING FINANCIAL INFORMATION

     Land O'Lakes, Inc. has issued $525 million in senior notes which are
guaranteed by certain domestic wholly-owned and majority-owned subsidiaries of
Land O'Lakes, including the Company and the Company's domestic wholly-owned
subsidiaries (the "Guarantor Subsidiaries"). Such guarantees are full,
unconditional and joint and several. The Company's majority-owned subsidiaries
are excluded from the guarantee ("Non-Guarantor Subsidiaries").

     The following supplemental financial information sets forth, on an
unconsolidated basis, balance sheet, statement of operations and cash flow
information for the Company, Guarantor Subsidiaries and the Company's
Non-Guarantor Subsidiaries. The supplemental financial information reflects the
investments of the Company in the Guarantor and Non-Guarantor Subsidiaries using
the equity method of accounting.

                                       F-53


                         LAND O'LAKES FARMLAND FEED LLC

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2003

<Table>
<Caption>
                             LAND
                           O'LAKES    WHOLLY OWNED                    WHOLLY OWNED
                           FARMLAND   SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES OF       NON-
                           FEED LLC     OF LOLFF     PURINA MILLS,    PURINA MILLS,     GUARANTOR
                            PARENT        LLC         LLC PARENT           LLC         SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                           --------   ------------   -------------   ---------------   ------------   ------------   ------------
                                                                      ($ IN THOUSANDS)
                                                                                                
                                                             ASSETS
Current assets:
  Cash and short-term
    investments..........  $     --     $    --        $     --          $    --         $    --       $      --       $     --
  Receivables, net.......   104,185      52,018              --              573          10,166         (24,735)       142,207
  Inventories............   108,750      22,622              --              655           6,955              --        138,982
  Prepaid expenses and
    other current
    assets...............    10,634         338              --                3             259              --         11,234
  Note receivable - Land
    O'Lakes, Inc. .......    61,961          --              --               --              --              --         61,961
                           --------     -------        --------          -------         -------       ---------       --------
    Total current
      assets.............   285,530      74,978              --            1,231          17,380         (24,735)       354,384
Investments..............   200,403         710              --            1,694           1,302        (184,220)        19,889
Property, plant and
  equipment, net.........    98,089       7,518         121,320            1,204           4,101              --        232,232
Goodwill.................   118,337       3,656              --               --             216              --        122,209
Other intangibles........    94,351         890              --               --             205              --         95,446
Other assets.............    25,204       1,279              --               --           2,666              --         29,149
                           --------     -------        --------          -------         -------       ---------       --------
    Total assets.........  $821,914     $89,031        $121,320          $ 4,129         $25,870       $(208,955)      $853,309
                           ========     =======        ========          =======         =======       =========       ========

                                                    LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term
    obligations..........  $    165     $    --        $     --          $    --         $    --       $      --       $    165
  Accounts payable.......    90,045      44,798              --              130           3,743         (24,735)       113,981
  Accrued expenses.......    37,677         787              --              360           2,262              --         41,086
                           --------     -------        --------          -------         -------       ---------       --------
    Total current
      liabilities........   127,887      45,585              --              490           6,005         (24,735)       155,232
Employee benefits and
  other liabilities......    30,223         109              --              177             266              --         30,775
Minority interests.......     2,561          --              --               --           3,498              --          6,059
Equities:
  Contributed capital....   515,376      21,757          83,806            7,484          12,870        (125,917)       515,376
  Accumulated other
    comprehensive loss...    (1,692)         --              --               --              --              --         (1,692)
  Retained earnings......   147,559      21,580          37,514           (4,022)          3,231         (58,303)       147,559
                           --------     -------        --------          -------         -------       ---------       --------
    Total equities.......   661,243      43,337         121,320            3,462          16,101        (184,220)       661,243
                           --------     -------        --------          -------         -------       ---------       --------
Commitments and
  contingencies
    Total liabilities and
      equities...........  $821,914     $89,031        $121,320          $ 4,129         $25,870       $(208,955)      $853,309
                           ========     =======        ========          =======         =======       =========       ========
</Table>

                                       F-54


                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2003

<Table>
<Caption>
                             LAND
                           O'LAKES     WHOLLY OWNED                    WHOLLY OWNED
                           FARMLAND    SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES OF       NON-
                           FEED LLC      OF LOLFF     PURINA MILLS,    PURINA MILLS,     GUARANTOR
                            PARENT         LLC         LLC PARENT           LLC         SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                          ----------   ------------   -------------   ---------------   ------------   ------------   ------------
                                                                                                 
Net sales...............  $2,117,971     $182,976       $     --          $48,711         $112,769       $     --      $2,462,427
Cost of sales...........   1,844,903      164,949         22,731           41,980          101,504             --       2,176,067
                          ----------     --------       --------          -------         --------       --------      ----------
Gross profit............     273,068       18,027        (22,731)           6,731           11,265             --         286,360
Selling, general and
  administrative........     202,577       15,335          2,496              448            6,833             --         227,689
Restructuring and
  impairment charges....       1,962           --             --               --               --             --           1,962
                          ----------     --------       --------          -------         --------       --------      ----------
Earnings from
  operations............      68,529        2,692        (25,227)           6,283            4,432             --          56,709
Interest (income)
  expense, net..........        (871)         (70)            --               --               49             --            (892)
Gain on legal
  settlements...........          --           --         (3,209)              --               --             --          (3,209)
Gain on sale of
  investment............          --           --             --             (876)              --             --            (876)
Equity in loss
  (earnings) of
  affiliated
  companies.............       8,650           --             --              109               --        (10,180)         (1,421)
Minority interest in
  (loss) earnings of
  subsidiaries..........          (8)          --             --               --            1,439             --           1,431
                          ----------     --------       --------          -------         --------       --------      ----------
Earnings (loss) before
  income taxes..........      60,758        2,762        (22,018)           7,050            2,944         10,180          61,676
Income tax expense......          --           84             --               --              834             --             918
                          ----------     --------       --------          -------         --------       --------      ----------
Net earnings (loss).....  $   60,758     $  2,678       $(22,018)         $ 7,050         $  2,110       $ 10,180      $   60,758
                          ==========     ========       ========          =======         ========       ========      ==========
</Table>

                                       F-55


                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2003
<Table>
<Caption>
                                       LAND
                                     O'LAKES    WHOLLY OWNED                    WHOLLY OWNED
                                     FARMLAND   SUBSIDIARIES   WHOLLY OWNED     SUBSIDIARIES         NON-
                                     FEED LLC     OF LOLFF     PURINA MILLS,      OF PURINA       GUARANTOR
                                      PARENT        LLC         LLC PARENT       MILLS, LLC      SUBSIDIARIES
                                     --------   ------------   -------------   ---------------   ------------
                                                                 ($ IN THOUSANDS)
                                                                                  
CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net earnings (loss)...............  $60,758      $  2,678       $(22,018)         $ 7,050         $ 2,110
 Adjustments to reconcile net
   earnings (loss) to net cash
   provided (used) by operating
   activities:
   Depreciation and amortization...   15,245         1,515         22,731               58             493
   Bad debt expense................    1,889            --             --               --              --
   Receivable from legal
     settlement....................    6,000            --             --               --              --
   Decrease (increase) in other
     assets........................    2,731           470             --               --            (227)
   (Decrease) increase in other
     liabilities...................   (7,442)       (1,876)            --             (715)          3,324
   Restructuring and impairment
     charges.......................    1,962            --             --               --              --
   Equity in loss (earnings) of
     affiliated companies..........    8,650            --             --              109              --
   Minority interest in earnings of
     subsidiaries..................       (8)           --             --               --           1,439
   Gain on sale of investments.....       --            --             --             (876)             --
   Other...........................   (2,463)           --          2,463               --              --
 Changes in current assets and
   liabilities, net of acquisitions
   and divestitures:
   Receivables.....................    4,858       (18,178)            --              794          (3,738)
   Inventories.....................  (18,603)       (6,210)            --            1,279            (580)
   Other current assets............   (1,734)         (898)            --              882              86
   Accounts payable................      717        18,075             --           (1,382)         (1,838)
   Accrued expenses................   (7,628)       (2,528)            --             (336)           (511)
                                     --------     --------       --------          -------         -------
 Net cash provided (used) by
   operating activities............   64,932        (6,952)         3,176            6,863             558
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Additions to property, plant and
   equipment.......................  (23,679)         (326)            --              (63)           (347)
 Proceeds from sale of
   investments.....................       --            --             --            3,000              --
 Proceeds from sale of property,
   plant and equipment.............    3,944            --          1,413               --              --
 Dividends from affiliated
   companies.......................    1,584            --             --              375              --
 Other.............................    1,287            --             --               --              --
                                     --------     --------       --------          -------         -------
 Net cash (used) provided by
   investing activities............  (16,864)         (326)         1,413            3,312            (347)
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 Decrease in short-term debt.......     (207)           --             --               --          (2,028)
 Proceeds on note receivable from
   Land O'Lakes, Inc. .............  583,032            --             --               --              --
 Payments on borrowings to Land
   O'Lakes, Inc. ..................  (615,500)          --             --               --              --
 Distributions from Purina Mills,
   LLC.............................       --            --        (11,173)         (10,245)             --
                                     --------     --------       --------          -------         -------
 Net cash (used) provided by
   financing activities............  (32,675)           --        (11,173)         (10,245)         (2,028)
                                     --------     --------       --------          -------         -------
 Net increase (decrease) in cash
   and short-term investments......   15,393        (7,278)        (6,584)             (70)         (1,817)
Cash and short-term investments at
 beginning of year.................  (15,393)        7,278          6,584               70           1,817
                                     --------     --------       --------          -------         -------
Cash and short-term investments at
 end of year.......................  $    --      $     --       $     --          $    --         $    --
                                     ========     ========       ========          =======         =======

<Caption>

                                     ELIMINATIONS   CONSOLIDATED
                                     ------------   ------------
                                          ($ IN THOUSANDS)
                                              
CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net earnings (loss)...............    $ 10,180      $  60,758
 Adjustments to reconcile net
   earnings (loss) to net cash
   provided (used) by operating
   activities:
   Depreciation and amortization...          --         40,042
   Bad debt expense................          --          1,889
   Receivable from legal
     settlement....................          --          6,000
   Decrease (increase) in other
     assets........................      (2,700)           274
   (Decrease) increase in other
     liabilities...................       6,151           (558)
   Restructuring and impairment
     charges.......................          --          1,962
   Equity in loss (earnings) of
     affiliated companies..........     (10,180)        (1,421)
   Minority interest in earnings of
     subsidiaries..................          --          1,431
   Gain on sale of investments.....          --           (876)
   Other...........................          --             --
 Changes in current assets and
   liabilities, net of acquisitions
   and divestitures:
   Receivables.....................        (134)       (16,398)
   Inventories.....................          --        (24,114)
   Other current assets............          --         (1,664)
   Accounts payable................     (24,735)        (9,163)
   Accrued expenses................          --        (11,003)
                                       --------      ---------
 Net cash provided (used) by
   operating activities............     (21,418)        47,159
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Additions to property, plant and
   equipment.......................          --        (24,415)
 Proceeds from sale of
   investments.....................          --          3,000
 Proceeds from sale of property,
   plant and equipment.............          --          5,357
 Dividends from affiliated
   companies.......................          --          1,959
 Other.............................          --          1,287
                                       --------      ---------
 Net cash (used) provided by
   investing activities............          --        (12,812)
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 Decrease in short-term debt.......          --         (2,235)
 Proceeds on note receivable from
   Land O'Lakes, Inc. .............          --        583,032
 Payments on borrowings to Land
   O'Lakes, Inc. ..................          --       (615,500)
 Distributions from Purina Mills,
   LLC.............................      21,418             --
                                       --------      ---------
 Net cash (used) provided by
   financing activities............      21,418        (34,703)
                                       --------      ---------
 Net increase (decrease) in cash
   and short-term investments......          --           (356)
Cash and short-term investments at
 beginning of year.................          --            356
                                       --------      ---------
Cash and short-term investments at
 end of year.......................    $     --      $      --
                                       ========      =========
</Table>

                                       F-56


                         LAND O'LAKES FARMLAND FEED LLC

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2002

<Table>
<Caption>
                              LAND
                            O'LAKES    WHOLLY OWNED                    WHOLLY OWNED
                            FARMLAND   SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES OF       NON-
                            FEED LLC     OF LOLFF     PURINA MILLS,    PURINA MILLS,     GUARANTOR
                             PARENT        LLC         LLC PARENT           LLC         SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                            --------   ------------   -------------   ---------------   ------------   ------------   ------------
                                                                       ($ IN THOUSANDS)
                                                                                                 
                                                              ASSETS
Current assets:
  Cash and short-term
    investments...........  $(15,393)    $ 7,278        $  6,584          $    70         $ 1,817       $      --       $    356
  Receivables, net........   173,302      20,156          22,623            1,367           6,428         (96,494)       127,382
  Receivable from legal
    settlement............        --          --           6,000               --              --              --          6,000
  Inventories.............    45,116      15,757          45,686            1,934           4,585              --        113,078
  Prepaid expenses and
    other current
    assets................     3,224         322           4,079               --             210              --          7,835
  Note receivable - Land
    O'Lakes, Inc. ........    29,493          --          57,759               --              --         (57,759)        29,493
                            --------     -------        --------          -------         -------       ---------       --------
    Total current
      assets..............   235,742      43,513         142,731            3,371          13,040        (154,253)       284,144
Investments...............   473,345         258              --            5,491           2,196        (458,317)        22,973
Property, plant and
  equipment, net..........    82,581       7,530         155,177            1,114           5,337              --        251,739
Goodwill,.................    12,815       3,656         105,202               --             813              --        122,486
Other intangibles.........        24       2,639          94,044               --              97              --         96,804
Other assets..............     7,965          --          21,547               --           1,950          (2,700)        28,762
                            --------     -------        --------          -------         -------       ---------       --------
    Total assets..........  $812,472     $57,596        $518,701          $ 9,976         $23,433       $(615,270)      $806,908
                            ========     =======        ========          =======         =======       =========       ========

                                                     LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term
    obligations...........  $  2,000     $    --        $     --          $    --         $ 2,341       $  (2,341)      $  2,000
  Accounts payable........   189,913      22,803          48,006            5,302           3,656        (148,461)       121,219
  Accrued expenses........    17,411       2,955          24,299              696           2,773              --         48,134
                            --------     -------        --------          -------         -------       ---------       --------
    Total current
      liabilities.........   209,324      25,758          72,305            5,998           8,770        (150,802)       171,353
Notes payable -- Land
  O'Lakes, Inc. --
  noncurrent..............        --       2,700              --               --              --          (2,700)            --
Employee benefits and
  other liabilities.......       400          --          29,493               --           3,405          (3,451)        29,847
Minority interests........        --          --              29               --           2,931              --          2,960
Equities:
  Contributed capital.....   515,376      16,272         358,406            8,882           7,420        (390,980)       515,376
  Retained earnings
    (accumulated
    deficit)..............    87,372      12,866          58,468           (4,904)            907         (67,337)        87,372
                            --------     -------        --------          -------         -------       ---------       --------
    Total equities........   602,748      29,138         416,874            3,978           8,327        (458,317)       602,748
                            --------     -------        --------          -------         -------       ---------       --------
Commitments and
  contingencies
Total liabilities and
  equities................  $812,472     $57,596        $518,701          $ 9,976         $23,433       $(615,270)      $806,908
                            ========     =======        ========          =======         =======       =========       ========
</Table>

                                       F-57


                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2002
<Table>
<Caption>
                                                                                WHOLLY
                                                                                OWNED
                           LAND O'LAKES                         WHOLLY       SUBSIDIARIES
                           FARMLAND FEED    WHOLLY OWNED         OWNED        OF PURINA         NON-
                                LLC        SUBSIDIARIES OF   PURINA MILLS,      MILLS,       GUARANTOR
                              PARENT          LOLFF LLC       LLC PARENT         LLC        SUBSIDIARIES   ELIMINATIONS
                           -------------   ---------------   -------------   ------------   ------------   ------------
                                                                                         
Net sales................   $1,312,638        $174,406         $860,845        $28,827        $53,669        $     --
Cost of sales............    1,197,551         157,918          719,950         21,395         47,200              --
                            ----------        --------         --------        -------        -------        --------
Gross profit.............      115,087          16,488          140,895          7,432          6,469              --
Selling, general and
  administrative.........      101,775          10,976           98,160         10,452          5,018              --
Restructuring and
  impairment charges.....       11,266              --               --             --             --              --
                            ----------        --------         --------        -------        -------        --------
Earnings (loss) from
  operations.............        2,046           5,512           42,735         (3,020)         1,451              --
Interest (income)
  expense, net...........        4,220             388           (1,182)           (15)           156              --
Gain on legal
  settlements............           --              --           (7,642)            --             --              --
Gain on sale of
  investments............        1,498              --               --             --             --              --
Gain on sale of
  intangible.............       (4,184)             --               --             --             --              --
Equity in (earnings) loss
  of affiliated
  companies..............      (53,908)             --              (94)         1,306             --          51,675
Minority interest in
  (loss) earnings of
  subsidiaries...........          (34)            231               34             --            669              --
                            ----------        --------         --------        -------        -------        --------
Earnings (loss) before
  income taxes...........       54,454           4,893           51,619         (4,311)           626         (51,675)
Income tax expense.......           --           1,152               --             --             --              --
                            ----------        --------         --------        -------        -------        --------
Net earnings (loss)......   $   54,454        $  3,741         $ 51,619        $(4,311)       $   626        $(51,675)
                            ==========        ========         ========        =======        =======        ========

<Caption>

                           CONSOLIDATED
                           ------------
                        
Net sales................   $2,430,385
Cost of sales............    2,144,014
                            ----------
Gross profit.............      286,371
Selling, general and
  administrative.........      226,381
Restructuring and
  impairment charges.....       11,266
                            ----------
Earnings (loss) from
  operations.............       48,724
Interest (income)
  expense, net...........        3,567
Gain on legal
  settlements............       (7,642)
Gain on sale of
  investments............        1,498
Gain on sale of
  intangible.............       (4,184)
Equity in (earnings) loss
  of affiliated
  companies..............       (1,021)
Minority interest in
  (loss) earnings of
  subsidiaries...........          900
                            ----------
Earnings (loss) before
  income taxes...........       55,606
Income tax expense.......        1,152
                            ----------
Net earnings (loss)......   $   54,454
                            ==========
</Table>

                                       F-58


                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2002
<Table>
<Caption>
                                       LAND
                                      O'LAKES    WHOLLY OWNED                    WHOLLY OWNED
                                     FARMLAND    SUBSIDIARIES   WHOLLY OWNED     SUBSIDIARIES         NON-
                                     FEED LLC      OF LOLFF     PURINA MILLS,      OF PURINA       GUARANTOR
                                      PARENT         LLC         LLC PARENT       MILLS, LLC      SUBSIDIARIES
                                     ---------   ------------   -------------   ---------------   ------------
                                                                 ($ IN THOUSANDS)
                                                                                   
CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net earnings (loss)...............  $  54,454     $ 3,741        $ 51,619          $(4,311)        $   626
 Adjustments to reconcile net
   earnings (loss) to net cash
   provided (used) by operating
   activities:
   Depreciation and amortization...     15,085         909          27,808               77             519
   Bad debt expense................      2,775          --             425               --              --
   Receivable from legal
     settlement....................         --          --          (6,000)              --              --
   (Increase) decrease in other
     assets........................     (4,200)         17          (6,761)              --            (278)
   Increase (decrease) in other
     liabilities...................     67,858      (3,569)         (4,662)              --             177
   Restructuring and impairment
     charges.......................     11,266          --              --               --              --
   Equity in (earnings) losses of
     affiliated companies..........    (53,908)         --             (94)           1,306              --
   Minority interest...............        (34)        231              34               --             669
   Loss on sale of investments.....      1,498          --              --               --              --
   Gain on sale of intangible......     (4,184)         --              --               --              --
   Other...........................        149        (609)            865               --            (609)
 Changes in current assets and
   liabilities, net of acquisitions
   and divestitures:
   Receivables.....................     68,356      (6,009)          1,619           (3,937)         (1,818)
   Inventories.....................      1,102        (223)         (2,592)             658           1,427
   Other current assets............      1,529         565          (7,622)           4,875              69
   Accounts payable................   (127,544)      4,277            (712)             429          (3,331)
   Accrued expenses................     (2,032)      1,538         (13,630)             802           1,242
                                     ---------     -------        --------          -------         -------
 Net cash provided (used) by
   operating activities............     32,170         868          40,297             (101)         (1,307)
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Additions to property, plant and
   equipment.......................    (18,129)       (486)         (7,337)             (43)            (59)
 Proceeds from sale of
   investments.....................      3,700          --              --               --              --
 Proceeds from sale of property,
   plant and equipment.............      6,600          --              --               --              --
 Dividends from investments in
   affiliated companies............      3,118          --             608               --              --
 Other.............................        750          --              --               --              --
                                     ---------     -------        --------          -------         -------
 Net cash used by investing
   activities......................     (3,961)       (486)         (6,729)             (43)            (59)
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 (Decrease) increase in short-term
   debt............................    (12,391)      5,478              --               --           1,972
 Proceeds from note payable to Land
   O'Lakes, Inc. ..................    476,083          --          15,445               --              --
 Payments on note payable to Land
   O'Lakes, Inc. ..................   (485,883)     (4,110)        (56,976)              --          (3,262)
 Capital contributions by
   members.........................        332          --              --               --              --
 Other.............................     (1,969)      1,151             391               --             427
                                     ---------     -------        --------          -------         -------
 Net cash (used) provided by
   financing activities............    (23,828)      2,519         (41,140)              --            (863)
                                     ---------     -------        --------          -------         -------
 Net increase (decrease) in cash...      4,381       2,901          (7,572)            (144)         (2,229)
Cash and short-term investments at
 beginning of year.................    (19,774)      4,377          14,156              214           4,046
                                     ---------     -------        --------          -------         -------
Cash and short-term investments at
 end of year.......................  $ (15,393)    $ 7,278        $  6,584          $    70         $ 1,817
                                     =========     =======        ========          =======         =======

<Caption>

                                     ELIMINATIONS   CONSOLIDATED
                                     ------------   ------------
                                          ($ IN THOUSANDS)
                                              
CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net earnings (loss)...............    $(51,675)     $  54,454
 Adjustments to reconcile net
   earnings (loss) to net cash
   provided (used) by operating
   activities:
   Depreciation and amortization...          --         44,398
   Bad debt expense................          --          3,200
   Receivable from legal
     settlement....................          --         (6,000)
   (Increase) decrease in other
     assets........................       7,143         (4,079)
   Increase (decrease) in other
     liabilities...................     (69,004)        (9,200)
   Restructuring and impairment
     charges.......................          --         11,266
   Equity in (earnings) losses of
     affiliated companies..........      51,675         (1,021)
   Minority interest...............          --            900
   Loss on sale of investments.....          --          1,498
   Gain on sale of intangible......          --         (4,184)
   Other...........................          --           (204)
 Changes in current assets and
   liabilities, net of acquisitions
   and divestitures:
   Receivables.....................     (71,538)       (13,327)
   Inventories.....................          --            372
   Other current assets............          --           (584)
   Accounts payable................     131,058          4,177
   Accrued expenses................          --        (12,080)
                                       --------      ---------
 Net cash provided (used) by
   operating activities............      (2,341)        69,586
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Additions to property, plant and
   equipment.......................          --        (26,054)
 Proceeds from sale of
   investments.....................          --          3,700
 Proceeds from sale of property,
   plant and equipment.............          --          6,600
 Dividends from investments in
   affiliated companies............          --          3,726
 Other.............................          --            750
                                       --------      ---------
 Net cash used by investing
   activities......................          --        (11,278)
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 (Decrease) increase in short-term
   debt............................       2,341         (2,600)
 Proceeds from note payable to Land
   O'Lakes, Inc. ..................     (41,531)       449,997
 Payments on note payable to Land
   O'Lakes, Inc. ..................      41,531       (508,700)
 Capital contributions by
   members.........................          --            332
 Other.............................          --             --
                                       --------      ---------
 Net cash (used) provided by
   financing activities............       2,341        (60,971)
                                       --------      ---------
 Net increase (decrease) in cash...          --         (2,663)
Cash and short-term investments at
 beginning of year.................          --          3,019
                                       --------      ---------
Cash and short-term investments at
 end of year.......................    $     --      $     356
                                       ========      =========
</Table>

                                       F-59


                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                          LAND
                        O'LAKES                          WHOLLY        WHOLLY OWNED
                        FARMLAND     WHOLLY OWNED         OWNED       SUBSIDIARIES OF       NON-
                        FEED LLC    SUBSIDIARIES OF   PURINA MILLS,    PURINA MILLS,     GUARANTOR
                         PARENT        LOLFF LLC       LLC PARENT           LLC         SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                       ----------   ---------------   -------------   ---------------   ------------   ------------   ------------
                                                                    ($ IN THOUSANDS)
                                                                                                 
Net sales............  $1,392,936      $168,128         $195,773          $7,091          $73,449        $     --      $1,837,377
Cost of sales........   1,279,960       151,710          165,438           5,711           69,566              --       1,672,385
                       ----------      --------         --------          ------          -------        --------      ----------
Gross profit.........     112,976        16,418           30,335           1,380            3,883              --         164,992
Selling, general and
  administrative.....      90,492         8,907           23,491           2,080            2,215              --         127,185
Restructuring and
  impairment
  reversals..........      (5,728)           --               --              --               --              --          (5,728)
                       ----------      --------         --------          ------          -------        --------      ----------
Earnings (loss) from
  operations.........      28,212         7,511            6,844            (700)           1,668              --          43,535
Interest expense
  (income), net......       5,039           706             (128)             (1)             472              --           6,088
Equity in (earnings)
  loss of affiliated
  companies..........     (15,976)           --              (93)            128               --          13,364          (2,577)
Minority interest in
  earnings (loss) of
  subsidiaries.......           3           374              (18)             --              519              --             878
                       ----------      --------         --------          ------          -------        --------      ----------
Net earnings (loss)..  $   39,146      $  6,431         $  7,083          $ (827)         $   677        $(13,364)     $   39,146
                       ==========      ========         ========          ======          =======        ========      ==========
</Table>

                                       F-60


                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                                  LAND                       WHOLLY        WHOLLY
                                 O'LAKES    WHOLLY OWNED     OWNED         OWNED
                                FARMLAND    SUBSIDIARIES     PURINA     SUBSIDIARIES       NON-
                                FEED LLC         OF        MILLS, LLC    OF PURINA      GUARANTOR
                                 PARENT      LOLFF LLC       PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                ---------   ------------   ----------   ------------   ------------   ------------   ------------
                                                                        ($ IN THOUSANDS)
                                                                                                
CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net earnings (loss)..........  $  39,146     $ 6,431       $  7,083      $   (827)      $   677        $(13,364)     $  39,146
 Adjustments to reconcile net
   earnings (loss) to net cash
   provided by operating
   activities:
   Depreciation and
     amortization.............     20,364         732          7,559            --           976              --         29,631
   Bad debt expense...........        775          --             --            --            --              --            775
   (Increase) decrease in
     other assets.............     (9,592)      1,065          7,752        (8,451)          289           4,178         (4,759)
   (Decrease) increase in
     other liabilities........     (6,705)         31         (2,427)        2,366           718              --         (6,017)
   Restructuring and
     impairment reversal......     (5,728)         --             --            --            --              --         (5,728)
   Equity in (earnings) losses
     of affiliated
     companies................    (15,976)         --            (93)          128            --          13,364         (2,577)
   Minority interest..........          3         374            (18)           --           519              --            878
 Changes in current assets and
   liabilities, net of
   acquisitions and
   divestitures:
   Receivables................     12,122       4,366         20,140       (12,333)         (724)         12,860         36,431
   Inventories................     11,931      (1,555)         3,083        (2,402)         (621)             --         10,436
   Other current assets.......      6,396        (146)           107            --           (85)             --          6,272
   Accounts payable...........     (6,258)     (1,435)        (9,357)       23,002          (233)        (17,038)       (11,319)
   Accrued expenses...........    (12,653)       (515)        (4,677)         (122)          103              --        (17,864)
                                ---------     -------       --------      --------       -------        --------      ---------
 Net cash provided by
   operating activities.......     33,825       9,348         29,152         1,361         1,619              --         75,305
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Additions to property, plant
   and equipment..............     (9,467)     (1,490)        (8,178)       (1,264)       (1,532)             --        (21,931)
 Proceeds from sale of
   property, plant and
   equipment..................      5,082          44           (127)          117            95              --          5,211
                                ---------     -------       --------      --------       -------        --------      ---------
 Net cash used by investing
   activities.................     (4,385)     (1,446)        (8,305)       (1,147)       (1,437)             --        (16,720)
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 Increase (decrease) in
   short-term debt............      5,410      (4,636)            (8)           --           263              --          1,029
 Proceeds from note payable to
   Land O'Lakes, Inc. ........    355,964          --             --            --         2,066              --        358,030
 Payments on note payable to
   Land O'Lakes, Inc. ........   (404,594)     (2,488)       (15,023)           --          (860)             --       (422,965)
 Capital contributed by
   members....................         --          --          8,340            --            --              --          8,340
                                ---------     -------       --------      --------       -------        --------      ---------
 Net cash provided (used) by
   financing activities.......    (43,220)     (7,124)        (6,691)           --         1,469              --        (55,566)
                                ---------     -------       --------      --------       -------        --------      ---------
Net (decrease) increase in
 cash and short-term
 investments..................    (13,780)        778         14,156           214         1,651              --          3,019
Cash and short-term
 investments at beginning of
 year.........................     (5,994)      3,599             --            --         2,395              --             --
                                ---------     -------       --------      --------       -------        --------      ---------
Cash and short-term
 investments at end of year...  $ (19,774)    $ 4,377       $ 14,156      $    214       $ 4,046        $     --      $   3,019
                                =========     =======       ========      ========       =======        ========      =========
</Table>

                                       F-61


                          INDEPENDENT AUDITORS' REPORT

Land O'Lakes Farmland Feed LLC,
sole member manager for Purina Mills, LLC:

     We have audited the accompanying consolidated balance sheets of Purina
Mills, LLC and subsidiaries as of December 31, 2003 and 2002, and the related
consolidated statements of operations, cash flows and equities for the years
ended December 31, 2003 and 2002, and for the periods from October 12, 2001
through December 31, 2001 and January 1, 2001 through October 11, 2001. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Purina
Mills, LLC and subsidiaries as of December 31, 2003 and 2002, and the results of
their operations and their cash flows for the years ended December 31, 2003 and
2002, and for the periods from October 12, 2001 through December 31, 2001, and
January 1, 2001 through October 11, 2001, in conformity with accounting
principles generally accepted in the United States of America.

     As discussed in Note 2 to the consolidated financial statements, in 2002,
the Company adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets."

                                                     /s/ KPMG LLP

Minneapolis, Minnesota
March 29, 2004

                                       F-62


                               PURINA MILLS, LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
                                                               ($ IN THOUSANDS)
                                                                   
                                     ASSETS
Current assets:
  Cash and short-term investments...........................  $    344   $  6,654
  Receivables, net..........................................       573     23,990
  Receivable from legal settlement..........................        --      6,000
  Inventories...............................................       703     47,620
  Prepaid expenses and other current assets.................     2,777      4,079
  Note receivable from Land O'Lakes Farmland Feed LLC.......        --     57,759
                                                              --------   --------
     Total current assets...................................     4,397    146,102
Investments.................................................     1,694      5,491
Property, plant and equipment, net..........................   122,637    156,291
Goodwill....................................................        --    105,202
Other intangibles, net......................................        --     94,044
Other assets................................................        --     21,547
                                                              --------   --------
     Total assets...........................................  $128,728   $528,677
                                                              ========   ========

                            LIABILITIES AND EQUITIES
Current liabilities:
  Accounts payable..........................................  $    130   $ 53,308
  Accrued expenses..........................................       360     24,995
                                                              --------   --------
     Total current liabilities..............................       490     78,303
Employee benefits and other liabilities.....................       177     29,493
Minority interests..........................................        --         29
Equities:
  Contributed capital.......................................    89,765    367,288
  Retained earnings.........................................    38,296     53,564
                                                              --------   --------
     Total equities.........................................   128,061    420,852
                                                              --------   --------
Commitments and contingencies
     Total liabilities and equities.........................  $128,728   $528,677
                                                              ========   ========
</Table>

          See accompanying notes to consolidated financial statements
                                       F-63


                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                        POST-LOL            POST-LOL            POST-LOL            PRE-LOL
                                        OWNERSHIP           OWNERSHIP           OWNERSHIP          OWNERSHIP
                                    -----------------   -----------------   -----------------   ----------------
                                          YEAR                YEAR          OCTOBER 12, 2001    JANUARY 1, 2001
                                          ENDED               ENDED              THROUGH            THROUGH
                                    DECEMBER 31, 2003   DECEMBER 31, 2002   DECEMBER 31, 2001   OCTOBER 11, 2001
                                    -----------------   -----------------   -----------------   ----------------
                                                                  ($ IN THOUSANDS)
                                                                                    
Net sales.........................      $ 51,762            $889,672            $202,864            $666,421
Cost of sales.....................        67,517             741,345             171,149             548,449
                                        --------            --------            --------            --------
Gross profit (loss)...............       (15,755)            148,327              31,715             117,972
Selling, general and
  administrative..................         3,528             108,612              25,571             122,190
                                        --------            --------            --------            --------
(Loss) earnings from operations...       (19,283)             39,715               6,144              (4,218)
Interest expense (income), net....             3              (1,197)               (129)             13,463
Gain on legal settlements.........        (3,209)             (7,642)                 --              (4,472)
Gain on sale of investment........          (876)                 --                  --                  --
Equity in loss (earnings) of
  affiliated companies............            75               1,212                  35                 (12)
Minority interest in (loss)
  earnings of subsidiaries........            (8)                 34                 (18)                 85
                                        --------            --------            --------            --------
(Loss) earnings before income
  taxes...........................       (15,268)             47,308               6,256             (13,282)
Income tax expense................            --                  --                  --                 854
                                        --------            --------            --------            --------
Net (loss) earnings...............      $(15,268)           $ 47,308            $  6,256            $(14,136)
                                        ========            ========            ========            ========
</Table>

          See accompanying notes to consolidated financial statements
                                       F-64


                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                                                            POST-LOL            POST-LOL
                                                    POST-LOL            POST-LOL            OWNERSHIP           OWNERSHIP
                                                    OWNERSHIP           OWNERSHIP       -----------------   -----------------
                                                -----------------   -----------------   OCTOBER 12, 2001     JANUARY 1, 2001
                                                   YEAR ENDED          YEAR ENDED            THROUGH             THROUGH
                                                DECEMBER 31, 2003   DECEMBER 31, 2002   DECEMBER 31, 2001   OCTOBER 11, 2001
                                                -----------------   -----------------   -----------------   -----------------
                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net (loss) earnings.........................      $(15,268)           $ 47,308            $  6,256            $ (14,136)
  Adjustments to reconcile net (loss) earnings
    to net cash provided by operating
    activities
    Depreciation and amortization.............        22,893              27,885               7,559               35,217
    Bad debt expense..........................            --                 425                  --                   --
    Receivable from legal settlement..........            --              (6,000)                 --                   --
    (Increase) decrease in other assets.......            --              (6,761)               (699)               2,832
    (Decrease) increase in other
      liabilities.............................          (715)             (4,662)                (61)                 (15)
    Equity in loss (earnings) of affiliated
      companies...............................            75               1,212                  35                  (12)
    Minority interest in (loss) earnings of
      subsidiaries............................            (8)                 34                 (18)                  85
    Gain on sale of investment................          (876)                 --                  --                   --
    Loss on sale of property, plant and
      equipment...............................         2,098                  --                  --
    Other.....................................           227                 865                  --               (4,898)
  Changes in current assets and liabilities,
    net of acquisitions and divestitures:
    Receivables...............................           810              (2,318)              7,807                8,379
    Inventories...............................         1,397              (1,934)                681                3,523
    Prepaid expenses and other current
      assets..................................           882              (2,732)                107                 (546)
    Accounts payable..........................          (355)               (283)             13,645              (23,678)
    Accrued expenses..........................          (778)            (12,828)             (4,799)                (873)
                                                    --------            --------            --------            ---------
  Net cash provided by operating activities...        10,382              40,211              30,513                5,878
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and
    equipment.................................           (63)             (7,380)             (9,442)             (11,698)
  Payments for investments....................            --                 (15)                (10)                (645)
  Dividends from affiliated companies.........           375                  --                  --                   --
  Proceeds from sale of investments...........         3,000                 608                  --                1,102
  Proceeds from sale of property, plant and
    equipment.................................         1,413                  --                  --                   --
                                                    --------            --------            --------            ---------
  Net cash provided (used) by investing
    activities................................         4,725              (6,787)             (9,452)             (11,241)
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments on note payable to Land O'Lakes
    Farmland Feed LLC.........................            --             (56,976)            (15,023)                  --
  Proceeds from note payable to Land O'Lakes
    Farmland Feed LLC.........................            --              15,445                  --              132,062
  Payments on term loan.......................            --                  --                  (8)            (156,023)
  Capital contributions by members............            --                 391                  --                   --
  Cash distribution to parent.................       (21,417)                 --                  --                   --
                                                    --------            --------            --------            ---------
  Net cash used by financing activities.......       (21,417)            (41,140)            (15,031)             (23,961)
  Net (decrease) increase in cash and
    short-term investments....................        (6,310)             (7,716)              6,030              (29,324)
Cash and short-term investments at beginning
  of period...................................         6,654              14,370               8,340               37,664
                                                    --------            --------            --------            ---------
Cash and short-term investments at end of
  period......................................      $    344            $  6,654            $ 14,370            $   8,340
                                                    ========            ========            ========            =========
</Table>

          See accompanying notes to consolidated financial statements
                                       F-65


                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                      CONSOLIDATED STATEMENTS OF EQUITIES

<Table>
<Caption>
                                                  ADDITIONAL                 RETAINED
                                         COMMON    PAID-IN     CONTRIBUTED   (DEFICIT)
                                         STOCK     CAPITAL       CAPITAL     EARNINGS      TOTAL
                                         ------   ----------   -----------   ---------   ---------
                                          ($ IN THOUSANDS)
                                                                          
BALANCE DECEMBER 31, 2000..............  $ 100    $ 184,900     $      --    $ (2,112)   $ 182,888
  Net loss.............................                                       (14,136)     (14,136)
  Land O'Lakes acquisition.............   (100)    (184,900)      366,897      16,248      198,145
                                         -----    ---------     ---------    --------    ---------
BALANCE OCTOBER 11, 2001...............     --           --       366,897          --      366,897
  Net earnings.........................                                         6,256        6,256
                                         -----    ---------     ---------    --------    ---------
BALANCE DECEMBER 31, 2001..............     --           --       366,897       6,256      373,153
  Capital contribution.................                               391                      391
  Net earnings.........................                                        47,308       47,308
                                         -----    ---------     ---------    --------    ---------
BALANCE DECEMBER 31, 2002..............     --           --       367,288      53,564      420,852
  Non-cash distribution................                          (256,106)                (256,106)
  Cash distribution....................                           (21,417)                 (21,417)
  Net loss.............................                                       (15,268)     (15,268)
                                         -----    ---------     ---------    --------    ---------
BALANCE DECEMBER 31, 2003..............  $  --    $      --     $  89,765    $ 38,296    $ 128,061
                                         =====    =========     =========    ========    =========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-66


                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ($ IN THOUSANDS IN TABLES)

1.  ORGANIZATION

     Purina Mills, LLC ("the Company") was established in October, 2001 through
the merger of Purina Mills, Inc. with a wholly-owned subsidiary of Land O'Lakes,
Inc. As a result of the merger, Purina Mills, Inc. was reorganized as a limited
liability company, renamed Purina Mills, LLC, and was contributed to Land
O'Lakes Farmland Feed LLC ("Land O'Lakes Farmland Feed") on October 11, 2001.

     The merger was accounted for as a purchase transaction in accordance with
Statement of Financial Accounting Standards No. 141 ("SFAS 141") and,
accordingly, the consolidated financial statements for periods subsequent to
October 11, 2001 reflect the purchase price, including transaction costs,
allocated to tangible and intangible assets acquired and liabilities assumed,
based on their estimated fair value as of October 11, 2001. The consolidated
financial statements for the period January 1, 2001 through October 11, 2001
have been prepared using the predecessor company's cost basis. The predecessor
company, Purina Mills, Inc., emerged from Chapter 11 bankruptcy on June 30,
2000.

     Since October 2001, Land O'Lakes Farmland Feed has been integrating the
Company's operations into its own to decrease operating costs and to generate
other integration-related synergies. In January 2003, Nestle Purina PetCare
Company ("NPPC") consented to the transfer of the Purina license from the
Company to Land O'Lakes Farmland Feed. This transfer granted Land O'Lakes
Farmland Feed the exclusive right to use the Purina, Chow and the "Checkerboard"
Nine Square logo on a perpetual, royalty-free basis. On January 1, 2003, the
Company distributed most of its net assets to its parent, Land O'Lakes Farmland
Feed. At December 31, 2003, the Company still owns a significant amount of
property, plant, and equipment assets which generated no revenue for the
Company, as these assets are operated and controlled by Land O'Lakes Farmland
Feed.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of the Company
and wholly-owned and majority-owned subsidiaries and limited liability
companies. Intercompany balances and transactions have been eliminated. The
Company's parent company, Land O'Lakes Farmland Feed, conducts its operations
using property, plant, and equipment assets of the Company. Accordingly, the
consolidated financial statements reflect depreciation expense associated with
these assets for which no reimbursement is received from the parent company.

  REVENUE RECOGNITION

     The Company recognizes revenue when products are shipped and the customer
takes ownership and assumes risk of loss, collection of the relevant receivables
is probable, persuasive evidence of an arrangement exists and sales price is
fixed or determinable.

  CASH AND SHORT-TERM INVESTMENTS

     Cash and short-term investments include short-term, highly liquid
investments with original maturities of three months or less.

                                       F-67

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INVENTORIES

     Inventories are valued at the lower of cost or market. Cost is determined
on an average cost basis.

  DERIVATIVE COMMODITY INSTRUMENTS

     In 2003, the Company did not use derivative commodity instruments. During
2002, the Company used derivative commodity instruments, primarily futures
contracts, to reduce the exposure to changes in commodity prices. These
contracts were not designated as hedges under Statement of Financial Accounting
Standards (SFAS) No. 133, "Accounting for Derivative Instruments and Hedging
Activities". The futures contracts were marked to market each month and gains
and losses were recognized in earnings.

  INVESTMENTS

     The equity method of accounting is used for investments in which the
Company has significant influence. Generally, this represents ownership of at
least 20 percent and not more than 50 percent. Investments in less than 20
percent owned companies are stated at cost.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost. Depreciation is
calculated using the straight-line method over the estimated useful life (10 to
30 years for land improvements and buildings and building equipment and 5 to 10
years for machinery and equipment) of the respective assets in accordance with
the straight-line method.

  GOODWILL AND OTHER INTANGIBLE ASSETS

     In 2003, the Company's goodwill, Purina license, and other intangible
assets were distributed to its parent company, Land O'Lakes Farmland Feed.

     Goodwill represents the excess of the purchase price over the fair value of
acquired businesses. Upon adoption of the remaining provisions of SFAS No. 142,
"Goodwill and Other Intangible Assets," on January 1, 2002, the Company no
longer amortized goodwill. See Note 9 for pro forma effects of adopting this
standard.

     At December 31, 2002, other intangible assets consisted primarily of
trademarks, patents, and agreements not to compete. Certain trademarks were not
amortized because they had indefinite lives. The remaining other intangible
assets were amortized using the straight-line method over their estimated useful
lives, ranging from 3 to 12 years.

  RECOVERABILITY OF LONG-LIVED ASSETS

     The Company assesses the recoverability of long-lived assets whenever
events or changes in circumstance indicate that expected future undiscounted
cash flows might not be sufficient to support the carrying amount of an asset.
The Company deems an asset to be impaired if a forecast of undiscounted future
operating cash flows is less than its carrying amount. If an asset is determined
to be impaired, the loss is measured as the amount by which the carrying value
of the asset exceeds its fair value. The assessment for the Company's fixed
assets, which generate no cash for the Company, is determined based on the
parent Company's undiscounted future cash flows.

                                       F-68

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INCOME TAXES

     Since the merger and reorganization in October, 2001, the Company's taxable
operations pass directly to its parent under the LLC organization. As a result,
no provision for income taxes is provided in the accompanying consolidated
statements of operations. Prior to that date, income taxes were recorded in
accordance with the liability method of accounting. Deferred taxes were
recognized for the estimated taxes ultimately payable or recoverable based on
enacted tax law. Changes in enacted tax rates were reflected in the tax
provision as they occurred.

  ADVERTISING AND PROMOTION COSTS

     Advertising costs are expensed as incurred. Advertising costs were $0.0
million, $12.0 million, $2.5 million and $8.2 million for the years ended
December 31, 2003 and 2002, and for the periods from October 12, 2001 through
December 31, 2001 and January 1, 2001 through October 11, 2001, respectively.

  RESEARCH AND DEVELOPMENT

     Expenditures for research and development are charged to expense in the
year incurred. Total research and development expenses for the years ended
December 31, 2003 and 2002, and for the periods from October 12, 2001 through
December 31, 2001 and January 1, 2001 through October 11, 2001 were $0.0
million, $8.4 million, $2.3 million and $6.1 million, respectively.

  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

3.  SUPPLEMENTAL CASH FLOW INFORMATION

     In 2003, in connection with the transfer of the Purina license, the Company
distributed net assets to Land O' Lakes Farmland Feed through a non-cash
transaction. These net assets totaled $256.1 million and are summarized as
follows:

<Table>
<Caption>
                                                               AT JANUARY 1,
                                                                   2003
                                                               -------------
                                                            
Current assets..............................................     $131,911
Investments.................................................        1,142
Property, plant, and equipment, net.........................        6,015
Goodwill and other intangibles, net.........................      199,186
Other assets................................................       21,491
Current liabilities.........................................      (75,796)
Other noncurrent liabilities................................      (27,843)
                                                                 --------
Total net assets distributed................................     $256,106
                                                                 ========
</Table>

                                       F-69

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

4.  RECEIVABLES

     A summary of receivables at December 31 is as follows:

<Table>
<Caption>
                                                              2003    2002
                                                              ----   -------
                                                               
Trade receivables...........................................  $273   $   345
Notes from sale of trade receivables (see Note 5)...........    --    26,717
Other.......................................................   300     3,002
                                                              ----   -------
                                                               573    30,064
Less allowance for doubtful accounts........................    --     6,074
                                                              ----   -------
Total receivables, net......................................  $573   $23,990
                                                              ====   =======
</Table>

5.  RECEIVABLES PURCHASE FACILITY

     In December 2001, the Company along with Land O'Lakes, Inc. and Land
O'Lakes Farmland Feed, established a $100.0 million receivables purchase
facility with CoBank, ACB ("CoBank"). A wholly-owned, unconsolidated special
purpose entity ("SPE") was established to purchase certain receivables from the
Company, Land O'Lakes and Land O'Lakes Farmland Feed. CoBank had been granted an
interest in the pool of receivables owned by the SPE. Transfers of receivables
from the Company to the SPE were structured as sales and, accordingly, the
receivables transferred to the SPE were not reflected in the consolidated
balance sheet. In 2003, the Company's receivables, except for receivables of its
wholly-owned and majority-owned subsidiaries and limited liability companies,
were distributed to the parent company, Land O'Lakes Farmland Feed. The total
accounts receivable sold by the Company during 2003 and 2002 were $0.0 million
and $942.8 million, respectively.

6.  INVENTORIES

     A summary of inventories at December 31 is as follows:

<Table>
<Caption>
                                                              2003    2002
                                                              ----   -------
                                                               
Raw materials...............................................  $152   $33,207
Finished goods..............................................   551    14,413
                                                              ----   -------
Total inventories...........................................  $703   $47,620
                                                              ====   =======
</Table>

7.  INVESTMENTS

     The Company's investments at December 31 are as follows:

<Table>
<Caption>
                                                               2003     2002
                                                              ------   ------
                                                                 
Y-Not, LLC..................................................  $  693   $  579
Eastern Block, Inc. ........................................     558      524
Eastgate Feed and Grain, LLC................................     367      296
Harmony Farms, LLC..........................................      --    2,435
ESSV, LLC...................................................      --      893
Other.......................................................      76      764
                                                              ------   ------
Total investments...........................................  $1,694   $5,491
                                                              ======   ======
</Table>

                                       F-70

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     During 2003, the Company sold its interest in Harmony Farms, LLC and ESSV,
LLC for $3.0 million in cash and recorded a $0.9 million gain on the sale. In
2003 certain other investments were distributed to the Company's parent, Land
O'Lakes Farmland Feed.

8.  PROPERTY, PLANT AND EQUIPMENT

     A summary of property, plant and equipment at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
                                                                   
Land and land improvements..................................  $ 16,642   $ 17,167
Buildings and building equipment............................    50,227     52,766
Machinery and equipment.....................................   107,577    108,917
Construction in progress....................................        --      8,496
                                                              --------   --------
                                                               174,446    187,346
Less accumulated depreciation...............................    51,809     31,055
                                                              --------   --------
Total property, plant and equipment, net....................  $122,637   $156,291
                                                              ========   ========
</Table>

9.  GOODWILL AND OTHER INTANGIBLE ASSETS

     GOODWILL  The Company adopted the remaining provisions of SFAS No. 142 on
January 1, 2002. Had SFAS No. 142 been effective January 1, 2001, net earnings
for 2001 would have been reported as follows:

<Table>
<Caption>
                                                                     POST-LOL        PRE-LOL
                                       POST-LOL       POST-LOL      OWNERSHIP       OWNERSHIP
                                      OWNERSHIP      OWNERSHIP     ------------   -------------
                                     ------------   ------------   OCTOBER 12,     JANUARY 1,
                                      YEAR ENDED     YEAR ENDED    2001 THROUGH   2001 THROUGH
                                     DECEMBER 31,   DECEMBER 31,   DECEMBER 31,    OCTOBER 11,
                                         2003           2002           2001           2001
                                     ------------   ------------   ------------   -------------
                                                                      
Net (loss) earnings................    $(15,268)      $47,308         $6,256        $(14,136)
Add back: Goodwill amortization net
  of tax...........................          --            --             --           5,070
                                       --------       -------         ------        --------
Net (loss) earnings................    $(15,268)      $47,308         $6,256        $ (9,066)
                                       ========       =======         ======        ========
</Table>

     The changes in the carrying amount of goodwill for the year ended December
31, 2003, are as follows:

<Table>
<Caption>

                                                            
Balance as of January 1, 2003...............................   $ 105,202
Distribution to parent company..............................    (105,202)
                                                               ---------
Balance as of December 31, 2003.............................   $      --
                                                               =========
</Table>

     During 2003, goodwill for the Company was distributed to the parent
company, Land O'Lakes Farmland Feed.

                                       F-71

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     OTHER INTANGIBLE ASSETS  A summary of other intangible assets at December
31 is as follows:

<Table>
<Caption>
                                                              2003    2002
                                                              ----   -------
                                                               
Amortized other intangible assets:
  Patents, less accumulated amortization of $0 and $1,395,
     respectively...........................................  $ --   $14,978
  Other intangible assets, less accumulated amortization of
     $0 and $670, respectively..............................    --     2,103
                                                              ----   -------
Total amortized other intangible assets.....................    --    17,081
Total non-amortized other intangible assets-trademarks......    --    76,963
                                                              ----   -------
Total other intangible assets...............................  $ --   $94,044
                                                              ====   =======
</Table>

     Amortization expense for the year ended December 31, 2003, the year ended
December 31, 2002, the period from October 12, 2001 through December 31, 2001,
and the period from January 1, 2001 through October 11, 2001 was $0.0 million,
$3.3 million, $1.0 million, and $5.0 million, respectively. In 2003, other
intangible assets of the Company were distributed to the parent company, Land
O'Lakes Farmland Feed.

10.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following table provides information regarding the notional amount and
fair value of financial instruments, including derivative financial instruments.
The carrying value of financial instruments classified as current assets and
current liabilities, such as cash and short-term investments, receivables,
accounts payable, notes and short-term obligations, approximate fair value due
to the short-term maturity of the instruments.

     At December 31, 2002, the Company entered into futures and options contract
derivatives to reduce risk on the market value of inventory and fixed or
partially fixed purchase and sale contracts. The notional or contractual amount
of derivatives provided an indication of the extent of the Company's involvement
in such instruments at that time, but did not represent exposure to market risk
or future cash requirements under certain of these instruments.

<Table>
<Caption>
                                                              AT DECEMBER 31,
                                                   -------------------------------------
                                                         2003                2002
                                                   ----------------   ------------------
                                                   NOTIONAL   FAIR    NOTIONAL    FAIR
                                                    AMOUNT    VALUE    AMOUNT     VALUE
                                                   --------   -----   --------   -------
                                                              (IN THOUSANDS)
                                                                     
Derivative financial instruments:
  Commodity futures contracts:
     Commitments to purchase.....................    $ --     $ --    $ 23,924   $(1,775)
     Commitments to sell.........................      --       --     (22,761)       48
</Table>

11.  GAIN ON LEGAL SETTLEMENTS

     The Company recognized a gain on legal settlements of $3.2 million, $7.6
million and $4.5 million for the years ended December 31, 2003 and 2002 and for
the period from January 1, 2001 through October 11, 2001, respectively, related
to the litigation with vitamin product suppliers against whom the Company
alleged certain price-fixing claims.

12.  PENSION AND OTHER POSTRETIREMENT PLANS

     In 2002, the Company participated in the Land O'Lakes defined benefit
pension plan which covered employees whose employment was not governed by the
terms of a collective bargaining agreement. On
                                       F-72

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

January 1, 2003 these employees became employees of Land O'Lakes Farmland Feed.
Plan benefits were generally based on years of service and employees' highest
compensation during five consecutive years of employment. Annual payments to the
pension trust fund were determined in compliance with the Employee Retirement
Income Security Act (ERISA). The actuarial present values of accumulated plan
benefits and net assets available for benefits relating to only the Company's
employees were not available.

     Costs relating to the plan were allocated to the Company by Land O'Lakes in
2002. The Company's expenses relating to these plans was $0.0 million, $0.2
million and $0.1 million for the years ended December 31, 2003 and 2002 and for
the period from October 12, 2001, through December 31, 2001, respectively.

     The Company also had a discretionary capital accumulation plan (CAP), which
is an unfunded, defined benefit plan. This plan was assumed by Land O'Lakes
Farmland Feed as of January 1, 2003. The projected benefit obligation and the
accumulated benefit obligation of the unfunded plan was $26.8 million at
December 31, 2002. The accrued discretionary CAP liability was $26.8 million at
December 31, 2002. The expense for this plan was $1.7 million for 2002, $0.0
million for the period from October 12, 2001 through December 31, 2001 and $1.7
million for the period January 1, 2001 through October 11, 2001.

13.  COMMITMENTS AND CONTINGENCIES

     Total rental expense was $0.0 million, $5.8 million, $1.4 million, and $5.1
million for the years ended December 31, 2003 and 2002, for the periods from
October 12, 2001 through December 31, 2001 and January 1, 2001 through October
11, 2001, respectively. At December 31, 2003, there are no required minimum
annual lease payments under noncancellable operating leases.

  GUARANTEE OF PARENT DEBT

     In December 2003, Land O'Lakes, Inc., which owns 92% of the Company, issued
$175 million of senior secured notes, due 2010. In November 2001, Land O'Lakes,
Inc. issued $350 million of senior unsecured notes, due 2011. The notes are
guaranteed by the Company and by certain of its domestic wholly-owned
subsidiaries.

     This guarantee is a general unsecured obligation, ranks equally in right of
payment with all existing and future senior indebtedness of Land O'Lakes, is
senior in right of payment to all existing and future subordinated obligations
of Land O'Lakes, and is effectively subordinated to any secured indebtedness of
Land O'Lakes and its subsidiaries, including the Company, to the extent of the
value of the assets securing such indebtedness. The maximum potential amount of
future payments that the Company would be required to make is $525 million as of
December 31, 2003. Currently, the Company does not record a liability regarding
the guarantee. The Company has no recourse provision that would enable it to
recover amounts paid under the guarantee from Land O'Lakes, Inc. or any other
parties.

     The notes are not guaranteed by certain majority-owned subsidiaries of the
Company (the "Non-Guarantors"). Summarized financial information of the
Non-Guarantors, which is consolidated in the financial statements of the
Company, as of and for the years ended December 31, are as follows:

<Table>
<Caption>
                                                               2003     2002
                                                              ------   ------
                                                                 
Total assets................................................  $  260   $1,933
Net sales...................................................   3,051    1,859
Net loss....................................................     (72)    (625)
</Table>

     In November 2001, Land O'Lakes, Inc. entered into term facilities
consisting of a $325 million five-year Term Loan A facility and a $250 million
seven-year Term Loan B facility. These facilities are unconditionally

                                       F-73

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

guaranteed by the Company and certain of its wholly-owned subsidiaries. The
maximum potential payment related to this guarantee is $245 million as of
December 31, 2003. The Company does not currently record a liability related to
the guarantee of the Term Loans, and the Company has no recourse provisions that
would enable it to recover from Land O'Lakes, Inc. or any other parties.

  GENERAL

     The Company is currently and from time to time involved in litigation and
environmental claims incidental to the conduct of business. The damages claimed,
in some of these cases, are substantial. Although the amount of liability that
may result from these matters cannot be ascertained, the Company does not
currently believe that, in the aggregate, they will result in liabilities
material to the Company's consolidated financial condition, future results of
operations or cash flows.

14.  RELATED PARTY TRANSACTIONS

     The Company records depreciation expense for property, plant, and equipment
assets which are used by the parent company, Land O'Lakes Farmland Feed, to
conduct its business. The Company receives no reimbursement for this expense,
which was $22.7 million for 2003.

     For 2003, the Company did not pay for certain selling, general and
administrative expenses. These costs include sales and marketing support,
corporate and other administrative and management costs which were paid for and
expensed by Land O'Lakes Farmland Feed.

15.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

<Table>
<Caption>
                                              BALANCE AT
                                              BEGINNING    CHARGES TO             BALANCE AT
DESCRIPTION                                    OF YEAR      EXPENSE      OTHER    END OF YEAR
- -----------                                   ----------   ----------   -------   -----------
                                                                      
Year ended December 31, 2003................    $6,074        $ --      $(6,074)    $   --
Year ended December 31, 2002................     5,649         425           --      6,074
October 12, 2001 through December 31,
  2001......................................     6,205          --         (556)     5,649
January 1, 2001 through October 11, 2001....     7,390          --       (1,185)     6,205
</Table>

16.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<Table>
<Caption>
                                   FIRST      SECOND     THIRD      FOURTH      FULL
2003                              QUARTER    QUARTER    QUARTER    QUARTER      YEAR
- ----                              --------   --------   --------   --------   --------
                                                               
Net sales.......................  $ 12,628   $ 15,685   $ 11,808   $ 11,641   $ 51,762
Gross loss......................    (4,022)    (4,280)    (4,173)    (3,280)   (15,755)
Net loss........................    (2,868)    (3,771)    (4,120)    (4,509)   (15,268)
</Table>

<Table>
<Caption>
                                   FIRST      SECOND     THIRD      FOURTH      FULL
2002                              QUARTER    QUARTER    QUARTER    QUARTER      YEAR
- ----                              --------   --------   --------   --------   --------
                                                               
Net sales.......................  $214,863   $199,919   $205,511   $269,379   $889,672
Gross profit....................    36,870     35,840     37,072     38,545    148,327
Net earnings....................     9,116      5,957     10,098     22,137     47,308
</Table>

                                       F-74


                          INDEPENDENT AUDITORS' REPORT

Members and Management
Moark, LLC and Subsidiaries
Chesterfield, Missouri

     We have audited the accompanying consolidated balance sheet of Moark, LLC
and Subsidiaries as of December 27, 2003 and February 1, 2003, and the related
consolidated statements of operations, members' equity and cash flows for the
eleven months ended December 27, 2003 and for the year ended February 1, 2003.
These consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the
consolidated financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall consolidated financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Moark, LLC and Subsidiaries as of December 27, 2003 and February 1, 2003, and
the consolidated results of their operations and their cash flows for the eleven
months ended December 27, 2003 and the year ended February 1, 2003, in
conformity with accounting principles generally accepted in the United States of
America.

                                               /s/ MOORE STEPHENS FROST
                                          --------------------------------------
                                               Certified Public Accountant

Little Rock, Arkansas
January 20, 2004

                                       F-75


                          MOARK, LLC AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
                     DECEMBER 27, 2003 AND FEBRUARY 1, 2003

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003           2003
                                                              ------------   ------------
                                                                       
                                         ASSETS
Current assets
  Cash and cash equivalents.................................  $  3,607,394   $  8,520,673
  Accounts receivable -- trade, less allowance for doubtful
    accounts of $2,088,686 and $1,091,799, respectively.....    59,998,841     43,688,012
  Inventories...............................................    39,285,698     37,607,594
  Refundable income taxes...................................            --         63,380
  Current portion of notes receivable.......................       258,224        316,580
  Prepaid expenses and other current assets.................     2,848,511      2,799,440
                                                              ------------   ------------
Total current assets........................................   105,998,668     92,995,679
                                                              ------------   ------------
Property, plant and equipment
  Land......................................................     8,157,855      8,945,544
  Land improvements.........................................       837,324        802,868
  Buildings and leasehold improvements......................    43,375,647     44,675,270
  Machinery and equipment...................................    62,030,112     56,188,621
  Vehicles..................................................     7,942,765      7,347,461
  Furniture and fixtures....................................     1,186,762      1,019,313
  Construction in progress..................................     1,762,265      2,042,861
                                                              ------------   ------------
                                                               125,292,730    121,021,938
  Less accumulated depreciation.............................   (30,368,066)   (21,642,249)
                                                              ------------   ------------
Net property, plant and equipment...........................    94,924,664     99,379,689
                                                              ------------   ------------
Investments, intangibles and other assets
  Other assets..............................................       786,484      1,286,488
  Notes receivable, less current portion....................     3,525,619      3,654,008
  Investment in affiliates..................................     9,001,694      3,699,087
  Assets held for sale......................................     4,940,846      3,512,652
  Intangible assets -- finite-lived, net....................     2,785,804      3,828,303
  Goodwill..................................................    63,985,483     62,235,483
                                                              ------------   ------------
Total investments, intangibles and other assets.............    85,025,930     78,216,021
                                                              ------------   ------------
Total assets................................................  $285,949,262   $270,591,389
                                                              ============   ============

                             LIABILITIES AND MEMBERS' EQUITY
Current liabilities
  Notes payable.............................................  $         --   $ 22,421,871
  Accounts payable..........................................    31,132,383     23,442,090
  Accrued expenses and other current liabilities............    10,591,205      8,379,688
  Income taxes payable......................................       580,224             --
  Current maturities of long-term debt and capital lease
    obligations.............................................     7,587,394     19,511,414
  Current deferred income taxes.............................     2,200,000      2,949,000
                                                              ------------   ------------
Total current liabilities...................................    52,091,206     76,704,063
                                                              ------------   ------------
Long-term debt and capital lease obligations, less current
  maturities................................................    98,972,338     91,034,788
                                                              ------------   ------------
Deferred income taxes.......................................    17,725,000     13,484,300
                                                              ------------   ------------
Liabilities held for sale...................................       531,133        291,906
                                                              ------------   ------------
Members' equity.............................................   116,629,585     89,076,332
                                                              ------------   ------------
Total liabilities and members' equity.......................  $285,949,262   $270,591,389
                                                              ============   ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-76


                          MOARK, LLC AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF OPERATIONS
  FOR THE ELEVEN MONTHS ENDED DECEMBER 27, 2003 AND THE YEAR ENDED FEBRUARY 1,
                                      2003

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003           2003
                                                              ------------   ------------
                                                                       
Net sales...................................................  $496,002,145   $408,268,443
Cost of sales...............................................   427,257,562    374,984,080
                                                              ------------   ------------
Gross profit................................................    68,744,583     33,284,363
Expenses
  General and administrative................................    24,762,315     18,141,316
  Selling...................................................     9,662,270     12,235,544
                                                              ------------   ------------
Total expenses..............................................    34,424,585     30,376,860
                                                              ------------   ------------
Operating income............................................    34,319,998      2,907,503
Other income (expense)
  Interest expense..........................................    (6,580,460)    (6,374,425)
  Interest and other income.................................     1,966,521      1,239,019
  Equity in earnings (loss) of affiliates...................    11,282,607     (1,284,388)
  Gain (loss) on sale of assets.............................       553,903       (125,560)
                                                              ------------   ------------
                                                                 7,222,571     (6,545,354)
                                                              ------------   ------------
Income (loss) before income taxes and discontinued
  operations................................................    41,542,569     (3,637,851)
Income tax expense (benefit)................................     4,054,164     (1,948,594)
                                                              ------------   ------------
Income (loss) before discontinued operations................    37,488,405     (1,689,257)
Loss from operations of discontinued component..............     1,335,152        675,331
                                                              ------------   ------------
Net income (loss)...........................................  $ 36,153,253   $ (2,364,588)
                                                              ============   ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-77


                          MOARK, LLC AND SUBSIDIARIES

                   CONSOLIDATED STATEMENT OF MEMBERS' EQUITY
  FOR THE ELEVEN MONTHS ENDED DECEMBER 27, 2003 AND THE YEAR ENDED FEBRUARY 1,
                                      2003

<Table>
<Caption>
                                                                MEMBERS'
                                                                 EQUITY
                                                              ------------
                                                           
Balance -- February 2, 2002.................................  $ 91,506,174
  Net loss..................................................    (2,364,588)
  Distribution to members, net..............................       (65,254)
                                                              ------------
Balance -- February 1, 2003.................................    89,076,332
  Net income................................................    36,153,253
  Distribution to members...................................    (8,600,000)
                                                              ------------
Balance -- December 27, 2003................................  $116,629,585
                                                              ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-78


                          MOARK, LLC AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF CASH FLOWS
  FOR THE ELEVEN MONTHS ENDED DECEMBER 27, 2003 AND THE YEAR ENDED FEBRUARY 1,
                                      2003

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003           2003
                                                              ------------   ------------
                                                                       
Cash flows from operating activities
  Net income (loss).........................................  $ 36,153,253   $ (2,364,588)
  Adjustments to reconcile net income (loss) to net cash
    provided (used) by operating activities
    Depreciation............................................     8,999,519      9,263,349
    Amortization............................................     1,042,499        329,495
    (Gain) loss on sale of assets...........................      (553,902)       125,560
    Equity in (income) loss of affiliates...................   (11,282,607)     1,284,388
    Net change in operating assets of discontinued
     operations.............................................    (1,188,967)      (530,583)
    Change in deferred income taxes.........................     3,491,700     (3,328,034)
    Change in operating assets and liabilities
      Accounts receivable -- trade..........................   (16,310,829)    (6,851,525)
      Inventories...........................................    (1,678,104)    (7,719,675)
      Refundable income taxes...............................        63,380      1,818,605
      Prepaid expenses and other current assets.............       (49,071)       787,440
      Accounts payable......................................     7,690,293      3,329,815
      Accrued expenses and other current liabilities........     2,211,517      3,021,629
      Income taxes payable..................................       580,224             --
                                                              ------------   ------------
Net cash provided by (used in) operating activities.........    29,168,905       (834,124)
                                                              ------------   ------------
Cash flows from investing activities
  Accretion of bond discount................................            --        (21,837)
  Proceeds from sale of assets..............................     1,321,185        631,158
  Purchases of property, plant and equipment................    (5,311,777)    (4,767,806)
  Purchase of subsidiaries, net of cash acquired............    (1,750,000)    (5,942,584)
  Investment in affiliates..................................     5,980,000       (984,585)
  Payment of acquisition costs..............................            --        (75,927)
  Purchase of minority interest.............................            --     (2,000,000)
  Other assets..............................................       500,004         72,140
  Collections on notes receivable...........................       186,745      1,969,886
                                                              ------------   ------------
Net cash provided by (used in) investing activities.........       926,157    (11,119,555)
                                                              ------------   ------------
Cash flows from financing activities
  Net (repayments) borrowings on notes payable..............    (8,229,978)     7,381,385
  Repayments of capital lease obligations...................    (2,781,003)      (929,305)
  Proceeds from long-term debt..............................        21,581         32,040
  Repayments of long-term debt..............................   (15,348,941)    (8,416,620)
  Distributions to members, net.............................    (8,600,000)       (65,254)
                                                              ------------   ------------
Net cash provided by (used in) financing activities.........   (35,008,341)    (1,997,754)
                                                              ------------   ------------
Net decrease in cash and cash equivalents...................    (4,913,279)   (13,951,433)
Cash and cash equivalents -- beginning of year..............     8,520,673     22,472,106
                                                              ------------   ------------
Cash and cash equivalents -- end of year....................  $  3,607,394   $  8,520,673
                                                              ============   ============
Supplementary disclosures of cash flow information
  Cash paid during the year for:
    Interest................................................  $  6,586,193   $  7,543,223
    Income taxes (net of refunds received)..................       581,195       (418,052)
Supplementary disclosure of non-cash transactions
  Purchase of property, plant and equipment through capital
    lease obligations.......................................  $         --   $ 11,447,785
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-79


                          MOARK, LLC AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 27, 2003 AND FEBRUARY 1, 2003

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     a. Basis of presentation -- On February 2, 2000, Land O'Lakes, Inc. and the
Moark group of affiliated companies established a new joint venture ("Moark,
LLC") to facilitate the strategy of becoming a top tier marketer and producer of
shell eggs and processed egg products in the United States. In connection with
the formation of this venture, Land O'Lakes, Inc. contributed cash and a
commitment to provide additional funding and the Moark group contributed their
existing egg and egg product operations.

     b. Principles of consolidation -- The consolidated financial statements
include the accounts of Moark, LLC and all subsidiaries in which Moark, LLC has
the ability to exercise significant control over operating and financial
policies. The entities (collectively referred to as "the Company") which are
included in the consolidated financial statements are Moark, LLC, Premier Farms,
LLC, Moark Egg Corporation, Norco Ranch Holding Company, Inc., Norco Ranch,
Inc., Hi Point Industries, LLC, L&W Egg Products, Inc., Kofkoff Egg Farm, LLC,
Whip-O-Will Egg Farms, LLC, Pacheco Egg Farms, LLC, Kofkoff Feed, Inc.,
Colchester Foods, Inc., Fitchville Realty, Inc., Egg Express, Inc., McAnally
Enterprises, LLC, Southern New England Egg, LLC, Cutler at Philadelphia, LLC,
Cutler at Abbeville, LLC, Sunbest Farms of Iowa, LLC, and Sunbest Foods of Iowa,
Inc. All significant intercompany balances and transactions have been
eliminated.

     c. Business environment -- The Company operates as a marketer and producer
of shell eggs and egg products covering the majority of the United States. As
such, it operates in an environment wherein the commodity nature of both its
products for sale and its primary raw materials causes sales prices and
production costs to fluctuate, often on a short-term basis, due to the
world-wide supply and demand situation for those commodities. The supply and
demand factors for its products for sale and the supply and demand factors for
its primary raw materials correlate to a degree, but are not the same, thereby
causing margins between sales prices and production costs to increase, to
decrease, or to invert, often on a short-term basis.

     d. Limited liability company -- Since Moark, LLC is a limited liability
company, no interest holder of the Company shall be personally liable for the
debts, obligations, or liabilities of Moark, LLC unless the individual has
signed a specific personal guarantee. Moark, LLC shall dissolve upon the sale of
all or substantially all of the property of Moark, LLC; the vote by the managers
to dissolve, wind up and liquidate the Company; entry of a decree of judicial
dissolution pursuant to a legal authority; on December 31, 2050.

     e. Fiscal year -- During the eleven months ended December 27, 2003, the
Company changed its year end to use a 52-53 week fiscal year ending on the last
Saturday in December. Prior to this change, the Company's fiscal year ended on
the Saturday closest to January 31. The eleven months ended December 27, 2003
and the year ended February 1, 2003 were 48 and 52 week periods, respectively.

     f. Revenue recognition -- Revenue is recognized by the Company when the
following criteria are met: persuasive evidence of an agreement exists; delivery
has occurred or services have been rendered; the Company's price to the buyer is
fixed and determinable; and collectibility is reasonably assured.

     g. Cash equivalents -- For purposes of the consolidated statement of cash
flows, the Company considers all highly liquid instruments with an original
maturity of three months or less to be cash equivalents.

     h. Accounts receivable -- The Company reviews their customer accounts on a
periodic basis and records a reserve for specific amounts that the Company feels
may not be collected. In addition, the Company has established a general reserve
based on historical percentages of bad debts. Amounts will be written off at the
point when collection attempts on the accounts have been exhausted. Management
uses significant judgment in estimating uncollectible amounts. In estimating
uncollectible amounts, management considers factors such as current overall
economic conditions, industry-specific economic conditions, historical customer
performance and anticipated customer performance. Past due status is determined
based upon contractual terms. While management believes the Company's processes
effectively address its exposure to doubtful accounts,

                                       F-80

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

changes in economic, industry or specific customer conditions may require
adjustment to the allowance recorded by the Company.

     i. Inventories -- Layer flock inventories are valued at amortized costs.
All other inventories are stated at the lower of cost, determined using the
first-in, first-out method, or market.

     j. Property, plant and equipment -- Property, plant and equipment
contributed in connection with the initial establishment of the Company was
recorded at its estimated fair values at the date of contribution. Additions to
property, plant and equipment are recorded at original cost. Depreciation is
provided by the straight-line method over the estimated useful lives of the
related assets.

     k. Long-lived assets -- During the year ended February 1, 2003, the Company
adopted Statement of Financial Accounting Standards No. 144 "Accounting for the
Impairment or Disposal of Long-Lived Assets" which supercedes and amends No. 121
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed of." This statement requires that long-lived assets and certain
identifiable intangibles be reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amounts of any asset may not be
recoverable. Recoverability of assets to be held and used is measured by a
comparison of the carrying amount of an asset to future net cash flows expected
to be generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount the carry amount of the
assets exceeds the fair value of the assets. Based upon management's assessment
of the existing assets, no impairment loss needs to be recognized at December
27, 2003.

     l. Goodwill -- As a result of certain acquisition and merger transactions,
the Company has recorded goodwill for the excess of the amount paid over the
fair value of the assets acquired at the date of the acquisition or merger.

     The Financial Accounting Standards Board (FASB) has issued Statement of
Financial Accounting Standards No. 142 "Goodwill and Other Intangible Assets"
(SFAS 142). SFAS 142 eliminated the requirement for systematic amortization of
goodwill and replaced this with a requirement to evaluate the goodwill for
impairment at least on an annual basis. The Company adopted SFAS 142, effective
February 3, 2002. No impairment loss resulted from the impairment test completed
during the eleven months ended December 27, 2003, the year ended February 1,
2003 or on the date of adoption.

     m. Franchise agreements -- Fees paid to acquire franchises are reported as
intangible assets-finite-lived, net of accumulated amortization and are being
amortized to operations over the life of the franchise on the straight-line
method. The franchise agreements granted certain rights to the Company to
produce, sell and distribute certain product lines for an initial term of twenty
years with options to renew. The agreements required an initial payment and
monthly service fees based on a percentage of net sales of the products sold.
The Company has also agreed to comply with franchise requirements relating to
insurance limits, feed additives, packaging supplies, and promotional materials.

     n. Other assets -- Other assets consist primarily of long-term grower
advances, the long-term portion of a prepaid lease agreement and deposits. The
lease agreement is being expensed over the term of the lease.

     o. Income taxes -- The Company utilizes the liability method of accounting
for income taxes. This method requires the Company to recognize deferred tax
assets and liabilities for the expected future tax consequences of events that
have been recognized in its financial statements or tax returns. Under this
method, deferred tax assets and liabilities are determined based on the
difference between the financial statement basis of assets and liabilities and
their related tax basis using enacted tax rates in effect for the years in which
the differences are expected to be recovered.

     A portion of the Company's inventory has been valued using the farm price
method for income tax reporting purposes. This results in these inventories
being reflected at a lower value in the tax returns with lower taxable income
reported. Current deferred income taxes relate primarily to this difference
between
                                       F-81

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

financial statements and taxable income. Net operating loss carryforwards have
been used to reduce current deferred income taxes.

     Timing differences exist for depreciation on certain assets due to the use
of the accelerated cost recovery system of depreciation for income tax reporting
purposes. In addition, certain of the Company's incorporated subsidiaries
utilized the cash basis method of accounting for income tax reporting prior to
being acquired. The difference between this method and the accrual method is
being recorded in taxable income over a ten year period. Long-term deferred
income taxes relate primarily to these differences.

     Moark, LLC, and several of its subsidiaries are limited liability companies
and as such, are taxed as partnerships for income tax purposes. Accordingly, the
taxable income or loss of these entities is reported on the individual income
tax returns of their members. No provision for income taxes or deferred income
tax liability related to these entities are included in the accompanying
consolidated financial statements.

     p. Advertising -- The Company expenses the costs of advertising as
incurred. Advertising costs during the eleven months ended December 27, 2003 and
the year ended February 1, 2003 were approximately $1,835,000 and $3,400,000,
respectively.

     q. Shipping and handling -- All shipping and handling costs are expensed as
incurred and are included in cost of sales in the accompanying consolidated
statement of operations.

     r. Estimates -- The preparation of the financial statements in conformity
with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of certain assets and liabilities and disclosures of contingent assets
and liabilities at the date of the financial statements and the amounts of
revenues and expenses during the reporting period. Actual results could differ
from those estimates.

     s. Fair value -- As of December 27, 2003 and February 1, 2003, the stated
value of the Company's long-term receivables and long-term debt approximates
their fair value based on current market rates for financial instruments of the
same remaining maturities and with similar credit quality.

     t. Reclassifications -- Certain reclassifications have been made to the
February 1, 2003 amounts to conform to the December 27, 2003 presentation. The
reclassifications had no impact on the net loss.

     u. Recently issued accounting pronouncements -- In August 2001, the
Financial Accounting Standards Board issued Statement of Financial Accounting
Standard No. 143, "Accounting for Asset Retirement Obligations." This statement
requires the Company to recognize the fair value of the liability associated
with the cost the Company would be obligated to incur in order to retire an
asset at some point in the future. The liability would be recognized in the
period in which it is incurred and can be reasonably estimated. The standard is
effective for fiscal years beginning after June 15, 2002. The Company has
elected early implementation of this standard. The Company reviews its assets
and believes that is has no assets that will require funds to retire at some
point in the future.

2.  ACQUISITIONS AND MERGERS

     Effective February 19, 2002, the Company entered into agreements to acquire
certain assets of Sunbest Farms of Iowa, LLC and Latco, Inc. as well as the
stock of Sunbest Foods of Iowa, Inc. This group of entities was jointly
operating in a shell egg production operation in Iowa and owned a 50% interest
in a shell egg operation in Utah. The purchase price for the above operations
was approximately $3,150,000, plus the assumption of certain liabilities. In
addition, the Company simultaneously entered into two agreements for the layer
production and pullet production facilities in Iowa for ten-year terms with an
option to purchase these assets at the termination of the agreements. The layer
production agreement met the requirement for treatment as a capitalized lease
obligation and, accordingly, the associated assets and corresponding lease
obligations have been recorded in the accompanying financial statements.
                                       F-82

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

3.  INVENTORIES

     Inventories consist of:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Layer flocks and pullets...................................  $23,061,272    $21,753,749
Feed and feed ingredients..................................    4,942,245      4,255,767
Egg and egg products.......................................    8,632,896      8,905,826
Supplies and other.........................................    2,649,285      2,692,252
                                                             -----------    -----------
                                                             $39,285,698    $37,607,594
                                                             ===========    ===========
</Table>

4.  NOTES RECEIVABLE

     Notes receivable consist of the following:

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003          2003
                                                              ------------   -----------
                                                                       
Note receivable from an individual; interest at 8%; due in
  monthly installments of $34,942, including interest,
  through December 2019.....................................   $3,656,205    $3,774,390
Various notes receivable; interest at 8%; due in monthly
  installments including interest, through February 2004....      127,638       196,198
                                                               ----------    ----------
                                                                3,783,843     3,970,588
Less current portion........................................      258,224       316,580
                                                               ----------    ----------
Notes receivable, less current portion......................   $3,525,619    $3,654,008
                                                               ==========    ==========
</Table>

     The Company reviews their notes receivable on a periodic basis and records
a reserve for specific amounts that the Company feels may not be collected. At
the point the Company records this amount in reserve, interest income will no
longer be accrued. Amounts will be written off when collection attempts on the
amounts have been exhausted. All notes receivable are considered fully
collectible, and accordingly, no provisions have been made at December 27, 2003
and February 1, 2003.

5.  CAPITALIZED LEASES

     The Company is obligated for certain property, plant and equipment under
capital leases that expire at various dates during the next several years.
Assets under capital leases, excluding land, are being amortized over their
useful lives which range from five to twenty years. The amortization expense is
included with depreciation expense in the accompanying statement of operations
and cash flows.

     Assets under capital leases consist of the following:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Land.......................................................  $   200,000    $   200,000
Buildings..................................................    7,199,618      7,199,618
Machinery and equipment....................................    7,238,865      7,238,865
Accumulated amortization...................................   (2,393,397)    (1,137,178)
                                                             -----------    -----------
Net assets under capitalized lease.........................  $12,245,086    $13,501,305
                                                             ===========    ===========
</Table>

                                       F-83

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     As of December 27, 2003, the future minimum lease payments under capital
leases are as follows:

<Table>
                                                           
2004........................................................  $ 1,945,050
2005........................................................    1,942,857
2006........................................................    1,941,291
2007........................................................    1,871,789
2008........................................................    1,704,902
Thereafter..................................................    4,631,253
                                                              -----------
Total minimum lease payments................................   14,037,142
Less amount representing interest...........................    2,556,132
                                                              -----------
Present value of future minimum lease payments..............  $11,481,010
                                                              ===========
</Table>

6.  INTANGIBLE ASSETS -- FINITE LIVED

     Intangible assets -- finite-lived consisted of the following:

<Table>
<Caption>
                                                   FRANCHISE
                                                      FEES        OTHER        TOTAL
                                                   ----------   ----------   ----------
                                                                    
Original cost....................................  $3,073,985   $1,370,247   $4,444,232
Accumulated amortization, February 1, 2003.......     371,857      244,072      615,929
  Amortization...................................     363,839      678,660    1,042,499
                                                   ----------   ----------   ----------
Accumulated amortization, December 27, 2003......     735,696      922,732    1,658,428
                                                   ----------   ----------   ----------
Net intangible assets -- finite-lived............  $2,338,289   $  447,515   $2,785,804
                                                   ==========   ==========   ==========
</Table>

     These intangible assets -- finite-lived are being amortized over the term
of the agreement or the estimated useful period. These lives range from 4 to 20
years. Further amortization expense at December 27, 2003 is as follows:

<Table>
                                                           
2004........................................................  $  438,760
2005........................................................     306,970
2006........................................................     185,321
2007........................................................     171,879
2008........................................................     171,879
Thereafter..................................................   1,510,995
                                                              ----------
                                                              $2,785,804
                                                              ==========
</Table>

7.  GOODWILL

     The changes in the carrying value of goodwill during the eleven months
ended December 27, 2003 and the year ended February 1, 2003, are as follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Balance -- beginning of the period.........................  $62,235,483    $60,443,233
Goodwill acquired during the period........................    1,750,000      1,792,250
                                                             -----------    -----------
Balance -- end of the period...............................  $63,985,483    $62,235,483
                                                             ===========    ===========
</Table>

                                       F-84

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

8.  ASSETS AND LIABILITIES HELD FOR SALE -- DISCONTINUED OPERATIONS

     In January 2004, the Company entered into a letter of intent to sell its
interest in Cutler at Philadelphia, LLC. Accordingly, these assets and
liabilities have been reported separately as assets and liabilities held for
sale on the balance sheet. The results of its operations for the eleven months
ended December 27, 2003 and the year ended February 1, 2003 are reported as a
component of discontinued operations in the statement of operations.

     Summarized results of operations for Cutler at Philadelphia, LLC for the
eleven months ended December 27, 2003 and the year ended February 1, 2003 are as
follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Sales......................................................  $19,453,076    $15,127,867
Loss from discontinued operations..........................    1,335,152        675,331
</Table>

9.  INVESTMENTS IN AFFILIATES

     The Company owns fifty percent of Grand Mesa Eggs, Inc., which operates as
a commercial egg producer with operations located in Colorado. During the year
ended February 1, 2003, the Company acquired fifty percent of Delta Egg Farm,
LLC ("Delta") through the purchase of Sunbest Foods of Iowa, Inc. Delta operates
as a producer of shell eggs with operations located in Utah. In addition, during
the year ended February 1, 2003, the Company entered into a joint venture in
which it owns a fifty percent interest in Moark/Fort Recovery Egg Marketing,
LLC, which operates as a wholesale egg distributor. The Company accounts for
these investments under the equity method. The investment reflects the initial
price paid for the ownership and there has been no amortization of any
differences between the level of investment and the underlying net assets. The
following is summarized information regarding one hundred percent of the
affiliated companies' assets, liabilities, equity and results of operations:

<Table>
<Caption>
                                                   ELEVEN MONTHS ENDED DECEMBER 27, 2003
                                         ---------------------------------------------------------
                                                                       MOARK/FORT
                                                                      RECOVERY EGG
                                         GRAND MESA     DELTA EGG      MARKETING,
                                         EGGS, INC.     FARM, LLC         LLC            TOTAL
                                         -----------   -----------   --------------   ------------
                                                                          
Current assets.........................  $ 4,788,016   $ 7,071,326    $ 8,527,172     $ 20,386,514
Property, plant and equipment, net.....    2,172,268    19,060,973             --       21,233,241
Other assets...........................      156,945       313,034             --          469,979

Current liabilities....................    1,875,843       671,638      4,066,054        6,613,535
Other liabilities......................    1,630,394    13,726,000             --       15,356,394
Stockholder or members' equity.........    3,610,992    12,047,695      4,461,118       20,119,805

Net sales..............................   12,133,716    48,769,188     77,969,744      138,872,648
Cost of goods sold.....................    9,502,318    41,015,749     62,011,274      112,529,341
Selling, general and administrative
  expenses.............................      574,517     1,026,067        228,254        1,828,838
Net finance expense....................       60,536     1,173,222             --        1,233,758
Other income (expense), net............       89,504            --             --           89,504
Income tax expense.....................      805,000            --             --          805,000
Net income.............................    1,280,850     5,554,150     15,730,216       22,565,216
</Table>

                                       F-85

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                        YEAR ENDED FEBRUARY 1, 2003
                                          --------------------------------------------------------
                                                                        MOARK/FORT
                                                                       RECOVERY EGG
                                          GRAND MESA     DELTA EGG      MARKETING,
                                          EGGS, INC.     FARM, LLC         LLC            TOTAL
                                          -----------   -----------   --------------   -----------
                                                                           
Current assets..........................  $ 2,597,767   $ 4,355,128    $ 4,320,740     $11,273,635
Property, plant and equipment, net......    2,522,194    20,325,186             --      22,847,380
Other assets............................      179,399       328,519             --         507,918

Current liabilities.....................    1,563,102     4,891,288      3,669,988      10,124,378
Other liabilities.......................    1,406,117    13,624,000             --      15,030,117
Stockholder or members' equity..........    2,330,141     6,493,545        650,752       9,474,438

Net sales...............................   10,720,380    16,705,845     39,077,354      66,503,579
Cost of goods sold......................   11,017,950    15,537,111     38,131,410      64,686,471
Selling, general and administrative
  expenses..............................      603,750     1,160,902        315,192       2,079,844
Net finance expense.....................      104,994     1,290,241             --       1,395,235
Income tax (benefit)....................     (338,675)           --             --        (338,675)
</Table>

10.  NOTES PAYABLE

     Notes payable consist of the following:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Credit facilities, payable to Farm Credit Services;
  interest as 3.95%; $1,455,000 payable March 1, 2003,
  balance due June 1, 2003. Maximum amount of borrowings
  available at February 1, 2003 was $25,000,000 subject to
  a borrowing base calculation.............................      $--        $19,421,871
Revolving line of credit, payable to Bank of America;
  interest at prime (4.25% at February 1, 2003) balance due
  at September 30, 2003. Maximum amount of borrowings
  available at February 1, 2003 was $3,000,000 subject to a
  borrowing base calculation...............................       --          3,000,000
                                                                 ---        -----------
                                                                 $--        $22,421,871
                                                                 ===        ===========
</Table>

11.  LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

     Long-term debt and capital lease obligations consists of:

<Table>
<Caption>
                                                           DECEMBER 27,   FEBRUARY 1,
                                                               2003           2003
                                                           ------------   ------------
                                                                    
Credit agreements, consisting of:(1) a revolving
  commitment not to exceed $60,000,000, subject to a
  borrowing base computation, payable to a lender group
  made up of certain banks and agricultural credit
  associations; and(2) a term loan commitment not to
  exceed $15,000,000, to a bank; interest is to be
  charged as defined (4.75% as of December 27, 2003);
  secured by essentially all assets of the Company; due
  on or before December 26, 2005. (See paragraph
  below.)................................................  $ 27,977,448   $ 24,499,930
Note payable to an agricultural credit association;
  interest at 3.50%; secured by certain real estate;
  payable in monthly installments of $258,550, including
  interest, through September 2011.......................    20,741,062     23,029,675
</Table>

                                       F-86

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                           DECEMBER 27,   FEBRUARY 1,
                                                               2003           2003
                                                           ------------   ------------
                                                                    
Note payable to a company and trusts; interest at 8%;
  secured by the common stock of Norco Ranch, Inc. and
  the membership interest of McNally Enterprises, LLC and
  Hi Point Industries, LLC; payable in monthly
  installments ranging from $34,880 to $135,394,
  including interest, through February 2020 to January
  2022...................................................    32,577,998     33,068,099
Capital lease obligation payable to a company; interest
  at 7.00%; payable in monthly installments of $118,667,
  including interest, through February 2012..............     9,319,213     10,002,421
Notes payable to an agricultural credit association;
  interest ranging from 3.0% to 6.25%; secured by certain
  accounts receivable, inventories, and property and
  equipment; monthly installments ranging from $2,976 to
  $75,593, including interest, through dates ranging from
  June 2005 to June 2011.................................    10,730,164     12,513,992
Note payable to a company; interest at 8.00%; secured by
  equipment; payable in quarterly installments of
  $64,705, including interest, through January 2011......     1,413,444      1,518,522
Notes payable to various banks; interest ranging from
  7.9% to 9.0%; secured by certain accounts receivable,
  inventories, and property and equipment; monthly
  installments ranging from $597 to $19,724, including
  interest, through dates ranging from July 2005 to June
  2007...................................................     1,498,387      2,868,775
Various capital lease obligations with a financing
  company; interest ranging from 5.22% to 7.93%; secured
  by certain equipment; payable in monthly installments
  ranging from $313 to $12,192, including interest,
  through dates ranging from June 2005 through January
  2009...................................................     1,478,106      2,501,854
Various notes payable to financing companies; secured by
  certain equipment; payable in various monthly
  installments, including interest, through dates ranging
  from December 2004 to August 2009......................       823,910        542,934
                                                           ------------   ------------
                                                            106,559,732    110,546,202
Less current maturities..................................     7,587,394     19,511,414
                                                           ------------   ------------
Long-term debt, less current maturities..................  $ 98,972,338   $ 91,034,788
                                                           ============   ============
</Table>

     Annual maturities of long-term debt and capital lease obligations are as
follows:

<Table>
<Caption>
                                                LONG-TERM    CAPITAL LEASE
                                                  DEBT        OBLIGATIONS       TOTAL
                                               -----------   -------------   ------------
                                                                    
2004.........................................  $ 6,322,703    $ 1,264,691    $  7,587,394
2005.........................................   32,977,102      1,351,890      34,328,992
2006.........................................    5,614,914      1,445,874       7,060,788
2007.........................................    5,671,929      1,467,625       7,139,554
2008.........................................    5,449,676      1,497,728       6,947,404
Thereafter...................................   39,042,398      4,453,202      43,495,600
                                               -----------    -----------    ------------
                                               $95,078,722    $11,481,010    $106,559,732
                                               ===========    ===========    ============
</Table>

                                       F-87

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company entered into a new credit agreement on December 26, 2003,
consisting of a $60 million revolving loan note and a $15 million term note. The
former notes payable, along with certain revolving lines of credit, were
refinanced with the new agreement subsequent to December 27, 2003. As a result,
the outstanding balances of these debt instruments at December 27, 2003 have
been reported as long-term in accordance with the terms of the new agreement.
Interest rates will vary based on a leverage ratio of the Company. The credit
agreement matures December 26, 2005 and is secured by all inventory, accounts
receivable and certain fixed assets of the Company.

     The Company's notes payable and revolving line of credit agreements with
certain banks, agricultural credit associations, and certain individuals require
compliance with certain restrictive covenants, including the maintenance of
minimum levels of equity and working capital. In addition, these covenants
restrict dividend payments, capital expenditures, investments, stockholder
loans, fundamental changes in ownership, and the granting of loans or extensions
of credit. As of December 27, 2003, the Company was in compliance with these
restrictions and covenants.

12.  BANK OVERDRAFTS

     The Company had outstanding checks in excess of bank balances on certain of
its subsidiaries of approximately $2,923,000 and $3,460,000 as of December 27,
2003 and February 1, 2003, respectively. The bank accounts utilized by the
subsidiaries do not automatically draft funds from Moark, LLC's corporate bank,
therefore, these outstanding checks were reclassified into accounts payable for
financial statement presentation.

13.  INCOME TAXES

     Income taxes (benefit) consist of:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Current provision (benefit)................................   $  562,464    $(6,345,560)
Deferred provision.........................................    3,491,700      4,396,966
                                                              ----------    -----------
                                                              $4,054,164    $(1,948,594)
                                                              ==========    ===========
</Table>

     The Company's provision for income taxes (benefit) varies from the
statutory U.S. tax rate primarily due to the effect of state income taxes,
certain nondeductible expenses and the partnership tax treatment for certain of
the entities.

     Total gross deferred tax assets and liabilities are as follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Gross deferred tax liabilities.............................  $25,270,000    $22,844,613
Gross deferred tax assets..................................    5,345,000      6,411,313
                                                             -----------    -----------
Net deferred tax liability.................................  $19,925,000    $16,433,300
                                                             ===========    ===========
</Table>

     At December 27, 2003 and February 1, 2003, the Company has net operating
loss carryforwards for Federal income tax purposes of approximately $244,000 and
$7,200,000, respectively, available to offset future taxable income. Unless
utilized, these carryforwards will begin expiring in 2007. These carryforwards
have been used to reduce deferred tax liabilities that would otherwise exist for
financial statement purposes.

                                       F-88

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

14.  RELATED PARTIES

     The Company is related by common ownership to other corporations and
proprietorships engaged in operations related to the commercial shell egg
industry. The Company also held an equity interest in an affiliated Company,
which was engaged in related operations. The Company sells products to and
purchases products from certain of these related entities. In addition, the
Company pays a member fees for environmental services and certain royalty fees.
Activity between the Company and these related entities and the balances owed to
and from these entities are summarized as follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
                                                                      
Sales to related parties...................................  $ 2,424,172    $ 3,345,379
Purchases from and payments of fees to related parties.....   34,140,866     27,766,464
Accounts receivable from related parties...................      811,576        660,042
Accounts payable to related parties........................   11,347,425      1,182,994
</Table>

     The Company also has guaranteed certain loan agreements for Delta Egg Farm,
LLC, of which the Company is a 50% owner. The Company is responsible for 50% of
the outstanding balance on these guaranteed notes totaling approximately
$12,500,000 as of December 27, 2003.

     In March 2003, the members of the Company advanced $5,000,000 to the
Company. These advances, along with interest of approximately $181,000, were
repaid to the members prior to December 27, 2003.

     During the eleven months ended December 27, 2003, the Company entered into
a consulting agreement with one of its members for an annual amount of
approximately $1,445,000 due February 1 of each year. Included in the statement
of operations for the eleven months ended December 27, 2003 is $1,325,000
related to this agreement.

     A subsidiary of one of the Company's members has written insurance policies
for the Company providing for general liability, property and workers
compensation insurance policies covering most of the Company's employees.
Premiums during the year ended December 27, 2003 were approximately $5,200,000.

15.  COMMITMENTS AND CONTINGENCIES

     a. Non-cancelable operating leases of certain vehicles, equipment and real
estate expire in various years through 2010. These leases generally contain
renewal options for periods ranging from two years to five years and require the
Company to pay all executory costs (property taxes, maintenance and insurance).

     Future minimum lease payments at December 27, 2003 are as follows:

<Table>
                                                            
Fiscal Year
2004........................................................   $ 4,386,327
2005........................................................     4,081,531
2006........................................................     3,868,931
2007........................................................     3,599,097
2008........................................................     2,943,971
Thereafter..................................................     2,928,577
                                                               -----------
                                                               $21,808,434
                                                               ===========
</Table>

     Rent expense for all operating leases was $5,399,189 and $7,641,631, for
the eleven months ended December 27, 2003 and the year ended February 1, 2003,
respectively. Included in operating leases are certain

                                       F-89

                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

leases with related parties. Payments to the related parties in connection with
these leases totaled approximately $370,000 and $404,000, respectively.

     b. The Company has a defined contribution retirement plan that contains a
401(k) salary deferral feature that covers essentially all of the full-time
employees of Moark, LLC and its affiliated companies. Those who have attained
the age of eighteen and who have completed minimum periods of service are
eligible to participate. The Company makes matching contributions as required by
the plan document and is permitted to make discretionary contributions if
desired by the Company's management.

     There was no discretionary contributions made for the eleven months ended
December 27, 2003 and the year ended February 1, 2003. Matching contributions to
the above plans during the eleven months ended December 27, 2003 and the year
ended February 1, 2003 were approximately $289,100 and $110,500, respectively.

     c. Non-qualified -- The Company has a non-qualified retirement plan for
certain key employees. The benefits under this plan require the participants to
remain in the employment of the Company for a specified number of years, or
until retirement age, in order to obtain any benefits and to observe certain
covenants dealing with competition. No contributions were made to this plan
during the eleven months ended December 27, 2003 or the year ended February 1,
2003. This plan was terminated effective January 2004.

     d. The Company is self-insured for health insurance purposes. The Company
has obtained stop-loss insurance policies to cover losses in excess of $60,000
per employee and aggregate losses in excess of $1,000,000 per plan year.
Provisions have been made in these financial statements to cover losses incurred
under this self-insurance program.

     e. The Company has outstanding commodity contracts for the futures
purchases of corn at December 27, 2003. These commitments are not in excess of
the current operating requirements of the Company.

     f. The Company is one of a group of defendants in a lawsuit that is
currently in the discovery phase. The Company anticipates that an ultimate
settlement of this lawsuit will be reached and accordingly, has estimated its
liability regarding this matter, which is included in other current liabilities
in the balance sheet at December 27, 2003. This matter was settled during
January 2004 for the balance of the estimated liability at December 27, 2003.

16.  CONCENTRATION OF CREDIT RISK

     Financial instruments which potentially subject the Company to
concentrations of credit risk consist primarily of trade receivables with a
variety of customers and cash and cash investments deposited with a financial
institution and a credit association.

     Concentrations of credit risk with respect to accounts receivable are
limited because a large number of geographically diverse customers make up the
Company's customer base, thus spreading the trade credit risk. At December 27,
2003 and February 1, 2003, no single group or customer represents greater that
10% of total accounts receivable. The Company controls credit risk through
credit approvals, credit limits, and monitoring procedures. The Company performs
ongoing credit evaluations of its customers but generally does not require
collateral to support accounts receivable.

     At December 27, 2003 and February 1, 2003 and at times during the years
then ended, the Company maintained cash and cash investment balances with
financial institutions in excess of Federal Deposit Insurance Corporation (FDIC)
insured limits.

                                       F-90


                                AGRILIANCE, LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                              (UNAUDITED)
                                                              NOVEMBER 30,   AUGUST 31,
                                                                  2003          2003
                                                              ------------   ----------
                                                                  ($ IN THOUSANDS)
                                                                       
                                        ASSETS
Current assets:
  Cash......................................................   $   16,519    $   18,095
  Trade receivables, net of allowance for bad debts of
     $19,282 and $18,006, respectively......................      398,604       455,532
  Rebates receivable........................................      130,626       131,465
  Other receivables.........................................       37,775        18,543
  Receivable from Land O'Lakes, Inc. .......................          116            --
  Receivable from CHS, Inc. ................................            4            50
  Inventories...............................................      543,627       559,643
  Vendor prepayments........................................      261,400        63,481
  Prepaid expenses..........................................        1,071         3,132
                                                               ----------    ----------
     Total current assets...................................    1,389,742     1,249,941
Property, plant and equipment:
  Land and land improvements................................       18,579        18,579
  Buildings.................................................       67,164        66,962
  Machinery and equipment...................................      100,583       100,432
  Construction in progress..................................       10,167         5,608
                                                               ----------    ----------
     Total property, plant and equipment....................      196,493       191,581
  Less accumulated depreciation.............................      (94,018)      (90,077)
                                                               ----------    ----------
     Net property, plant and equipment......................      102,475       101,504
Other assets................................................       17,580        18,111
                                                               ----------    ----------
     Total assets...........................................   $1,509,797    $1,369,556
                                                               ==========    ==========

                            LIABILITIES AND MEMBERS' EQUITY
Current liabilities:
  Short-term debt...........................................   $   50,000    $   15,000
  Current portion of long-term debt.........................      100,000       100,000
  Accounts payable..........................................      690,911       755,967
  Customer prepayments......................................      341,856        93,430
  Accrued expenses..........................................       75,394       102,257
  Payable to Land O'Lakes, Inc. ............................           --           984
  Payable to Farmland Industries, Inc. .....................        4,437        10,067
  Other current liabilities.................................        6,105         6,038
                                                               ----------    ----------
     Total current liabilities..............................    1,268,703     1,083,743
Other noncurrent liabilities................................       26,784        27,061
Members' equity:
  Contributed capital.......................................      159,089       159,089
  Retained earnings.........................................       70,552       114,994
  Accumulated other comprehensive loss......................      (15,331)      (15,331)
                                                               ----------    ----------
Total members' equity.......................................      214,310       258,752
                                                               ----------    ----------
Total liabilities and members' equity.......................   $1,509,797    $1,369,556
                                                               ==========    ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-91


                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                              THREE MONTHS ENDED
                                                                 NOVEMBER 30,
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
                                                               ($ IN THOUSANDS)
                                                                  (UNAUDITED)
                                                                   
Net sales...................................................  $605,253   $592,730
Cost of sales...............................................   554,035    544,208
                                                              --------   --------
  Gross profit..............................................    51,218     48,522
Selling, general, and administrative expense................    64,293     67,022
Gain on sale of assets......................................      (162)    (1,151)
                                                              --------   --------
  Loss from operations......................................   (12,913)   (17,349)
Interest expense, net.......................................     1,658      2,762
Equity in earnings of affiliated company....................      (129)        --
                                                              --------   --------
  Net loss..................................................  $(14,442)  $(20,111)
                                                              ========   ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-92


                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                               THREE MONTHS ENDED
                                                                  NOVEMBER 30,
                                                              ---------------------
                                                                2003        2002
                                                              ---------   ---------
                                                                ($ IN THOUSANDS)
                                                                   (UNAUDITED)
                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss..................................................  $ (14,442)  $ (20,111)
  Adjustments to reconcile net loss to net cash (used)
     provided by operating activities:
     Depreciation and amortization..........................      3,903       6,226
     Bad debt expense.......................................        934       1,630
     Gain on sale of assets.................................       (162)     (1,151)
     Decrease in other non-current assets...................        472         412
     Decrease in other non-current liabilities..............       (277)       (140)
  Changes in current assets and liabilities:
     Trade receivables......................................     55,994    (130,497)
     Receivables/payables from related parties..............     (6,683)     (8,232)
     Rebates receivable.....................................        839     (10,420)
     Other receivables......................................    (19,232)     (2,980)
     Inventories............................................     16,016     (65,019)
     Vendor prepayments.....................................   (197,919)    (19,038)
     Accounts payable and customer prepayments..............    183,370     303,002
     Accrued expenses.......................................    (26,863)     (8,031)
     Other current assets and liabilities...................      2,128       1,134
                                                              ---------   ---------
  Net cash (used) provided by operating activities..........     (1,922)     46,785
                                                              ---------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment................     (4,885)     (7,706)
  Proceeds from sale of property, plant and equipment.......        231       2,988
                                                              ---------   ---------
  Net cash used by investing activities.....................     (4,654)     (4,718)
                                                              ---------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from (payment on) short-term debt................     35,000     (16,500)
  Distribution of earnings to members.......................    (30,000)    (20,000)
                                                              ---------   ---------
  Net cash provided (used) by financing activities..........      5,000     (36,500)
                                                              ---------   ---------
  Net change in cash and cash equivalents...................     (1,576)      5,567
Cash and cash equivalents at beginning of period............     18,095      10,161
                                                              ---------   ---------
Cash and cash equivalents at end of period..................  $  16,519   $  15,728
                                                              =========   =========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-93


                                AGRILIANCE, LLC

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The unaudited consolidated financial statements reflect, in the opinion of
the management of Agriliance, LLC (the "Company"), all normal recurring
adjustments necessary for a fair statement of the financial position and results
of operations and cash flows for the interim periods. The statements are
condensed and, therefore do not include all of the information and footnotes
required by accounting principles generally accepted in the United States of
America for complete financial statements. These statements should be read in
conjunction with the audited consolidated financial statements and footnotes for
the year ended August 31, 2003. The results of operations and cash flows for
interim periods are not indicative of results for a full year.

2.  BORROWING ARRANGEMENTS

     At November 30, 2003, $50 million of short term debt was outstanding under
the Company's $185 million 364-day syndicated revolving credit agreement. In
addition, the company held a syndicated $100 million term facility maturing in
June 2004. The facilities were secured by the Company's inventory and the
accounts receivable of its wholly owned subsidiary, Agro Distribution, LLC.
Interest on borrowings under both facilities was charged at 3.125% (LIBOR +
2.00%) as of November 30, 2003.

     In December 2003, the company renegotiated the revolving credit agreement,
extending the facility for an additional three years and increasing the
available borrowing capacity to $225 million. The amendment also lowered the
interest rate spread by 0.25%, allowed for the issuance of letters of credit up
to $50 million and adjusted certain covenant restrictions.

     Also in December 2003, Agriliance issued $100 million of senior secured
notes in a private placement, using the funds to repay the existing term
facility. The private placement consisted of four notes, two with fixed-rate
interest rates and two notes with floating rates. The fixed-rate notes are for
$42 million and $47 million, bearing interest at 5.66% and 6.31%, respectively,
and maturing in December 2008 and 2010. The floating rate notes are for $6
million, maturing in December 2008 and for $5 million, maturing in December
2010. Both of these notes bear interest at variable rates based on LIBOR plus
applicable margins. All of the notes are secured by the same assets which secure
the revolving credit facility, on a pari passu basis.

     In addition, Agriliance is party to a revolving receivables securitization
program which allows for draws of up to $200 million in advances against
eligible receivables. Under this program, Agriliance sells trade receivables to
Agriliance SPV, LLC, a wholly-owned subsidiary of Agriliance, LLC. This
subsidiary is a qualifying special purpose entity (QSPE) under applicable
accounting rules, and was established for the limited purpose of purchasing and
obtaining financing for these receivables. The transfers of the receivables to
the QSPE are structured as sales and, in accordance with applicable accounting
rules, these receivables are not reflected in the consolidated balance sheets of
Agriliance. The QSPE purchases the receivables with a combination of cash and
notes. CoBank lends funds to the SPV based upon the value of the receivables
pool, at an agreed advance rate. As of November 30, 2003, $160 million was drawn
under this securitization. The facility is currently scheduled to terminate in
December 2006.

                                       F-94


                          INDEPENDENT AUDITORS' REPORT

The Board of Managers
Agriliance, LLC:

     We have audited the accompanying consolidated balance sheets of Agriliance,
LLC and subsidiaries as of August 31, 2003 and 2002, and the related
consolidated statements of operations, cash flows, and members' equity for each
of the years in the three-year period ended August 31, 2003. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Agriliance,
LLC and subsidiaries as of August 31, 2003 and 2002, and the results of their
operations and their cash flows for each of the years in the three-year period
ended August 31, 2003 in conformity with accounting principles generally
accepted in the United States of America.

                                                     /s/ KPMG LLP

Minneapolis, Minnesota
November 6, 2003

                                       F-95


                                AGRILIANCE, LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                     AUGUST 31
                                                              -----------------------
                                                                 2003         2002
                                                              ----------   ----------
                                                                 ($ IN THOUSANDS)
                                                                     
                                       ASSETS
Current assets:
  Cash......................................................  $   18,095   $   10,161
  Trade receivables, net of allowance for bad debts of
    $18,006 and $16,134 in 2003 and 2002, respectively......     455,532      394,497
  Receivable from Land O'Lakes, Inc. .......................          --        1,791
  Receivable from CHS, Inc. ................................          50          250
  Rebates receivable........................................     131,465      102,668
  Other receivables.........................................      18,543       28,063
  Inventories...............................................     559,643      376,988
  Vendor prepayments........................................      63,481        5,735
  Prepaid expenses..........................................       3,132        2,806
                                                              ----------   ----------
    Total current assets....................................   1,249,941      922,959
Property, plant and equipment:
  Land and land improvements................................      18,579       18,231
  Buildings.................................................      66,962       64,656
  Machinery and equipment...................................     100,432      103,133
  Construction in progress..................................       5,608        3,599
                                                              ----------   ----------
    Total property, plant and equipment.....................     191,581      189,619
  Less accumulated depreciation.............................     (90,077)     (76,840)
                                                              ----------   ----------
    Net property, plant and equipment.......................     101,504      112,779
Long term receivable from Agronomy Company of Canada........       7,000        7,000
Other assets................................................      11,111       14,467
                                                              ----------   ----------
    Total assets............................................  $1,369,556   $1,057,205
                                                              ==========   ==========

                           LIABILITIES AND MEMBERS' EQUITY
Current liabilities:
  Short-term debt...........................................  $   15,000   $   66,500
  Current portion of long-term debt.........................     100,000           --
  Accounts payable..........................................     755,967      485,244
  Customer prepayments......................................      93,430       22,063
  Accrued expenses..........................................     102,257       77,935
  Payable to Land O'Lakes, Inc. ............................         984           --
  Payable to Farmland Industries, Inc. .....................      10,067       42,826
  Other current liabilities.................................       6,038        6,335
                                                              ----------   ----------
    Total current liabilities...............................   1,083,743      700,903
Long-term debt..............................................          --      100,000
Other noncurrent liabilities................................      27,061        7,960
Members' equity:
  Contributed capital.......................................     159,089      159,089
  Retained earnings.........................................     114,994       89,253
  Accumulated other comprehensive loss......................     (15,331)          --
                                                              ----------   ----------
Total members' equity.......................................     258,752      248,342
                                                              ----------   ----------
Total liabilities and members' equity.......................  $1,369,556   $1,057,205
                                                              ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-96


                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                                  YEARS ENDED AUGUST 31,
                                                           ------------------------------------
                                                              2003         2002         2001
                                                           ----------   ----------   ----------
                                                                     ($ IN THOUSANDS)
                                                                            
Net sales................................................  $3,485,623   $3,615,451   $4,072,248
Cost of sales............................................   3,119,287    3,289,980    3,696,350
                                                           ----------   ----------   ----------
  Gross profit...........................................     366,336      325,471      375,898
Selling, general, and administrative expense.............     299,097      267,947      310,655
Asset impairment charge..................................          --           --       14,820
Gain on sale of assets...................................      (2,787)      (2,486)      (3,092)
                                                           ----------   ----------   ----------
  Earnings from operations...............................      70,026       60,010       53,515
Interest expense, net....................................       9,285       12,966       28,462
                                                           ----------   ----------   ----------
  Net earnings...........................................  $   60,741   $   47,044   $   25,053
                                                           ==========   ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-97


                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                                 YEARS ENDED AUGUST 31,
                                                            ---------------------------------
                                                              2003        2002        2001
                                                            ---------   ---------   ---------
                                                                    ($ IN THOUSANDS)
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings............................................  $  60,741   $  47,044   $  25,053
  Adjustments to reconcile net earnings to net cash
     provided by operating activities:
     Depreciation and amortization........................     23,517      27,996      38,319
     Bad debt expense.....................................     16,787       5,442       5,792
     Gain on sale of assets...............................     (2,787)     (2,486)     (3,092)
     Asset impairment charge..............................         --          --      14,820
     Change in other non-current assets and liabilities...      6,405      (2,187)     (3,175)
  Changes in current assets and liabilities:
     Trade receivables....................................    (77,822)   (124,617)    182,405
     Receivables/payables from related parties............    (29,784)     10,941      43,396
     Rebates receivable...................................    (28,797)     16,308     (12,160)
     Other receivables....................................      9,520      14,320       4,986
     Inventories..........................................   (182,655)    112,738      87,482
     Vendor prepayments...................................    (57,746)     17,914      82,757
     Accounts payable.....................................    342,090     (47,740)   (358,319)
     Accrued expenses.....................................     24,322       3,933      10,383
     Other current assets and liabilities.................       (623)      1,247      13,612
                                                            ---------   ---------   ---------
  Net cash provided by operating activities...............    103,168      80,853     132,259
                                                            ---------   ---------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment..............    (16,704)    (15,515)    (23,871)
  Proceeds from sale of property, plant and equipment.....      7,970      13,050      22,044
                                                            ---------   ---------   ---------
  Net cash used by investing activities...................     (8,734)     (2,465)     (1,827)
                                                            ---------   ---------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment on short-term debt..............................    (51,500)    (20,500)    (88,000)
  Payments on long-term debt..............................         --     (15,000)    (35,000)
  Decrease in cash overdraft..............................         --     (32,727)     (7,212)
  Distribution of earnings to members.....................    (35,000)         --        (220)
                                                            ---------   ---------   ---------
  Net cash used by financing activities...................    (86,500)    (68,227)   (130,432)
                                                            ---------   ---------   ---------
  Net change in cash and cash equivalents.................      7,934      10,161          --
Cash and cash equivalents at beginning of period..........     10,161          --          --
                                                            ---------   ---------   ---------
Cash and cash equivalents at end of period................  $  18,095   $  10,161   $      --
                                                            =========   =========   =========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-98


                                AGRILIANCE, LLC

                   CONSOLIDATED STATEMENTS OF MEMBERS' EQUITY

<Table>
<Caption>
                                                               ACCUMULATED
                                                                  OTHER        TOTAL
                                     CONTRIBUTED   RETAINED   COMPREHENSIVE   MEMBERS'   COMPREHENSIVE
                                       CAPITAL     EARNINGS      (LOSS)        EQUITY       INCOME
                                     -----------   --------   -------------   --------   -------------
                                                             ($ IN THOUSANDS)
                                                                          
Balance, August 31, 2000...........  $   159,089   $ 17,376     $     --      $176,465
Net earnings.......................           --     25,053           --        25,053
Distribution to members............           --       (220)          --          (220)
                                     -----------   --------     --------      --------
Balance, August 31, 2001...........      159,089     42,209           --       201,298
Net earnings.......................           --     47,044           --        47,044
                                     -----------   --------     --------      --------
Balance, August 31, 2002...........      159,089     89,253           --       248,342
Net earnings.......................           --     60,741           --        60,741       60,741
Minimum pension liability
  adjustment.......................           --         --      (15,331)      (15,331)     (15,331)
                                                                                           --------
Comprehensive income...............           --         --           --            --     $ 45,410
                                                                                           --------
Distribution to members............           --    (35,000)          --       (35,000)
                                     -----------   --------     --------      --------
Balance, August 31, 2003...........  $   159,089   $114,994     $(15,331)     $258,752
                                     ===========   ========     ========      ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-99


                                AGRILIANCE, LLC

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  (a)  ORGANIZATION

     Agriliance, LLC (Agriliance or the Company) is a distributor of
agricultural inputs and is owned by: Land O'Lakes, Inc. (50% voting ownership);
CHS, Inc. (25% voting ownership); and Farmland Industries, Inc. (25% voting
ownership) (the members). Farmland Industries, Inc. filed for Chapter 11
bankruptcy court protection on May 31, 2002.

     The economic interest in profits and losses of the Company is allocated to
members for wholesale crop protection business operations as follows: 50.0%,
38.1%, and 11.9% for Land O'Lakes, Inc.; CHS, Inc.; and Farmland Industries,
Inc., respectively. The economic interest in profits and losses of the Company
is generally allocated to members for all other business operations as follows:
50.0%, 25.0%, and 25.0% for Land O'Lakes, Inc.; CHS, Inc.; and Farmland
Industries, Inc., respectively.

     Based upon the results of various business operations for the year ended
August 31, 2003, the actual economic interest in profits and losses of the
Company was allocated to members as follows: 50.0%, 35.5%, and 14.5% for Land
O'Lakes, Inc.; CHS, Inc.; and Farmland Industries, Inc., respectively. The
liability of each member is limited to each member's respective capital account
balance.

  (b)  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiaries, with intercompany transactions eliminated.

  (c)  REVENUE RECOGNITION

     Revenue is recognized as it is earned, which generally occurs when
fertilizer, chemical, and agricultural products are delivered or services are
provided.

  (d)  INCOME TAXES

     The Company's taxable operations pass directly to the joint venture owners
under the LLC organization. As a result, no provision for income taxes is
recorded in the accompanying consolidated statement of operations.

  (e)  INVENTORIES

     Inventories are stated primarily at the lower of cost or market. Cost is
determined on a first-in, first-out or average-cost basis.

  (f)  REBATES RECEIVABLE

     Rebates receivable have been accrued based on contractual agreements
combined with current sales and market data, in accordance with EITF Issue No.
02-16, "Accounting by a Customer (Including a Reseller) for Certain
Consideration Received from a Vendor."

  (g)  PROPERTY, PLANT, AND EQUIPMENT

     Property, plant, and equipment are stated at cost. Depreciation is provided
over the estimated useful lives (10 to 20 years for land improvements and
buildings, and 3 to 5 years for machinery and equipment) of the respective
assets in accordance with the straight-line method. The Company assesses the
recoverability of long-lived assets whenever events or changes in circumstances
indicate that expected future undiscounted cash flows may not be sufficient to
support the carrying amount of an asset. The Company deems an asset to be

                                      F-100

                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

impaired if a forecast of undiscounted future operating cash flows is less than
its carrying amount. If an asset is determined to be impaired, the loss is
measured as the amount by which the carrying value of the asset exceeds its fair
value.

  (h)  FAIR VALUE OF FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standards (SFAS) No. 107, Disclosures
about Fair Value of Financial Instruments, requires disclosure of the fair value
of all financial instruments to which the Company is a party. All financial
instruments are carried at amounts that approximate estimated fair value.

  (i)  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

  (j)  RECLASSIFICATIONS

     Certain 2002 and 2001 amounts have been reclassified to conform with the
current year presentation. These reclassifications had no effect on reported
earnings.

(2)  SHORT-TERM DEBT

     The Company has a $185 million revolving credit agreement with JP Morgan,
which expires December 18, 2003. The Company expects to extend this facility to
a multi-year facility. Short-term debt is secured by the Company's inventory and
the accounts receivable of its wholly owned subsidiary, Agro Distribution, LLC.
At August 31, 2003 and 2002, $15 million and $66.5 million, respectively, were
outstanding. Interest on borrowings under this revolving credit agreement was
charged at 5.00% (Prime + 1.00%) and at 4.06% (LIBOR + 2.25%) at August 31, 2003
and 2002, respectively.

(3)  LONG-TERM DEBT

     The Company has a long-term credit agreement with JP Morgan, which expires
June 28, 2004. The Company expects to extend this facility to a new multi-year
facility. Long-term debt is secured by the Company's inventory and the accounts
receivable of its wholly owned subsidiary, Agro Distribution, LLC. At August 31,
2003 the entire portion of $100 million of long-term debt was classified as
current because the due date is June 24, 2004. At August 31, 2002 the total
long-term debt outstanding was $100 million. Interest on borrowings under this
long-term credit agreement was charged at 3.10% (LIBOR + 2.00%) and at 4.06%
(LIBOR + 2.25%) at August 31, 2003 and 2002, respectively.

     The loan agreement includes certain restrictive financial covenants. At
August 31, 2003 and 2002, the Company was in compliance with these covenants.

     Interest paid on short-term and long-term debt for the years ended August
31, 2003, 2002 and 2001 totaled $9.6 million, $12.9 million and $31.5 million,
respectively.

(4)  RECEIVABLES PURCHASE FACILITY

     The Company has a $200 million receivables purchase facility with CoBank. A
wholly owned subsidiary, Agriliance SPV, Inc., purchases the receivables from
Agriliance and transfers them to CoBank. Such transactions are structured as
sales and, accordingly, the receivables transferred to CoBank without recourse
to

                                      F-101

                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Agriliance are not reflected in the consolidated balance sheet. At August 31,
2003 and 2002, $23 million and $69 million, respectively, were outstanding under
this facility. The total accounts receivable sold during the years ended August
31, 2003, 2002 and 2001 were $2,885 million, $2,949 million and $3,317 million,
respectively.

(5)  PENSION AND OTHER POSTRETIREMENT PLANS

<Table>
<Caption>
                                                           YEAR ENDED AUGUST 31,
                                                       ------------------------------
                                                         2003       2002       2001
                                                       --------   --------   --------
                                                              ($ IN THOUSANDS)
                                                                    
Pension benefits:
Total plan assets at fair value......................  $ 52,511   $ 54,001   $ 43,352
Total projected benefit obligation...................   (76,468)   (57,755)   (46,854)
                                                       --------   --------   --------
Funded status........................................  $(23,957)  $ (3,754)  $ (3,502)
                                                       ========   ========   ========
Accrued (prepaid) pension cost recognized in the
  consolidated balance sheet.........................  $  3,027   $    (65)  $   (400)
Benefits cost........................................     4,210      4,817      3,778
Employer contribution................................     1,668      4,684      2,013
Benefits paid........................................     1,835      1,197        974
Discount rate........................................      6.00%      7.25%      7.25%
Expected return on plan assets.......................      8.50%      9.00%      9.50%
Rate of compensation increase........................      3.00%      4.00%      4.50%
</Table>

     The Company has a defined contribution plan in which the Company matches
50% of the first 6% of employee contributions. The Company contributed
$2,293,000, $2,343,000 and $2,410,000 to the plan for the fiscal years ended
August 31, 2003, 2002 and 2001, respectively.

     In addition to the defined benefit and defined contribution retirement
plans, the Company has a supplemental executive retirement plan, which is an
unfunded defined benefit plan. The actuarial present value of the projected
benefit obligation totaled $1,745,000, $1,539,000 and $1,932,000 at August 31,
2003, 2002 and 2001, respectively.

     Due to the impacts on plan assets of depressed equity markets and
increasing projected pension obligations, the Company recognized an additional
pension liability adjustment of $15,331,000 for the fiscal year ended August 31,
2003. In accordance with Statement of Financial Accounting Standards (SFAS) No.
87, the adjustment was made to other comprehensive income of the Company and did
not impact current year net earnings.

                                      F-102

                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company also provides certain health care benefits for retired
employees.

<Table>
<Caption>
                                                             YEAR ENDED AUGUST 31,
                                                          ---------------------------
                                                           2003      2002      2001
                                                          -------   -------   -------
                                                               ($ IN THOUSANDS)
                                                                     
Other postretirement benefits:
  Total plan assets at fair value.......................  $    --   $    --   $    --
  Total projected benefit obligation....................   (8,034)   (5,501)   (5,379)
                                                          -------   -------   -------
     Funded status......................................  $(8,034)  $(5,501)   (5,379)
                                                          -------   -------   -------
Accrued benefit cost recognized in the consolidated
  balance sheet.........................................  $ 4,855   $ 4,152   $ 3,491
Benefits cost...........................................      933       836       555
Benefits paid...........................................      212       140       140
Discount rate...........................................    6.00%     7.25%     7.25%
</Table>

     For measurement purposes, a 6.0% ultimate trend rate of increase in the per
capita cost of covered health care benefits was assumed.

(6)  RELATED PARTY TRANSACTIONS

     Land O'Lakes, Inc., CHS, Inc., and Farmland Industries, Inc. charged the
Company for accounting, legal, risk management, building, advertising, and
certain employee benefit and other employee-related expenses. Total purchased
services were:

<Table>
<Caption>
                                                              YEAR ENDED AUGUST 31,
                                                            -------------------------
                                                             2003     2002      2001
                                                            ------   -------   ------
                                                                ($ IN THOUSANDS)
                                                                      
Land O'Lakes, Inc. .......................................  $8,400   $11,269   $9,897
CHS, Inc. ................................................   3,536     3,906    3,783
Farmland Industries, Inc..................................     345     1,132    1,265
</Table>

     The Company made the following sales to related parties:

<Table>
<Caption>
                                                           YEAR ENDED AUGUST 31,
                                                       ------------------------------
                                                         2003       2002       2001
                                                       --------   --------   --------
                                                              ($ IN THOUSANDS)
                                                                    
Land O'Lakes, Inc. ..................................  $  1,576   $  1,794   $  2,102
CHS Cooperatives.....................................   208,706    166,034    139,188
Farmland Industries, Inc.............................     1,262      5,845      8,128
</Table>

     During the years ended August 31, 2003, 2002 and 2001, the Company made
product purchases from Farmland Industries, Inc. totaling $337,587,000,
$485,692,000 and $697,916,000, respectively.

     During the years ended August 31, 2003, 2002 and 2001, the Company made
product purchases from Land O'Lakes, Inc. totaling $9,809,000, $11,178,000 and
$5,301,000, respectively.

     In addition, during the years ended August 31, 2003, 2002 and 2001, the
Company made product purchases from CF Industries, Inc. (Land O'Lakes, Inc. and
CHS, Inc. hold a combined 58.2% interest in CF Industries, Inc.) totaling
$565,153,000, $453,655,000 and $609,245,000, respectively.

                                      F-103

                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

(7)  LEASE COMMITMENTS

     Future minimum lease commitments under noncancelable operating leases are
as follows:

<Table>
<Caption>
YEAR ENDING AUGUST 31,
- ----------------------                                         ($ IN THOUSANDS)
                                                            
2004........................................................       $12,731
2005........................................................        10,212
2006........................................................         6,513
2007........................................................         3,233
2008 and thereafter.........................................           705
</Table>

     Rent expense for the years ended August 31, 2003, 2002 and 2001 was
$18,766,000, $19,870,000 and $21,409,000, respectively.

(8)  CONTINGENCIES

  (a)  CONTINGENCY WITH FARMLAND INDUSTRIES, INC.

     At the formation of Agriliance, the founding members of the Company
contributed property, plant and equipment and other assets to the Company in
exchange for ownership interests in the company. Farmland, Industries, Inc.
(Farmland), a 25% owner of the Company, never completed formal title transfer of
certain property, plant and equipment it transferred to Agriliance. At August
31, 2003, the net book value of those Farmland-related assets was $7.5 million.

     Although Farmland's Chapter 11 bankruptcy filing will delay settlement of
this matter, management of the Company is of the opinion the Company will be
granted title to these assets. Accordingly, in the accompanying consolidated
financial statements as of and for the year ended August 31, 2003, no provisions
beyond depreciation have been recorded against the Farmland-contributed
property, plant and equipment.

  (b)  ENVIRONMENTAL

     The Company is required to comply with various environmental laws and
regulations incident to its normal business operations. The Company is also a
party to environmental issues related to operations contributed to Agriliance by
Farmland Industries, Inc. To the extent these environmental costs are not paid
by the Farmland Bankruptcy Trustee, the Company may have future obligations due.
The Company has reserved for future costs of remediation of identified issues.
Additional costs for losses which may be identified in the future cannot be
presently determined; however, management does not believe any such issues would
materially affect the results of operations or the financial position of the
Company.

  (c)  GUARANTEES

     The Company is contingently liable for guarantees on customer loans with
terms generally ending prior to March, 2004, totaling $21.0 million at August
31, 2003. The Company has recorded reserves for the expected losses related to
such guarantees.

  (d)  GENERAL

     Certain claims and lawsuits have been filed in the ordinary course of
business. It is management's opinion that settlement of all litigation would not
require payment of an amount which would be material to the results of
operations or to the financial position of the Company.

                                      F-104

                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

(9)  SUBSEQUENT EVENT

     On September 30, 2003, the Agriliance Board of Directors approved a $30
million dividend distribution to its members and the distribution was made on
October 15, 2003.

                                      F-105


     Until, 2004 (40 days after commencement of the exchange offer), all dealers
that effect transactions in the New Notes may be required to deliver a
prospectus, regardless of whether they are participating in this offering. This
is in addition to the dealers' obligation to deliver a prospectus when acting as
underwriters and with respect to their unsold allotments or subscriptions.


                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS, MANAGERS AND OFFICERS

     Land O'Lakes is subject to Minnesota Statutes Chapter 302A, the Minnesota
Business Corporation Act (the "Corporation Act"). Section 302A.521 of the
Corporation Act provides in substance that, unless prohibited by its articles of
incorporation or bylaws, a corporation must indemnify an officer or director who
is made or threatened to be made a party to a proceeding by reason of the former
or present official capacity of the person against judgments, penalties, fines,
including, without limitation, excise taxes assessed against the person with
respect to an employee benefit plan, settlements, and reasonable expenses,
including attorneys' fees and disbursements, incurred by such person in
connection with the proceeding, if certain criteria are met. These criteria, all
of which must be met by the person seeking indemnification, are (a) that such
person has not been indemnified by another organization or employee benefit plan
for the same judgments, penalties, fines, including, without limitation, excise
taxes assessed against the person with respect to an employee benefit plan,
settlements, and reasonable expenses, including attorneys' fees and
disbursements, incurred by the person in connection with the proceeding with
respect to the same act or omissions; (b) that such person must have acted in
good faith; (c) that no improper personal benefit was obtained by such person
and such person satisfied certain statutory conflicts of interest provisions, if
applicable; (d) that in the case of a criminal proceeding, such person had no
reasonable cause to believe that the conduct was unlawful; and (e) that such
person must have acted in a manner such person reasonably believed was in the
best interests of the corporation or, in certain limited circumstances, not
opposed to the best interests of the corporation. In addition, Section 302A.521,
subd. 3 requires payment by the registrant, upon written request, of reasonable
expenses in advance of final disposition in certain instances. A decision as to
required indemnification is made by a majority of the disinterested board of
directors present at a meeting at which a disinterested quorum is present, or by
a designated committee of disinterested directors, by special legal counsel, by
the disinterested shareholders, or by a court.

     Article VII of Land O'Lakes' Restated Articles of Incorporation provides
that a director shall not be personally liable to the company or its members for
monetary damages for breach of fiduciary duty, except for liability: (i) for a
breach of the director's duty of loyalty to the company or its members; (ii) for
acts of omissions not in good faith or that involve intentional misconduct or a
knowing violation of law; (iii) for a transaction from which the director
derived an improper personal benefit; or (iv) for an act or omission occurring
prior to the date when the provisions of such Article (or predecessor thereto)
became effective. It is the stated intention of the members of Land O'Lakes to
eliminate or limit the personal liability of the directors of the company to the
greatest extent permitted under Minnesota law.

     Article IX of the Bylaws of Land O'Lakes provides that the company shall
indemnify each director, officer, manager, employee, or agent of the company,
and any person serving at the request of the company as a director, officer,
employee, or agent of another corporation, partnership, joint venture, trust, or
other enterprise, against expenses, including attorneys' fees, judgments, fines,
and amounts paid in settlement actually and reasonably incurred to he fullest
extent to which such directors, officers, managers, employee or agents of an
association may be indemnified under the law of the State of Minnesota. Article
IX provides that the company shall have power to purchase and maintain insurance
against any liability asserted against such persons and incurred by such persons
in any such capacity. Land O'Lakes maintains a director and officer insurance
policy to cover it, its directors and certain of its officers against certain
liabilities.

     Land O'Lakes Farmland Feed LLC is a limited liability company organized
under the laws of the State of Delaware. Section 18-108 of the Delaware Limited
Liability Company Act provides that, subject to such standards and restrictions,
if any, as are set forth in its limited liability company agreement, a limited
liability company may, and shall have the power to, indemnify and hold harmless
any member or manager or other person from and against any and all claims and
demands whatsoever.

     Section 7.14 of the Limited Liability Company Agreement of Land O'Lakes
Farmland Feed provides, among other things, that Land O'Lakes Farmland Feed
shall, to the fullest extent permitted by law,
                                       II-1


indemnify, hold harmless and defend each manager, officer and employee of Land
O'Lakes Farmland Feed from and against any and all losses, claims, damages,
liabilities, whether joint or several, expenses (including legal fees and
expenses), judgments, fines and other amounts paid in settlement, incurred or
suffered by such indemnitee, as a party or otherwise, in connection with any
threatened, pending or completed claim, demand, action, suit or proceeding,
whether civil, criminal, administrative or investigative, and whether formal or
informal, arising out of or in connection with the business or the operation of
Land O'Lakes Farmland Feed and by reason of the indemnitee's status as a
manager, officer of employee of Land O'Lakes Farmland Feed if (i) the indemnitee
acted in good faith and in a manner he or she reasonably believed to be in the
best interests of the company and, with respect to any criminal proceeding, had
no reasonable cause to believe that his or her conduct was unlawful, (ii) the
indemnitee's conduct did not constitute intentional misconduct or a material
breach of the terms of the Limited Liability Company Agreement of Land O'Lakes
Farmland Feed and (iii) the indemnitee's conduct did not involve a transaction
from which the manager, officer or employee of Land O'Lakes Farmland Feed
derived an improper personal benefit. To the fullest extent permitted by law,
expenses incurred by an indemnitee in defending any claim, demand, action, suit
or proceeding subject to indemnification shall, from time to time, be advanced
by the company prior to the final disposition of such claim, demand, action,
suit or proceeding upon receipt by the company prior to the final disposition of
such claim, demand, action, suit or proceeding upon receipt by the company of an
undertaking by or on behalf of the indemnitee to repay such amount unless it is
determined that such indemnitee is entitled to be indemnified therefor pursuant
to the Limited Liability Company Agreement.

     The directors and officers of the Subsidiary Guarantors are provided broad
indemnification by the laws of their respective states of incorporation, their
incorporation documents and/or their governing documents. Such directors and
officers are also covered by the director and officer insurance policy referred
to above.

ITEM 21.  EXHIBITS

<Table>
<Caption>
  EXHIBIT
    NO.                                DESCRIPTION
  -------                              -----------
            
    3.1        Restated Articles of Incorporation of Land O'Lakes, Inc., as
               amended, August 1998.(1)
    3.2        By-Laws of Land O'Lakes Inc., as amended, February 2003.(2).
    3.3        Certificate of Formation of ACS Stores, LLC dated November
               18, 1998.(1)
    3.4        Articles of Organization of Advanced Business Concepts
               International, LLC dated June 1, 2001.(1)
    3.5        Operating Agreement of Advanced Business Concepts
               International, LLC dated June 4, 2001.(1)
    3.6        Articles of Organization of Alliance Milk Products, LLC
               dated August 1, 1996.(1)
    3.7        Operating and Member Control Agreement of Alliance Milk
               Products, LLC dated August 1, 1996.(1)
    3.8        Certificate of Formation of America's Country Stores, LLC
               dated October 11, 2001.(1)
    3.9        Limited Liability Company Agreement of America's Country
               Stores, LLC dated October 11, 2001.(1)
    3.10       Certificate of Formation of America's Country Stores
               Holdings, LLC dated October 11, 2001.(1)
    3.11       Limited Liability Company Agreement of America's Country
               Stores Holdings, LLC dated October 11, 2001.(1)
    3.12       Certificate of Formation of AG2AG, LLC dated Dec 29, 2000.*
    3.13       Limited Liability Company Agreement of AG2AG, LLC dated
               February 28, 2001.*
    3.14       Certificate of Formation of Diamond Cross, LLC dated August
               31, 2000.(1)
    3.15       Operating Agreement of Diamond Cross, LLC dated September 1,
               2000.(1)
    3.16       Articles of Incorporation of Agricultural Indemnity
               Insurance Company dated December 16, 2003*
    3.17       By-Laws of Agricultural Indemnity Insurance Company dated
               December 16, 2003*
    3.18       Articles of Incorporation of FMR, Inc. dated November 5,
               1986.(1)
    3.19       Bylaws of FMR, Inc. revised effective December 15, 1987.(1)
</Table>

                                       II-2


<Table>
<Caption>
  EXHIBIT
    NO.                                DESCRIPTION
  -------                              -----------
            
    3.20       Articles of Incorporation of Forage Genetics, Inc. dated
               September 27, 1991.(1)
    3.21       Bylaws of Forage Genetics, Inc.(1)
    3.22       Certificate of Formation of Golden State Feeds, LLC dated
               August 31, 2000.(1)
    3.23       Operating Agreement of Golden State Feeds, LLC dated
               September 1, 2000.(1)
    3.24       Articles of Incorporation of Golden Valley Dairy Products
               dated February 28, 1997.(1)
    3.25       Bylaws of Golden Valley Dairy Products dated as of April 29,
               1997.(1)
    3.26       Restated Articles of Incorporation of L.L. Olds Seeds
               Company dated November 21, 1977, as amended April 30, 1991
               and January 31, 2000.(1)
    3.27       Restated Bylaws of L.L. Olds Seeds Company, amended November
               18, 1985.(1)
    3.28       Certificate of Formation of Land O'Lakes Farmland Feed LLC
               dated August 11, 2000.(1)
    3.29       Limited Liability Company Agreement of Land O'Lakes Farmland
               Feed LLC, as amended.(1)
    3.30       Articles of Incorporation of Land O'Lakes Holdings, Inc.
               filed December 22, 1998.(1)
    3.31       Bylaws of Land O'Lakes Holdings, Inc. dated September 1,
               2001.(1)
    3.32       Certificate of Incorporation of Land O'Lakes International
               Development Corporation dated July 8, 1981.(1)
    3.33       Bylaws of Land O'Lakes International Development
               Corporation.(1)
    3.34       Certificate of Incorporation of LOL Holdings II, Inc. dated
               June 14, 2001.(1)
    3.35       Bylaws of LOL Holdings II, Inc.(1)
    3.36       Articles of Organization of LOL Power, LLC dated December
               20, 2000.(1)
    3.37       Operating Agreement of LOL Power, LLC dated January 1,
               2001.(1)
    3.38       Articles of Incorporation of Seed Research, Inc., dated
               August 1, 1983, as amended by Articles of Amendment dated
               January 17, 1984.(1)
    3.39       Bylaws of Seed Research, Inc.(1)
    3.40       Certificate of Formation of Thomas Products, LLC, dated
               August 31, 2000.(1)
    3.41       Operating Agreement of Thomas Products, LLC, dated September
               1, 2000.(1)
    3.42       Articles of Organization of Milk Products, LLC dated August
               31, 2000.(1)
    3.43       Operating Agreement of Milk Products, LLC dated September 1,
               2000.(1)
    3.44       Articles of Incorporation of North Coast Fertilizer II, Inc.
               dated April 14, 1994.(1)
    3.45       Amended and Restated North Coast Fertilizer II, Inc. Close
               Corporation Agreement dated October 22, 1994.(1)
    3.46       Articles of Incorporation of Northwest Food Products
               Company, Inc. dated November 10, 1960, as amended September
               6, 1988.(1)
    3.47       Bylaws of Northwest Food Products Company, Inc. dated
               November 10, 1960, as amended by Action by Written Consent
               of the Sole Shareholder dated September 17, 2001.(1)
    3.48       Articles of Organization of Northwest Food Products
               Transportation, LLC dated December 7, 2000.(1)
    3.49       Operating Agreement of Northwest Food Products
               Transportation, LLC dated December 8, 2000.(1)
    3.50       Articles of Organization of Nutra-Blend, L.L.C., dated
               December 28, 1994.(1)
    3.51       Operating Agreement of Nutra-Blend, L.L.C., dated January 1,
               1995.(1)
    3.52       Articles of Organization of PMI Agriculture, L.L.C. dated
               May 16, 1996.(1)
    3.53       Certificate of Incorporation of Research Seeds, Inc. dated
               May 13, 1970.(1)
    3.54       Operating Agreement of PMI Agriculture, L.L.C. dated May 22,
               1996.(1)
    3.55       Certificate of Formation of PMI Nutrition, LLC dated October
               11, 2001.(1)
    3.56       Limited Liability Company Agreement of PMI Nutrition, LLC
               dated October 11, 2001.(1)
    3.57       Bylaws of Research Seeds, Inc.(1)
</Table>

                                       II-3


<Table>
<Caption>
  EXHIBIT
    NO.                                DESCRIPTION
  -------                              -----------
            
    3.58       Certificate of Formation of PMI Nutrition International, LLC
               dated October 11, 2001.(1)
    3.59       Limited Liability Company Agreement of PMI Nutrition
               International, LLC dated October 11, 2001.(1)
    3.60       Certificate of Formation of Purina Mills, LLC dated October
               11, 2001.(1)
    3.61       Limited Liability Company Agreement of Purina Mills, LLC
               dated October 11, 2001.(1)
    3.62       Articles of Incorporation of Realty LOL, Inc. filed December
               22, 1998.(1)
    3.63       Bylaws of Realty LOL, Inc. dated September 1, 2001.(1)
    4.1        Credit Agreement among Land O'Lakes, Inc., the Lenders party
               thereto and The Chase Manhattan Bank, dated as of October
               11, 2001.(1)
    4.2        First Amendment dated November 6, 2001 to the Credit
               Agreement dated October 11, 2001.(1)
    4.3        Second Amendment dated February 15, 2002 to the Credit
               Agreement dated October 11, 2001.(1)
    4.4        Guarantee and Collateral Agreement among Land O'Lakes, Inc.
               and certain of its subsidiaries and The Chase Manhattan
               Bank, dated as of October 11, 2001.(1)
    4.5        Indenture dated as of November 14, 2001, among Land O'Lakes,
               Inc. and certain of its subsidiaries, and U.S. Bank,
               including Form of 8 3/4% Senior Notes due 2011 and Form of
               8 3/4% Senior Notes due 2011.(1)
    4.6        Registration Rights Agreement dated November 14, 2001 by and
               among Land O'Lakes, Inc. and certain of its subsidiaries,
               J.P. Morgan Securities Inc., SPP Capital Partners, LLC,
               SunTrust Robinson Capital Markets, Inc., Tokyo-Mitsubishi
               International plc and U.S. Bancorp Piper Jaffray, Inc.(1)
    4.7        Purchase Agreement by and between Land O'Lakes, Inc., and
               certain of its subsidiaries, J.P. Morgan Securities Inc.,
               SPP Capital Partners, LLC, SunTrust Robinson Capital
               Markets, Inc., Tokyo-Mitsubishi International plc and U.S.
               Bancorp Piper Jaffray, Inc., dated as of November 8,
               2001.(1)
    4.8        Form of Old Note under the Indenture dated as of November
               14, 2001 (included in Exhibit 4.5).(1)
    4.9        Form of New Note under the Indenture dated as of November
               14, 2001 (included in Exhibit 4.5).(1)
    4.10       Third Amendment dated December 8, 2003 to the Credit
               Agreement dated October 11, 2001.(2)
    4.11       Fourth Amendment dated January 13, 2004 to the Credit
               Agreement dated October 11, 2001.(2)
    4.12       Indenture dated as of December 23, 2003, among Land O'Lakes,
               Inc., and certain of its subsidiaries, and U.S. Bank,
               National Association, including Form of 9% Senior Notes due
               2010.(2)
    4.13       Registration Rights Agreement dated as of December 23, 2003,
               by and among Land O'Lakes, Inc., and certain of its
               subsidiaries, and J.P. Morgan Securities Inc.(2)
    4.14       Purchase Agreement dated as of December 23, 2003, by and
               between Land O'Lakes, Inc., and certain of its subsidiaries,
               and J.P. Morgan Securities, Inc.(2)
    4.15       Lien Subordination and Intercreditor Agreement dated as of
               December 23, 2003, by and among Land O'Lakes, Inc., and
               certain of its subsidiaries, JPMorgan Chase Bank and U.S.
               Bank, National Association.(2)
    4.16       Form of Old Note (included in Exhibit 4.12).(2)
    4.17       Form of New Note (included in Exhibit 4.12).(2)
    4.18       Second Priority Collateral Agreement dated as of December
               23, 2003, by and among Land O'Lakes, Inc. and certain of its
               subsidiaries, and U.S. Bank National Association.(2)
    5.1        Opinion of Faegre & Benson LLP
    5.2        Opinion of Peter Janzen
   10.1        Amended and Restated Five Year Credit Agreement dated as of
               October 11, 2001 among Land O'Lakes, Inc., The Chase
               Manhattan Bank, CoBank, ACB, and the Lenders party
               thereto.(1)
   10.2        First Amendment dated November 6, 2001 to the Amended and
               Restated Five-Year Credit Agreement dated October 11,
               2001.(1)
   10.3        Second Amendment dated February 15, 2002 to the Amended and
               Restated Five-Year Credit Agreement dated October 11,
               2001.(1)
</Table>

                                       II-4


<Table>
<Caption>
  EXHIBIT
    NO.                                DESCRIPTION
  -------                              -----------
            
   10.4        Joint Venture Agreement by and between Farmland Industries,
               Inc. and Land O'Lakes, Inc. dated as of July 18, 2000.(1)
   10.5        Operating Agreement of Agriliance LLC among United Country
               Brands, LLC, Cenex Harvest States Cooperatives, Farmland
               Industries, Inc. and Land O'Lakes, Inc. dated as of January
               4, 2000.(1)
   10.6        Joint Venture Agreement among Cenex Harvest States
               Cooperatives, Farmland Industries, Inc. and Land O'Lakes
               Inc. dated as of January 1, 2000.(1)
   10.7        Operating Lease between Arden Hills Associates and Land
               O'Lakes, Inc. dated as of May 31, 1980.(1)
   10.8        Ground Lease between Land O'Lakes, Inc. and Arden Hills
               Associates dated as of May 31, 1980.(1)
   10.9        License Agreement among Ralston Purina Company, Purina
               Mills, Inc. and BP Nutrition Limited dated as of October 1,
               1986.(1)
   10.10       License Agreement between Land O'Lakes, Inc. and Land
               O'Lakes Farmland Feed LLC dated September 25, 2000.(1)
   10.11       Trademark License Agreement by and between Land O'Lakes,
               Inc. and Dean Foods dated as of July 10, 2000.(1)
   10.12       Asset Purchase Agreement between Land O'Lakes, Inc. and Dean
               Foods dated as of May 30, 2000.(1)
   10.13       Agreement and Plan of Merger, dated as of June 17, 2001, by
               and among Purina Mills, Inc., Land O'Lakes, Inc., LOL
               Holdings II, Inc. and LOL Holdings III, Inc.(1)
   10.14       Management Services Agreement, dated September 1, 2000, by
               and between Land O'Lakes and Land O'Lakes Farmland Feed
               LLC(1)
   10.15       Purchase and Sale Agreement dated as of December 18, 2001,
               among Land O'Lakes, Inc., Land O'Lakes Farmland Feed LLC,
               Purina Mills, LLC and LOL Farmland Feed SPV, LLC.(1)
   10.16       Amended and Restated Receivables Purchase Agreement dated as
               of March 31, 2004, among Land O'Lakes Farmland Feed LLC, LOL
               Farmland Feed SPV, LLC, and CoBank, ACB*
   10.17       Executive Annual Variable Compensation Plan of Land
               O'Lakes.(1)
   10.18       Land O'Lakes Long Term Incentive Plan.(1)
   10.19       Land O'Lakes Non-Qualified Deferred Compensation Plan.(1)
   10.20       Land O'Lakes Non-Qualified Executive Excess Benefit Plan
               (IRS Limits).(1)
   10.21       Land O'Lakes Non-Qualified Executive Excess Benefit Plan
               (1989 Formula).(1)
   10.22       Land O'Lakes Non-Qualified Executive Excess Benefit Savings
               Plan(1)
   10.23       California Cooperative Value Incentive Plan of Land
               O'Lakes.(3)
   10.24       License Agreement, by and between Land O'Lakes, Inc., Dean
               Foods Company, Morningstar Foods, Inc. and Dairy Marketing
               Alliance, LLC, dated July 24, 2002.(4)
   10.25       Amended Land O'Lakes Long Term Incentive Plan.(2)
   10.26       Amended California Cooperative Value Incentive Plan of Land
               O'Lakes.(2)
   10.27       Indenture dated as of March 25, 1998 for the 7.45% Capital
               Securities due March 25, 2028. (Capital Securities).(2)
   10.28       Third Amendment dated December 8, 2003 to the Five-Year
               Amended and Restated Credit Agreement dated October 11,
               2001.(2)
   10.29       Fourth Amendment dated January 13, 2004 to the Amended and
               Restated Five-Year Credit Agreement dated October 11,
               2001.(2)
   10.30       First Amendment to Purchase and Sale Agreement dated March
               31, 2004*
   12          Statement regarding the computation of ratios*
   21          Subsidiaries of the Registrant(2)
   23.1        Consent of KPMG LLP*
   23.2        Consent of Moore, Stephens and Frost*
</Table>

                                       II-5


<Table>
<Caption>
  EXHIBIT
    NO.                                DESCRIPTION
  -------                              -----------
            
   23.3        Consent of Faegre & Benson LLP (included in Exhibit 5.1)
   23.4        Consent of Peter Janzen (included in Exhibit 5.2)
   24          Powers of Attorney*
   25          Statement on Form T-1 of the eligibility of the trustee*
   99.1        Form of Letter of Transmittal*
   99.2        Form of Notice of Guaranteed Delivery*
   99.3        Form of Letter to Brokers, Dealers, Commercial Banks, Trust
               Companies and Other Nominees*
   99.4        Form of Letter to Clients*
</Table>

- ---------------

(1) Incorporated by reference to an exhibit to the registrant's Registration
    Statement on Form S-4 filed March 18, 2002.

(2) Incorporated by reference to an exhibit to the registrants' Form 10-K for
    the year ended December 31, 2003, filed on March 30, 2004.

(3) Incorporated by reference to an exhibit to the registrants' Registration
    Statement on Form S-4 filed May 9, 2002.

(4) Incorporated by reference to an exhibit to Land O'Lakes Form 10-Q for the
    quarterly period ended September 30, 2002, filed on November 14, 2002.

 *  Filed electronically herewith.

ITEM 22.  UNDERTAKINGS

     (A) The undersigned registrants hereby undertake:

          (1) To file, during any period in which offers or sales are being
     made, a post-effective amendment to this registration statement:

             (i) To include any prospectus required by Section 10(a)(3) of the
        Securities Act of 1933 (the "Securities Act");

             (ii) To reflect in the prospectus any facts or events arising after
        the effective date of this registration statement, or the most recent
        post-effective amendment thereof, which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in this registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered, if the total
        dollar value of securities offered would not exceed that which was
        registered, and any deviation from the low or high end of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) under the Securities Act,
        if, in the aggregate, the changes in volume and price represent no more
        than a 20% change in the maximum aggregate offering price set forth in
        the "Calculation of Registration Fee" table in the effective
        registration statement; and

             (iii) To include any material information with respect to the plan
        of distribution not previously disclosed in this registration statement
        or any material change to such information in this registration
        statement.

          (2) That, for the purpose of determining any liability under the
     Securities Act, each such post-effective amendment shall be deemed to be a
     new registration statement relating to the securities offered therein, and
     the offering of such securities at that time be deemed to be the initial
     bona fide offering thereof.

          (3) To remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.

                                       II-6


     (B) Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.

     (C) The undersigned registrants hereby undertake:

          (1) To respond to requests for information that is incorporated by
     reference into the prospectus pursuant to Item 4, 10(b), 11 or 13 of this
     Form S-4, within one business day of receipt of such request, and to send
     the incorporated documents by first class mail or other equally prompt
     means. This includes information contained in documents filed subsequent to
     the effective date of the registration statement through the date of
     responding to the request.

          (2) To supply by means of a post-effective amendment all information
     concerning the merger, and the company being acquired involved therein,
     that was not the subject of and included in the registration statement when
     it became effective.

                                       II-7


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          LAND O'LAKES, INC.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                   Senior Vice President
                                                and Chief Financial Officer

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                  President and Chief Executive Officer
 ------------------------------------------------              (Principal Executive Officer)
                  John E. Gherty

                /s/ DANIEL KNUTSON                   Senior Vice President and Chief Financial Officer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson

                        *                                                 Director
 ------------------------------------------------
                  Lynn Boadwine

                        *                                                 Director
 ------------------------------------------------
                   Harley Buys

                        *                                                 Director
 ------------------------------------------------
                    Ben Curti

                        *                                                 Director
 ------------------------------------------------
                  Kelly Davidson

                        *                                                 Director
 ------------------------------------------------
                  Richard Epard

                        *                                                 Director
 ------------------------------------------------
                  Gordon Hoover

                        *                                                 Director
 ------------------------------------------------
                  Pete Kappelman

                        *                                                 Director
 ------------------------------------------------
                Cornell Kasbergen

                  /s/ PAUL KENT                                           Director
 ------------------------------------------------
                  Paul Kent, Jr.

                        *                                                 Director
 ------------------------------------------------
                   Kevin Kepler
</Table>

                                       II-8

<Table>
                                               

                        *                                                 Director
 ------------------------------------------------
                    Larry Kulp

                        *                                                 Director
 ------------------------------------------------
                 Charles Lindner

                        *                                                 Director
 ------------------------------------------------
                    John Long

                        *                                                 Director
 ------------------------------------------------
                Manuel Maciel, Jr.

                        *                                                 Director
 ------------------------------------------------
                  Robert Marley

                        *                                                 Director
 ------------------------------------------------
                    Jim Miller

                        *                                                 Director
 ------------------------------------------------
                   Ronnie Mohr

                        *                                                 Director
 ------------------------------------------------
                    Art Perdue

                        *                                                 Director
 ------------------------------------------------
                    Don Ranck

                        *                                                 Director
 ------------------------------------------------
                   Doug Reimer

                        *                                                 Director
 ------------------------------------------------
                  Richard Richey

                        *                                                 Director
 ------------------------------------------------
                  Larry Wojchik

                        *                                                 Director
 ------------------------------------------------
               John Zonneveld, Jr.
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                       II-9


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          ACS STORES, L.L.C.

                                          By                  *
                                            ------------------------------------
                                                       Mark Chenoweth
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  Mark Chenoweth


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Mike Doyle


                        *                                   Representative of Purina Mills, LLC,
 ------------------------------------------------                     its Sole Member
                Robert DeGregorio
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-10


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          ADVANCED BUSINESS CONCEPTS
                                          INTERNATIONAL, LLC

                                          By                  *
                                            ------------------------------------
                                                      Thomas Verdoorn
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                 Thomas Verdoorn                                          Officer)


                        *                                                 Director
 ------------------------------------------------
                 Thomas Verdoorn


                        *                                                 Director
 ------------------------------------------------
                  Peter Simonse


                        *                                                 Director
 ------------------------------------------------
              Christopher Policinski
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-11


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          AG2AG, LLC

                                          By                  *
                                            ------------------------------------
                                                       Mark Wilberts
                                                      General Manager

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                             General Manager
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                  Mark Wilberts                                           Officer)


                        *                                            Member (Chairman)
 ------------------------------------------------
                 Duane Halverson


                        *                                            Member (Secretary)
 ------------------------------------------------
                Robert DeGregorio
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-12


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          AGRICULTURAL INDEMNITY
                                          INSURANCE COMPANY

                                          By                  *
                                            ------------------------------------
                                                      Gary Swoverland
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                 Gary Swoverland


                        *                                          Vice President Finance
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Jeff Price


                        *                                                 Director
 ------------------------------------------------
                 Gary Swoverland


                        *                                                 Director
 ------------------------------------------------
                    Jeff Price


                        *                                                 Director
 ------------------------------------------------
                   Chris Varin
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-13


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          ALLIANCE MILK PRODUCTS, LLC

                                          By                  *
                                            ------------------------------------
                                                       Sharon Hoerth
                                                 Vice President -- Finance

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                          Vice President Finance
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                  Sharon Hoerth                                           Officer)


                        *                                                 Manager
 ------------------------------------------------
                   Frank Goode


                        *                                                 Manager
 ------------------------------------------------
                    Paul Siler


                        *                                                 Manager
 ------------------------------------------------
                    Rick Bowen


                        *                                                 Manager
 ------------------------------------------------
                 Richard Poeppel
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-14


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          AMERICA'S COUNTRY STORES, LLC

                                          By                  *
                                            ------------------------------------
                                                       Mark Chenoweth
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  Mark Chenoweth


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Mike Doyle


                        *                                Representative of America's Country Stores
 ------------------------------------------------                Holdings, its Sole Member
                  Mark Chenoweth
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-15


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          AMERICA'S COUNTRY STORES HOLDINGS, LLC

                                          By                  *
                                            ------------------------------------
                                                       Mark Chenoweth
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  Mark Chenoweth


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Mike Doyle


                        *                             Representative of Purina Mills, LLC, as its Sole
 ------------------------------------------------                          Member
                Robert DeGregorio
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-16


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          DIAMOND CROSS, LLC

                                          By                  *
                                            ------------------------------------
                                                        Jerry Booren
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                   Jerry Booren


                        *                                              Vice President
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Carol Kitchen


                        *                                                 Director
 ------------------------------------------------
                   Jerry Booren


                        *                                                 Director
 ------------------------------------------------
                  Carol Kitchen


                        *                                                 Director
 ------------------------------------------------
                   Paul Cameron
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-17


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          FMR, INC.

                                          By                  *
                                            ------------------------------------
                                                       Maurie Cashman
                                                         Treasurer

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                Treasurer
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                  Maurie Cashman                                          Officer)


                        *                                                 Director
 ------------------------------------------------
                  Pete Petersen


                        *                                                 Director
 ------------------------------------------------
                 Jim Wahrenbrock


                        *                                                 Director
 ------------------------------------------------
                  Maurie Cashman
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-18


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          FORAGE GENETICS, INC.

                                          By                  *
                                            ------------------------------------
                                                       Mark McCaslin
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  Mark McCaslin


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Mark McCaslin


                        *                                                 Director
 ------------------------------------------------
                  Mark McCaslin


                        *                                                 Director
 ------------------------------------------------
                   Peter Janzen
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-19


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          GOLDEN STATE FEEDS, LLC

                                          By                  *
                                            ------------------------------------
                                                        Jerry Booren
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                   Jerry Booren


                        *                                              Vice President
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                   Paul Cameron


                        *                                                 Director
 ------------------------------------------------
                   Jerry Booren


                        *                                                 Director
 ------------------------------------------------
                  Carol Kitchen


                        *                                                 Director
 ------------------------------------------------
                   Paul Cameron
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-20


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          GOLDEN VALLEY DAIRY PRODUCTS

                                          By                  *
                                            ------------------------------------
                                                     Fernando Palacios
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                Fernando Palacios


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                   Alan Pierson


                        *                                                 Director
 ------------------------------------------------
                Fernando Palacios


                        *                                                 Director
 ------------------------------------------------
                   Robert Brown


                        *                                                 Director
 ------------------------------------------------
                   Alan Pierson
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-21


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          L.L. OLDS SEED COMPANY

                                          By                  *
                                            ------------------------------------
                                                       Dave Seehusen
                                                  President and Treasurer

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                         President and Treasurer
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                  Dave Seehusen                                           Officer)


                        *                                                 Director
 ------------------------------------------------
                  Dave Seehusen


                        *                                                 Director
 ------------------------------------------------
                   Peter Janzen
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-22


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          LAND O'LAKES FARMLAND FEED LLC

                                          By                  *
                                            ------------------------------------
                                                     Robert DeGregorio
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                Robert DeGregorio


                /s/ DANIEL KNUTSON                                Chief Financial Officer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                        *                                                 Manager
 ------------------------------------------------
                 Duane Halverson


                        *                                                 Manager
 ------------------------------------------------
                 Jim Wahrenbrock


                /s/ DANIEL KNUTSON                                        Manager
 ------------------------------------------------
                  Daniel Knutson


                        *                                                 Manager
 ------------------------------------------------
                  Roberty Terry


                        *                                                 Manager
 ------------------------------------------------
                   Steve Rhodes
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-23


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          LAND O'LAKES HOLDINGS, INC.

                                          By                  *
                                            ------------------------------------
                                                       John E. Gherty
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  John E. Gherty


                /s/ DANIEL KNUTSON                                       Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                        *                                                 Director
 ------------------------------------------------
                  John E. Gherty


                /s/ DANIEL KNUTSON                                        Director
 ------------------------------------------------
                  Daniel Knutson
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-24


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          LAND O'LAKES INTERNATIONAL
                                          DEVELOPMENT CORPORATION

                                          By                  *
                                            ------------------------------------
                                                      Thomas Verdoorn
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                 Thomas Verdoorn


                /s/ DANIEL KNUTSON                                       Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                        *                                                 Director
 ------------------------------------------------
                  John E. Gherty


                        *                                                 Director
 ------------------------------------------------
                 Thomas Verdoorn


                        *                                                 Director
 ------------------------------------------------
                 Chris Policinski
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-25


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          LOL HOLDINGS II, INC.

                                          By                  *
                                            ------------------------------------
                                                      Duane Halverson
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                 Duane Halverson


                /s/ DANIEL KNUTSON                                       Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                        *                                                 Director
 ------------------------------------------------
                 Duane Halverson


                /s/ DANIEL KNUTSON                                        Director
 ------------------------------------------------
                  Daniel Knutson
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-26


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          LOL POWER, LLC

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knuston
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                /s/ DANIEL KNUTSON                                       President
 ------------------------------------------------              (Principal Executive Officer)
                  Daniel Knutson


                /s/ DANIEL KNUTSON                                       President
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                /s/ DANIEL KNUTSON                                        Manager
 ------------------------------------------------
                  Daniel Knutson


                        *                                                 Manager
 ------------------------------------------------
                  Brian Roesler
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-27


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          MICHIGAN STATE SEED COMPANY

                                          By                  *
                                            ------------------------------------
                                                        Peter Janzen
                                                         Secretary

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                Secretary
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                   Peter Janzen                                           Officer)


                        *                                                 Director
 ------------------------------------------------
                   Peter Janzen
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-28


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          MILK PRODUCTS, LLC

                                          By                  *
                                            ------------------------------------
                                                       Sharon Hoerth
                                                         Treasurer

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                Treasurer
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                  Sharon Hoerth                                           Officer)


                        *                                                 Director
 ------------------------------------------------
                   Frank Goode


                        *                                                 Director
 ------------------------------------------------
                    Paul Siler
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-29


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          NORTH COAST FERTILIZER II, INC.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                /s/ DANIEL KNUTSON                                       President
 ------------------------------------------------              (Principal Executive Officer)
                  Daniel Knutson


                /s/ DANIEL KNUTSON                                Chief Financial Officer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                        *                                  Representative of Land O'Lakes, Inc.,
 ------------------------------------------------                   its Sole Shareholder
                  John E. Gherty
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-30


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          NORTHWEST FOOD PRODUCTS COMPANY, INC.

                                          By                  *
                                            ------------------------------------
                                                          Don Berg
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                     Don Berg


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                 Paul Delperdang


                        *                                                 Director
 ------------------------------------------------
                 Chris Policinski


                        *                                                 Director
 ------------------------------------------------
                     Don Berg
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-31


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          NORTHWEST FOOD PRODUCTS
                                          TRANSPORTATION, LLC

                                          By                  *
                                            ------------------------------------
                                                         Jim Sleper
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                    Jim Sleper


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                 Paul Delperdang


                        *                                                 Manager
 ------------------------------------------------
                    Jim Sleper


                        *                                                 Manager
 ------------------------------------------------
                     Jim Hahn


                        *                                                 Manager
 ------------------------------------------------
                 Paul Delperdang
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-32


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          NUTRA-BLEND, L.L.C.

                                          By                  *
                                            ------------------------------------
                                                        Mike Osborne
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                   Mike Osborne


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Paul Siler


                        *                                                 Director
 ------------------------------------------------
                    Paul Siler


                        *                                                 Director
 ------------------------------------------------
                   Mike Osborne


                        *                                                 Director
 ------------------------------------------------
                Robert DeGregorio
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-33


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          PMI AGRICULTURE, L.L.C.

                                          By                  *
                                            ------------------------------------
                                                       David Hoogmoed
                                                          Manager

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                 Manager
 ------------------------------------------------              (Principal Executive Officer)
                  David Hoogmoed


                        *                                                 Manager
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Mike Doyle


                        *                             Representative of Purina Mills, LLC, its Member
 ------------------------------------------------
                Robert DeGregorio


                        *                             Representative of PMI Nutrition, LLC, its Member
 ------------------------------------------------
                  Glenn Shields
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-34


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          PMI NUTRITION INTERNATIONAL,
                                          LLC

                                          By                  *
                                            ------------------------------------
                                                       Glenn Shields
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  Glenn Shields


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Mike Doyle


                        *                              Representative of Purina Mills, LLC, its Sole
 ------------------------------------------------                          Member
                Robert DeGregorio
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-35


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          PMI NUTRITION, LLC

                                          By                  *
                                            ------------------------------------
                                                       Glenn Shields
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  Glenn Shields


                        *                                                Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                    Mike Doyle


                        *                              Representative of Purina Mills, LLC, its Sole
 ------------------------------------------------                          Member
                Robert DeGregorio
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-36


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          PURINA MILLS, LLC

                                          By                  *
                                            ------------------------------------
                                                     Robert DeGregorio
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                Robert DeGregorio


                /s/ DANIEL KNUTSON                                Chief Financial Officer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                        *                            Representative of Land O'Lakes Farmland Feed LLC,
 ------------------------------------------------                     its Sole Member
                Robert DeGregorio
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-37


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          REALTY LOL, INC.

                                          By                  *
                                            ------------------------------------
                                                       John E. Gherty
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                  John E. Gherty


                /s/ DANIEL KNUTSON                                       Treasurer
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                  Daniel Knutson


                        *                                                 Director
 ------------------------------------------------
                  John E. Gherty


                /s/ DANIEL KNUTSON                                        Director
 ------------------------------------------------
                  Daniel Knutson
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-38


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          RESEARCH SEEDS, INC.

                                          By                  *
                                            ------------------------------------
                                                       Mark McCaslin
                                                   President & Treasurer

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                         President and Treasurer
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                  Mark McCaslin                                           Officer)


                        *                                                 Director
 ------------------------------------------------
                  David Seehusen


                        *                                                 Director
 ------------------------------------------------
                  John E. Gherty


                        *                                                 Director
 ------------------------------------------------
                 Duane Halverson
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-39


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          SEED RESEARCH, INC.

                                          By                  *
                                            ------------------------------------
                                                       Mike Robinson
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------      (Principal Executive, Financial and Accounting
                  Mike Robinson                                           Officer)


                        *                                                 Director
 ------------------------------------------------
                   Peter Janzen


                        *                                                 Director
 ------------------------------------------------
                  David Seehusen
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-40


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Arden Hills, State of
Minnesota, on the 28th day of April, 2004.

                                          THOMAS PRODUCTS, LLC

                                          By                  *
                                            ------------------------------------
                                                        Mike Osborne
                                                         President

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed on the 28th day of April, 2004, by the
following persons in the capacities indicated:

<Table>
                                               

                        *                                                President
 ------------------------------------------------              (Principal Executive Officer)
                   Mike Osborne


                        *                                              Vice President
 ------------------------------------------------       (Principal Financial and Accounting Officer)
                   John Peters


                        *                                                 Director
 ------------------------------------------------
                   Mike Osborne


                        *                                                 Director
 ------------------------------------------------
                   John Peters


                        *                                                 Director
 ------------------------------------------------
                   Paul Cameron
</Table>

- ---------------

* Daniel Knutson, by signing his name hereto, hereby signs this document on
  behalf of each of the other above-named officers or directors of the
  registrant pursuant to powers of attorney duly executed by such persons.

                                          By       /s/ DANIEL KNUTSON
                                            ------------------------------------
                                                       Daniel Knutson
                                                      Attorney-in-fact

                                      II-41