SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                          ____________________________

                                    FORM 10-Q

 (Mark One)



[X]      Quarterly report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934


 For the quarterly period ended March 31, 2003
                                --------------

[ ]      Transition report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934


 For the transition period from ___________ to _________

         Commission file number                    000-31148
                                -----------------------------------------------



                               PENNEXX FOODS, INC.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            Pennsylvania                                   23-3008972
-----------------------------------------       --------------------------------
   (State or other jurisdiction of                      (I.R.S. Employer
   incorporation or organization)                     Identification No.)


                    5501 Tabor Avenue, Philadelphia, PA 19120
--------------------------------------------------------------------------------
                    (Address of principal executive offices)

                                  215-743-4331
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


--------------------------------------------------------------------------------
         (Former name, former address and former fiscal year, if changed
                               since last report)




         Indicate  by check  mark  whether  the  registrant:  (1) has  filed all
reports  required to be filed by Section 13 or 15(d) of the Securities  Exchange
Act of 1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes       X     No
          -----       ------

         Indicate by check mark whether the registrant is an  accelerated  filer
(as defined in Rule 12b-2 of the Exchange Act).

Yes             No      X
          -----       ------

                     APPLICABLE ONLY TO ISSUERS INVOLVED IN
                        BANKRUPTCY PROCEEDINGS DURING THE
                              PRECEDING FIVE YEARS

         Indicate by check mark whether the  registrant  filed all documents and
reports  required  to be  filed by  Section  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

Yes             No
          -----       ------


                      APPLICABLE ONLY TO CORPORATE ISSUERS

         Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date:    31,724,822
                                                          ----------------------




                                       2



                                      INDEX

                                                                         Page




PART I --  FINANCIAL INFORMATION...........................................4

         Item 1. Financial Statements......................................4

         Item 2. Management's Discussion and Analysis of Financial
                 Condition and Results of Operations......................10

         Item 3. Quantitative and Qualitative Disclosures
                 About Market Risk .......................................19

         Item 4. Controls and Procedures..................................19




PART II -  OTHER INFORMATION..............................................19

         Item 1.  Legal Proceedings.......................................19

         Item 3.  Defaults Upon Senior Securities.........................20

         Item 6.  Exhibits and Reports on Form 8-K........................21




                                       3




                        PART I -- FINANCIAL INFORMATION

Item 1.    Financial Statements

                               PENNEXX FOODS, INC.
                                 Balance Sheets

                                     ASSETS



                                                        March 31, 2003        December 31, 2002
                                                         (Unaudited)
                                                   -------------------------  -------------------
Current Assets:
                                                                         
   Cash                                                    $   327,756          $   187,540
   Receivables:
     Trade net of allowance for doubtful accounts            2,360,748            2,563,115
     (2003, $298,000; 2002, $ 264,000)
     Other                                                     158,373           11,899,178
   Inventory                                                 2,121,631            2,086,023
   Prepaid expenses                                            645,768              751,065
                                                            -----------          -----------
         Total current assets                                5,614,276           17,486,921

Fixed Assets:
   Property and equipment                                   13,036,008           12,780,503
   Less accumulated depreciation                             1,708,584            1,434,175
                                                            -----------          -----------
         Net property and equipment                         11,327,424           11,346,328

Other Assets                                                    67,394              145,293
                                                            -----------          -----------

Total Assets                                               $17,009,094          $28,978,542
                                                            ===========          ===========

                                   LIABILITIES AND SHAREHOLDERS' DEFICIT

Current Liabilities:
   Note payable                                           $ 11,280,182         $ 10,115,421
   Current installments on capital lease obligations           269,610              262,431
   Accounts payable                                          3,894,525            5,490,195
   Accounts payable, construction                              552,480            3,341,408
   Accrued expenses                                            836,248              684,436
                                                          ------------         ------------
         Total Current Liabilities                          16,833,045           19,893,891

Long Term Liabilities:
   Capital lease obligations less current installments         349,270              420,962
   Note Payable                                                      0           10,698,746
                                                          ------------         ------------
         Total Long Term Liabilities                           349,270           11,119,708
                                                          ------------         ------------

Shareholders' Deficit:
   Common Stock                                                317,249              288,749
   Additional Paid-in Capital                               19,790,557           14,845,899
   Deficit                                                 (20,097,867)         (16,960,379)
   Deferred Compensation                                      (183,160)            (209,326)
                                                          ------------         ------------
         Total Shareholders' Deficit                          (173,221)          (2,035,057)
                                                          ------------         ------------

Total Liabilities and Shareholders' Deficit               $ 17,009,094         $ 28,978,542
                                                          ============         ============

See notes to condensed financial statements.




                                       4






                                            PENNEXX FOODS, INC.
                                          Statements of Operations
                                                (Unaudited)




                                                       For the Three Month Period Ended
                                                                     March 31
                                                      ----------------------------------
                                                           2003                  2002
                                                      ------------           ------------

                                                                       
Sales                                                 $ 12,780,132           $ 10,924,971
                                                      ------------           ------------
Cost of Goods Sold

         Meat                                            9,667,453              7,031,091
         Labor                                           1,374,875              1,258,048
         Supplies                                        1,029,763                874,415
         Other                                             688,872                187,482


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

Total Cost of Goods Sold                                12,760,963              9,351,036
                                                      ------------           ------------

Gross Profit                                                19,169              1,573,935

Operating Expenses                                       2,895,969              1,516,232
                                                      ------------           ------------

Income (Loss) from Operations                           (2,876,800)                57,703

Interest Expense (Net of Interest Income)                  260,688                 50,253
                                                      ------------           ------------


Net Income (Loss)                                     $ (3,137,488)          $      7,450
                                                      ============           ============

Income (Loss) Per Share
     Basic                                            $      (0.11)          $       0.00
     Diluted                                                                 $       0.00

Weighted Average Shares Outstanding
     Basic                                              28,664,822             25,825,655
     Diluted                                            28,664,822             27,208,342
See notes to condensed financial statements





                                       5



                               PENNEXX FOODS, INC.
                            Statements of Cash Flows
                                   (Unaudited)




                                                           For the Three Month Period Ended
                                                                       March 31

                                                                  2003                    2002
                                                      -------------------------------------------
Cash Flows From Operating Activities
                                                                              
     Net income (loss)                                       $ (3,137,488)          $      7,450
     Adjustments
         Depreciation and amortization                            252,442                165,744
         Provision for doubtful accounts                           75,000
         Amortization of compensatory stock options                26,166                 26,166
         Changes in assets and liabilities:
              Trade receivables                                   127,367                 65,190
              Other receivables                                  (158,373)
              Inventory                                           (35,608)              (432,479)
              Prepaid expenses                                    105,297                (39,257)
              Accounts payable                                 (1,595,670)             1,010,944
              Accrued expenses                                    151,812                201,881
                                                             ------------           ------------

Net Cash Provided By (Used In) Operating Activities            (4,189,055)             1,005,639
                                                             ------------           ------------

Cash Flows From Investing Activities
     Purchase of property and equipment                          (353,639)              (787,604)
     Construction accounts payable                             (2,590,928)
     Other assets                                                                          1,527
                                                             ------------           ------------

Net Cash Used for Investing Activities                         (2,944,567)              (786,077)
                                                             ------------           ------------

Cash Flows From Financing Activities
     Proceeds from issuance of stock, net                       4,973,158
     Other Receivables                                         11,899,178
     Repayments of notes payable, net                          (9,533,985)
     Repayments on capital lease obligations                      (64,513)               (48,976)
                                                             ------------           ------------

Net Cash Provided by (Used in) Financing Activities             7,273,838                (48,976)
                                                             ------------           ------------

Net Increase in Cash                                              140,216                170,586

Cash, Beginning of Period                                         187,540              2,415,785
                                                             ------------           ------------

Cash, End of Period                                          $    327,756           $  2,586,371
Supplemental Disclosures of Cash Flow Information            ============           =============
     Interest Paid during the Period                         $    149,860           $     25,622

See notes to condensed financial statements





                                       6






                               Pennexx Foods, Inc.
                       Statement of Shareholders' Deficit
                     Three Month Period ended March 31, 2003

                                   (Unaudited)


                                              Common Stock
                                             $.01 par value
                                      50,000,000 shares authorized

                                 Shares issued or                   Additional paid-in                    Deferred
                                     issuable           Amount            capital          Deficit      Compensation      Total
                                ----------------------------------------------------------------------------------------------------

                                                                                                      
Balance, January 1, 2003                 28,874,822        $288,749         $14,845,899  $(16,960,379)      $(209,326)  $(2,035,057)

Net loss                                                                                  ( 3,137,488)                   (3,137,488)

Amortization of Compensatory
options                                                                                                        26,166       26,166


Common Stock issued or issuable
for cash, net                             2,850,000          28,500           4,944,658                                   4,973,158
                                ----------------------------------------------------------------------------------------------------

Balance, March 31, 2003                  31,724,822        $317,249         $19,790,557  $(20,097,867)      $(183,160)   $ (173,221)
                                ====================================================================================================






                                       7





See notes to condensed financial statements.


                               Pennexx Foods, Inc.
                     Notes to Condensed Financial Statements
                                 March 31, 2003

1. Basis of presentation.

         The  unaudited  condensed  financial  statements  have been prepared by
Pennexx Foods, Inc. (the "Company") pursuant to the rules and regulations of the
Securities and Exchange Commission. Certain information and footnote disclosures
normally included in financial  statements prepared in accordance with generally
accepted  accounting  principles  have been  omitted  pursuant to such rules and
regulations;  nevertheless,  the  Company  believes  that  the  disclosures  are
adequate to make the  information  presented  not  misleading.  These  financial
statements and the notes hereto should be read in conjunction with the financial
statements  and notes thereto  included in the  Company's  Annual Report on Form
10-KSB for the year ended December 31, 2002. In the opinion of the Company,  all
adjustments,  including normal recurring adjustments necessary to present fairly
the  financial  position  of the Company as of March 31, 2003 and the results of
its  operations  and cash  flows  for the three  months  then  ended,  have been
included.  The results of operations of the interim  period are not  necessarily
indicative of the results for the full year.

2. Accounting policies.

         There have been no changes in  accounting  policies used by the Company
during the period ended March 31, 2003.

3. Summary of business.

         The  Company,  incorporated  on July 20,  1999 in the  Commonwealth  of
Pennsylvania, prepares case-ready meat for distribution to food retailers in the
Northeastern United States.

4. Inventory.

         The  Company's  inventories  are valued at the lower of cost or market.
Inventories consist of the following (amounts in thousands):


                                           March 31, 2003    December 31, 2002
                                           --------------    -----------------
Unfinished beef, pork, veal, lamb                 $1,127         $  873
Packaging supplies                                   814            759
Finished Goods                                       181            454
                                           --------------    -----------------
TOTAL                                             $2,122         $2,086
                                           ==============    =================



                                       8



5. Note payable.

         The Company has  established a $30 million credit line with its largest
shareholder,  Smithfield Foods, Inc. ("Smithfield").  However, the Company is in
default under the  Smithfield  Credit  Agreement (the "Credit  Agreement").  The
Company's  outstanding  balance under the Credit  Agreement bears interest at 1%
(3% during  periods of default) above the prime rate announced from time to time
by J.P.  Morgan Chase & Co. and is secured by all of the Company's  assets.  The
loan would have  matured in 2006 in the absence of  default,  but because of the
Company's default, Smithfield has exercised its right to demand that all amounts
under the Credit Agreement become due and payable immediately. Consequently, the
note payable is carried as a current liability.

         The  Company's  defaults  under  the  Credit  Agreement  have  resulted
primarily from the Company's  extremely  large and continuing  losses during the
past 12 months.

         Smithfield  had,  prior to the Company's  default,  agreed to allow the
Company to use a portion of the $30 million  credit line to  purchase,  renovate
and  equip the  Tabor  Avenue  Facility.  Although  the  plant is  substantially
complete,  some  work  is  still  ongoing.  The  project  is  currently  running
approximately  $2.2 million over budget. To cover this overrun,  the Company had
requested the use of additional  amounts under the line of credit and,  although
Smithfield  had originally  agreed to this request,  it has, after the Company's
default,  declined to provide the requested funding. The Smithfield loan balance
was as follows on the respective dates set forth below (amounts in thousands):





                                        April 30, 2003    March 31, 2003    December 31, 2002
                                        --------------    --------------    -----------------
   Principal Advances:
                                                                         
       Inventory and Receivables          $  4,420             $ 4,266            $  4,073
       Capital Expenditures                  7,014               7,014              16,741
   Accrued Interest                             45                  51                   0
                                       ------------       -------------    -----------------
   TOTAL                                  $ 11,479             $11,331            $ 20,814
                                       ============       =============    =================


6. Net loss per share.

         Basic earnings per share is computed using the weighted  average number
of common shares outstanding during the period.

7. Common Stock.

         In February,  2003 the Company sold 2,850,000 shares of common stock in
a private  placement of  securities  to investors at a price of $1.75 per share.
The common stock which was sold was not  registered  under the Securities Act of
1933 (due to an available  exemption from registration) and,  consequently,  the
investors must hold the stock for an indefinite time period.

8. Reclassification.

         Certain  amounts  reported in the 2002 financial  statements  have been
reclassified to conform with the 2003 presentation.


                                       9



9. Operating Lease.

         On December  31,  2002 the  Company  entered  into an  operating  lease
program with Commerce Commercial  Leasing,  LLC,  ("Commerce")  wherein Commerce
purchased from the Company  approximately  $11.9 million of equipment and leased
it back to the Company for a term of 90 months with the Company having an option
to  terminate  the lease  after the 78th  month.  At the end of the  lease,  the
Company also has the option of  purchasing  the  equipment at fair market value,
returning  the  equipment to Commerce or renewing the lease on a  month-to-month
basis.  This program is  guaranteed  by  Smithfield,  for which,  the Company is
required to pay  Smithfield  2% of the amount  guaranteed.  If the Company is in
default,  Commerce has several remedies including, but not limited to, canceling
or terminating the lease program.  By virtue of the failure to make a payment on
May 1, 2003 in the amount of approximately  $151,000,  the Company is in default
of the Commerce lease.

10. Going Concern.

         The Company's (a) default under the Smithfield Credit Agreement and the
Commerce lease, (b) continuing  losses,  (c) increasing  difficulty in obtaining
meat  and  other  necessary  supplies,  and  (d)  uncertain  ability  to  secure
additional  funds from debt or equity  transactions has created doubt concerning
the Company's ability to continue as a going concern.

         Management  is  addressing   these  problems  in  three  ways.   First,
management  is seeking a loan or  investment  from third  parties  sufficient in
amount to allow the Company to reach a forbearance agreement with Smithfield, or
alternatively,  an amount sufficient to repay the Smithfield indebtedness in its
entirety.  Although  several  potential  investors  have  expressed  preliminary
interest in the Company,  thus far, no one has  committed any funds and there is
no assurance  that the Company will succeed in this effort.  Second,  management
has identified  principal sources of the losses in the past three months and has
implemented steps to improve and to remedy the problems  completely.  Once these
implementation  steps are complete  (estimated to be June 30, 2003),  management
believes  increasing  efficiencies  will improve gross profit margins.  Finally,
management  expects that sales growth based on  expressions of interest from new
and existing customers will enable gross profit to expand to cover the overheads
incurred in operating the Company.

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

         Certain  information  contained in this  Quarterly  Report on Form 10-Q
represents  "forward-looking"  statements  (as  defined  in  Section  27A of the
Securities Act of 1933, as amended) that involve risks and  uncertainties  which
may cause  actual  results  to differ  materially  from those  predicted  in the
forward-looking  statements.  If any of the Company's  assumptions on which such
statements  are based prove  incorrect,  or should  unanticipated  circumstances
arise,  the  Company's  actual  results  could  materially   differ  from  those
anticipated by such forward-looking  statements. The differences could be caused
by a number of factors or combination of factors, including, but not limited to,
those listed under Item 6, "Note  Regarding  Forward-Looking  Statements" in the
Annual Report on Form 10-KSB filed with the Securities  and Exchange  Commission
for the year ended December 31, 2002.



                                       10


         Company Default Under Smithfield Credit Agreement and the Commerce
         Operating Lease

         The Company is in default under the  Smithfield  Credit  Agreement (the
"Credit Agreement").  See, Part II - - Other Information, Item 3., Defaults Upon
Senior  Securities.  The  defaults  under the  Credit  Agreement  have  resulted
primarily from the Company's  extremely  large and continuing  losses during the
past 12  months.  As a result  of the  defaults,  Smithfield  has  declared  the
outstanding  principal  amount of all loans and other  obligations owed to it by
the Company to be due and payable and has demanded immediate payment of all such
amounts.  Moreover,  Smithfield has terminated its commitment to lend additional
amounts under the Credit Agreement.

         By letter received by Pennexx on May 15, 2003,  Smithfield  advised the
Company of its intention to sell the personal  property  collateral for its loan
on May 30, 2003 unless Smithfield  receives immediate payment of all amounts due
under  the loan or  unless  the  parties  reach  another  mutually  satisfactory
resolution  of this  matter.

         If the Company is unable to reach a forbearance agreement acceptable to
Smithfield or to repay the Smithfield obligations, the Company will be unable to
continue as a going concern.

         The Company is in  discussions  with  potential  investors to determine
whether the Company can raise sums sufficient to obtain a Smithfield forbearance
agreement,  or  alternatively,  to repay  the  Smithfield  obligations  in full.
Although certain investors have expressed preliminary interest in making such an
investment,  no one has, thus far, committed to do so, and there is no assurance
that the Company will succeed in this effort.  Moreover,  even if the Company is
able to raise  such  funds,  the terms on which  such funds can be raised may be
dilutive to existing shareholders.

         By letter dated April 30, 2003,  the Company  engaged  Morgan  Joseph &
Co., Inc. to render  financial  advisory and investment  banking services to the
Company.  The  Company  agreed  to pay  Morgan  Joseph a fee  equal to 6% of the
aggregate  proceeds  of junior  capital  raised by the  Company  and 1.5% of the
aggregate  senior  debt  committed  to the Company if the  transaction  does not
result  in  the  sale  of a  contolling  interest  in  the  Company,  or if  the
transaction does result in the sale of a controlling interest in the Company, 2%
of the aggregate  consideration;  provided,  however,  that no  compensation  is
payable to Morgan Joseph for up to $5 million of new capital recieved from Lampe
Conway, LLC or its affiliates.

         The Company also failed to pay its monthly  operating  lease payment to
Commerce which was due on May 1, 2003 in the amount of  approximately  $151,000.
The Company has commenced  discussions  with Commerce  concerning  remedying the
default if sufficient sums can be raised from investors.

         Results of Operations

         The three months  ended March 31, 2003 was the first  fiscal  period in
which the Tabor Avenue Facility was  substantially  complete.  Operations during
this  period  have  been  extremely   disappointing.   Although   certain  labor
efficiencies   have  been  achieved,   the  Company  has  experienced   numerous
unanticipated   operating   difficulties   which  have  increased  costs  beyond
management's  expectations.  In particular, the Company is finding that its meat
yielding


                                       11



and tracking  system is not  performing  as  anticipated,  with the  concomitant
result  that  meat  yields  are  unsatisfactory  and  that the cost of meat as a
percentage  of sales is much  higher  than has  historically  been the case.  In
addition,  the Company has identified  several parts of the new equipment  lines
that are not  working as had been  anticipated.  As a result,  the  Company  has
experienced  labor  costs in excess of those  anticipated.  As a result of these
difficulties,  and in  particular  as a  result  of the  high  cost of meat as a
percentage  of sales,  the Company had  virtually  no gross profit in the March,
2003  quarter.  This decline in gross  profit ($1.5  million year over year) was
made even more  serious by the large  increase in overhead  expenses  associated
with  operating the  Philadelphia  plant compared to smaller  overhead  expenses
associated with operating the Pottstown plant.

         As a result of the Company's  losses,  the Company is out of compliance
with the terms of virtually all of its vendors and is able to obtain supplies of
meat and other necessary products only on a "cash on delivery" (COD) basis.

         Sales  for the  three-month  period  ended  March 31,  2003 were  $12.8
million,  representing an increase of  approximately  $1.9 million or 17.4% over
sales of $10.9 million from the corresponding  period of 2002. This increase was
primarily  the result of the increase in the volume of products  handled (due in
part  to  increasing  sales  to  existing  customers  as well  as  sales  to new
customers)  which more than offset a change in the mix of products sold in favor
of lower priced  items.  As the  diversity of services  that the Company  offers
continues to grow,  customers are increasing  both the range of products as well
as the quantity ordered.

         Cost of goods sold for the three-month  period ended March 31, 2003 was
$12.8 million which resulted in a gross profit of approximately  $20,000 or 0.2%
of sales.  By comparison,  cost of goods sold for the  three-month  period ended
March  31,  2002 was $9.4  million,  which  resulted  in a gross  profit of $1.6
million or 14.7% of sales. The Company's cost of goods sold is comprised of four
main  components:  meat,  direct  payroll,  supplies,  and  other.  These  items
accounted for approximately 76%, 11% and 8%, and 5% of sales,  respectively,  in
the three  months  ended March 31,  2003 as  compared to 64%,  12%, 8% and 2% of
sales for the corresponding period of the prior year.

         The Company typically negotiates a price for each cut of meat with each
customer based on the customer's needs. Because meat cost represents the highest
percentage  of cost of goods  sold,  meat yield (the ratio of the weight of meat
shipped  to the  customer  divided  by the  weight  of the  raw  cuts  from  the
customer's meat was processed) is a major determinant of the Company's profit or
loss.  The Company  recently  identified  a design flaw in the ground beef lines
installed  at the Tabor Avenue  Facility.  The design flaw has had the effect of
reducing  ground  beef  yield,  and  thereby  increasing  ground  beef cost as a
percentage of sales.  Temporary steps have been implemented to reduce the effect
of the flaw and a more  permanent  solution has been designed and order.  If the
Company  survives,  the  replacement  equipment  (the aggregate cost of which is
approximately $26,000), is expected to be installed by June 30, 2003 and is also
expected to improve significantly the yield in the ground beef room.

         In  addition,  a second  design flaw has  prevented  the  Company  from
capturing critical real time yield data on all meat processed. This flaw allowed
operating  inefficiencies to go undetected for approximately  three months.  Now
that this flaw has been  identified,  temporary


                                       12



steps have been taken to obtain more accurate data which,  in turn,  has allowed
management to focus on the yield areas which need the most urgent  attention.  A
complete  overhaul of the  current  yield  tracking  system is  currently  being
implemented. The new system is expected to provide the accurate detail necessary
to  identify  and correct  remaining  inefficiencies.  Because  meat cost is the
single  biggest cost incurred by the Company,  if the  foregoing  steps aimed at
improving meat yield are  successful,  the Company's  results of operations will
improve significantly.

         Direct  payroll  declined as a percentage  of sales in 2003 compared to
2002 due to increasing labor efficiencies and economies of scale and an increase
in the volume of meat that is less labor  intensive to cut,  trim,  and package.
Notwithstanding  this  improvement,  management is  implementing  changes to its
packaging  system to  accommodate  requests  made by some of its key  customers.
These changes are expected to cause temporary labor inefficiencies, but once the
change over to the new packaging system is complete,  management  expects direct
payroll as a percentage of sales to decline to less than 11%.

         If the Company is able to remain in business,  management believes that
the Company will increase its production of ground beef  substantially in coming
fiscal periods. Although ground beef prices are lower than the average prices of
all  products  produced  previously,  the  decrease  is expected to be more than
offset by savings  in labor,  because  the newly  installed  automated  grinding
equipment  requires  much less labor  compared to the labor  required  for other
products the Company produces.  However,  anticipated  increases in gross profit
resulting from the increase in ground beef  production will be offset in part by
higher quality control costs,  and has thus far also been adversely  affected by
the operating problems referred to above. Quality control and assurance plays an
important  part  in the  Company's  operations.  The  Company's  planned  modern
laboratory will create efficiencies of costs even though the number of tests and
additional  types of tests will  increase,  and that is due to the cost  savings
realized through the avoidance of costs of outside laboratories.

         For 2003, the "other" cost of goods  component  includes  approximately
$452,000 (4% of sales) of leasing charges for production equipment.  On December
31, 2002, the Company entered into an operating lease program with Commerce, the
obligations of which are  guaranteed by  Smithfield.  See "Liquidity and Capital
Resources." The monthly lease payment approximates  $151,000. If the Company had
purchased  rather than leased the  equipment,  it would have incurred  increased
interest and depreciation  expense in approximately the same amount as the lease
payments.  The leasing  charges  are for $11.9  million of  equipment  operating
leases through Commerce.

         Operating  expenses for the three months ended March 31, 2003 were $2.9
million  (23% of sales)  as  compared  to $1.5  million  (14% of sales)  for the
corresponding  period  of 2002.  Of this $1.4  million  increase,  $1.1  million
resulted from  significant  increases in the following  major areas  (amounts in
thousands):


                                       13






                                              Three Months Ended March 31
                                        ---------------------------------------
                                              2003          2002     Increase
                                              ----          ----     ---------
                                                              
  Salaries, wages and related expenses        $902         $460        $442
  Consulting fees                              161           45         116
  Professional Fees                            145           56          89
  Shipping and handling                        395          285         110
  Repairs and maintenance                      191           75         116
  Utilities                                    190           63         127
  Cleaning                                     208           77         131

                                        ------------- ------------ -----------
  Total                                       $2,192       $1,061      $1,131
                                        ============= ============ ===========




    The reasons for these increases are as follows:

         Salaries,   wages  and   related   expenses   included   that  for  new
employees--the  Chief  Financial  Officer,  the  Chief  Operating  Officer,  and
information  technology  personnel--who  were not with the  Company in the first
quarter of 2002. In addition,  due to the expansion  undertaken  after the first
quarter of 2002, many of the departments  experienced  significant  additions of
personnel,  such as maintenance,  quality control,  shipping and receiving,  and
office.

         For 2003,  the Company  engaged a marketing  consultant  whose fees are
higher than the fees of a general business  consultant engaged by the Company in
2002.

         Professional  fees  increased as a result of  increased  legal fees for
representation in litigation (See Part II - - Other  Information,  Item 1, Legal
Proceedings),  preparation of documents between the Company and Smithfield,  and
general increases due to the expansion of the business.

         Shipping  and  handling  charges  increased  because of the increase in
sales,  because of hiring outside trucking firms that were not used in the prior
year,  and because of increased  distances in hauling  product to the  Company's
customers.

         Repairs and maintenance  expenses increased  primarily due to the plant
expansion, whereby the size of the premises was increased to 151,000 square feet
and more than $12 million of new equipment was put into operation.

         Utilities  increased to  accommodate  the increase in production and to
supply the new, larger plant.

         Cleaning  expense  increased as a result of the increase in the size of
the plant (compared to the Pottstown plant) as well as the increase in amount of
equipment which requires cleaning,  and partially as a result of the increase in
sales (which requires more shifts and cleaning between shifts).


                                       14



         Interest  expense (net of interest  income) for the three-month  period
ended March 31, 2003 was  approximately  $0.26 million compared to approximately
$0.05  million  for the  comparable  period of 2002.  This  increase in interest
expense  (net of interest  income) is  principally  due to the  increase in loan
balance owed to Smithfield for both the Tabor Avenue  facility and the inventory
and accounts  receivable loans. Also included in interest expense is a guarantee
fee payable to  Smithfield  to  compensate  it for its guaranty of the operating
lease obligations.

         The net loss for the three-month  period of 2003 was approximately $3.1
million as compared to net income of $0.007  million for the first three  months
of 2002.

         Liquidity and Capital Resources

         General
         -------

         The  Company  has been  chronically  undercapitalized.  In an effort to
address its capital needs,  the Company sold $13.0 million of common stock since
June 2001 as follows:




                                                                Aggregate Consideration
   Date of Sale      Number of Shares      Price Per Share           (in thousands)
   ------------      ----------------      --------------             -------------
                                                                
June, 2001                  12,510,161            $0.48                     $6,000
November, 2002               2,000,000             1.00                     $2,000
February, 2003               2,850,000             1.75                     $4,988
                     ------------------     ------------             --------------
TOTAL                       17,360,161            $0.75                    $12,988
                            ==========            =====                    =======



         In 2001,  the Company  secured a $30 million  revolving  line of credit
from  Smithfield  and at the end of last year, a $11.9 million  operating  lease
from  Commerce  (see  discussion   below).   Smithfield   guaranteed   Pennexx's
obligations to Commerce under  operating  leases for equipment  installed at the
Tabor Avenue  Facility in exchange for the Company's  payment of a guaranty fee.
The amount of the guaranty reduced the $30 million Smithfield loan commitment.

         The Company  borrowed $7.0 million from  Smithfield  (net of the repaid
amount  obtained  from the  leasing  transaction  early  in  2003) to  purchase,
renovate and equip the Tabor Avenue Facility in 2002-03. However, the Company is
now in default of the Smithfield loan. As a result,  Smithfield has declared all
amounts due and  payable  immediately,  and is  refusing to make any  additional
advances  to the  Company  under the Credit  Agreement.  Because of  substantial
losses  in the past 12  months  and  because  of  Smithfield's  refusal  to fund
additional amounts under the Credit Agreement, the Company has depleted its cash
resources as of mid-May, 2003.

         The  Company  does  not  have  the  ability  to  repay  the  Smithfield
obligations. Moreover, a default under the Smithfield loan constitutes a default
under  the  Company's   obligation  to  Commerce.   (However,   the  Company  is
independently  in default of the Commerce lease) If the Company does not succeed
in reaching a forebearance agreement with Smithfield or raising a sufficient sum
to repay the Company's obligations to Smithfield, Smithfield will be entitled to
take the  Company's  assets which it holds as collateral  for the loan,  and the
Company will have to cease operations.


                                       15



         The  Company's  purchases  of supplies  are made using the trade credit
programs of  suppliers,  which allow the Company to purchase  meat supplies with
payment due within seven to ten days.  As a result of the  Company's  losses and
the resulting lack of cash,  the Company is out of compliance  with the terms of
virtually  all of its vendors and is currently  able to obtain  supplies of meat
and other necessary products only on a "cash on delivery" (COD) basis.  Although
the Company's  accounts payable decreased from $5.5 million at December 31, 2002
to $3.9  million  at March  31,  2003 as a result  of the cash  raised  from the
February,  2003 equity sale, accounts payable have increased subsequent to March
31,  2003.  This  increase  has  served  as a  way  of  funding  essential  cash
requirements during such time period.

         The Company's  capital needs have increased over time due to continuing
losses,  increasing sales (necessitating increasing amounts of working capital),
and the capital requirements  associated with the acquisition,  renovation,  and
equipping  of the Tabor  Avenue  Facility.  Even if the  Company can survive the
current  Smithfield and Commerce  defaults,  management expects that losses will
continue in the second quarter of 2003.  Management bases this belief,  in part,
on the preliminary results of operations for April, 2003 (sales of $2.8 million,
gross  loss of $0.2  million,  net loss of $1.2  million,  and loss per share of
$0.04).  Moreover,  if the Company can survive,  the  addition of potential  new
customers with which the Company has been  negotiating  for several months means
that sales may increase in such  periods as well.  The  confluence  of these two
trends  will  exacerbate  the  Company's  liquidity  difficulty.  To remedy this
problem,  the Company will require additional capital (in addition to the amount
necessary to satisfy  Smithfield) or will need to seek the further indulgence of
its vendors. There is no assurance that such additional capital can be obtained,
or the terms on which it might be made available.

         The Company  generally  tries to maintain an inventory of meat supplies
equal to between 60% and 75% of estimated weekly sales volume; however, at March
31, 2002,  December 31, 2002, and March 31, 2003,  inventory exceeded this range
which  had  a  correspondingly  negative  effect  on  the  Company's  liquidity.
Inventory  is  purchased  generally  on a daily basis and in advance  (i.e.,  in
anticipation)  of customer  orders.  When customer orders do not correspond with
the  Company's  purchases,  the Company  sells the  unordered  meat  through its
employee retail outlet,  offers it for sale at a discounted  price to customers,
or in some cases,  freezes the unordered meat for later use. Misjudging customer
orders can have a  negative  effect on  liquidity  (and  results of  operations)
because of the short payment terms  required by suppliers.  Misjudging  customer
orders can also result in write-offs of unsaleable frozen inventory from time to
time. In 2002, the Company wrote off $0.4 million of frozen inventory and in the
three months ended March 31, 2003,  the Company wrote off an additional  $40,000
of frozen inventory.

         The Company's  liquidity  difficulty  is made worse by the  requirement
that it pay  for  meat  supplies  sooner  than  it is  able  to get  paid by its
customers,  and because, in the case of the Company's largest customer, its meat
supplier is also the paying agent for the  customer.  The paying  agent  deducts
current meat purchases  from amounts owed to the Company by the customer  before
remitting payment to the Company. Moreover, the Company owed suppliers which are
affiliates of Smithfield  approximately  $2.6  million,  $0.2 million,  and $0.5
million at December 31, 2002, March 31, 2003, and April 27, 2003, respectively.


                                       16



         By letter dated May 19, 2003,  Smithfield  has  exercised its rights to
receive the  proceeds  of all  Company  accounts  receivable.  Because  accounts
receivable have recently been the sole source of Company cash flow, the exercise
of this remedy will have an adverse effect on the Company;  however, because the
Company has been required to change its  operations to  accommodate  its current
straitened  financial  circumstances,  such  receivables are much lower than has
historically  been the case,  and an existing  arrangement  with a supplier  is,
temporarily, allowing the Company to continue processing meat for its customers.

         On December  31,  2002 the  Company  entered  into an  operating  lease
program with  Commerce  pursuant to which the Company  leased  $11.9  million of
equipment; the leasing program enabled the Company to retire $9.8 million of the
Smithfield  debt in January,  2003.  The Company is  obligated  to pay  Commerce
approximately  $1.8  million  per  year  as the  rental  for the  equipment.  By
contrast,  the estimated  interest savings on the repaid Smithfield debt and the
depreciation  expense avoided is approximately $0.4 million and $1.4 million per
year, respectively.  As discussed above, the Company has failed to make the most
recent monthly lease payment.

         The  Company's   current  ratio  (current  assets  divided  by  current
liabilities) at March 31, 2003 was 0.3 compared to 0.9 at December 31, 2002. The
decrease in the current ratio  primarily  reflects the  Company's net loss,  the
reclassification  of the Smithfield loan as current due to the default,  but the
decrease  was  offset,  in  part,  by the  sale of  equity  in  February,  2003.
Consequently,  to continue funding day-to-day operations,  the Company will need
to raise funds from a potential equity offering,  but there is no assurance that
funds can be obtained on such a basis.

         Tabor Avenue Facility
         ---------------------

         The  Company  has  consolidated  all  operations  in the  Tabor  Avenue
Facility and has  substantially  completed the  renovation  and equipping of the
plant. The cost of doing so was as follows:


     Renovation Costs                                          $   4.9

     Equipment Costs (Covered by Operating Lease)                 11.9

     Other Equipment and Costs                                     2.5
                                                        ------------------------

     Total                                                        19.3
                                                        ========================

         In addition to these expenses, the Company incurred moving expenses and
other costs associated with the move to the new plant. The Company is amortizing
the acquisition,  renovation and related  construction  interest and transaction
costs of the  Tabor  Avenue  Facility  over 39 years.  The  costs of moving  and
installing  equipment in the new plant was capitalized and is being  depreciated
over five years.

         The new facility is intended to address space and automation issues. If
the Company survives,  Management  believes that the new facility will allow the
Company to  accommodate a substantial  increase in production  orders and, after
accounting  for the  increased  costs  associated


                                       17



with  the  move  (such  as  higher  depreciation  and  debt  service  expenses),
Management expects that such increased volume, if achieved,  will lead to higher
gross profits. In addition,  the new plant offers the physical layout to improve
the Company's  automation  which,  after  accounting  for the costs of equipment
acquisition, installation, and training, was intended to increase gross profits.
Although   management   believes  it  will   ultimately  do  so,  the  operating
difficulties and design flaws referred to above have, thus far,  decreased gross
profits  (and in fact  created a gross  loss in April,  2003).  These  projected
increases  in  gross  profit,  in  turn,  are  expected  to help  cover  Company
overheads.

         Prior to default  Smithfield  had agreed to allow the  Company to use a
portion of the $30 million  credit line (see note 5 to financial  statements) to
allow the Company to purchase, renovate and equip the Tabor Avenue Facility. The
project is currently running approximately $2.2 million over budget.

         As discussed  above,  the Company is planning to install new  packaging
lines to accommodate  the requests of certain key  customers.  The cost of these
lines, together with the costs of some additional grinding equipment, as well as
the costs to correct  the  design  flaws  referred  to above  approximated  $1.5
million in the aggregate.  Because of the Company's  financial condition it will
need  additional  leeway on its  operating  lease with  Commerce or will need to
raise additional equity to pay for this equipment.

         Smithfield Loan
         ---------------

         For a discussion of the Company's  default under the Smithfield  Credit
Agreement,  see the discussion above under this Item 2, Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations,  and Part II -
Other Information, Item 3, Defaults Upon Senior Securities.

         The amount  outstanding on the Smithfield line of credit was as follows
on the dates indicated (amounts in thousands):





                                        April 30, 2003      March 31, 2003      December 31, 2002
                                        --------------    -----------------    ------------------
     Principal Advances:
                                                                                
         Inventory and Receivables          $ 4,420               $ 4,266                $  4,073
         Capital Expenditures                 7,014                 7,014                  16,741
     Accrued Interest                            45                    51                       0
                                         -----------      ----------------     ------------------
     TOTAL                                  $11,479               $11,331                $ 20,814
                                         ===========      ================     ==================


         The Company's line of credit with  Smithfield  (other than the portions
used for approved Capital  Expenditures or to support the Smithfield guaranty of
the  Commerce  leases)  was,  prior to  default,  based  primarily  on  eligible
inventories and eligible  accounts  receivable.  At March 31, 2003 and April 27,
2003,  respectively,  the Company had  borrowed  $4.3  million and $4.4  million
against   eligible   accounts   receivable  and  eligible   inventory  and,  was
overadvanced  by $0.2  million and $1.3  million,  respectively,  or based on an
ambiguity  as  interpreted  by  Smithfield,  by $0.8  million and $1.8  million,
respectively.

         The Company's  working capital  decreased by $8.8 million,  from $(2.4)
million at December 31, 2002 to $(11.2) million at March 31, 2003. This decrease
resulted principally from the Company's net loss and the reclassification of the
Smithfield note as a current liability, offset, in part by the sale of equity in
February, 2003.

         Off Balance Sheet Arrangements and Other
         ----------------------------------------

                                       18


         For a discussion of the operating lease with Commerce see footnote 9 of
the financial statements.

         The Company has applied for up to $2.75  million of  below-market  rate
loans through the Philadelphia  Industrial  Development  Corporation  (PIDC) and
related  entities with respect to the plant.  The Company has agreed to pay down
borrowings on the Smithfield line of credit by all amounts  received as a result
this  application,  and Smithfield  has agreed to  subordinate  its mortgage and
security  interests to the liens of the  lender(s)  making any such loans to the
Company.  The Company does not know what effect, if any, the Company's  defaults
under the  Smithfield  Credit  Agreement  and Commerce  lease will have on these
applications.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

         The  Company's  current  assets are  maintained  exclusively  in demand
accounts and money market accounts at a commercial bank. Despite the credit risk
associated with this concentration of assets,  and the immaterial  interest rate
risk associated with the Company's  money market  investments,  the Company does
not believe it has any market risk from investment of assets.

Item 4.  Controls and Procedures

         The  Company  carried out an  evaluation  of the  effectiveness  of its
disclosure  controls and  procedures  within 90 days prior to the filing of this
report.  This  evaluation  was  carried out under the  supervision  and with the
participation of the Company's management, including the Company's President and
Chief  Executive  Officer  and  the  Chief  Financial  Officer.  Based  on  that
evaluation,  the Company's  President and Chief Executive  Officer and the Chief
Financial  Officer  concluded  that  the  Company's   disclosure   controls  and
procedures are  effective.  There have not been any  significant  changes in the
Company's  internal  controls,  or in other  factors  which would  significantly
affect  internal  controls  subsequent  to the date the Company  carried out its
evaluation,   or  any  corrective  actions  taken  with  regard  to  significant
deficiencies or material weaknesses.

                          PART II - OTHER INFORMATION



Item 1.    Legal Proceedings

         There have been no material  developments  in the Company's  previously
reported litigation.

         Under  a  Contribution   Agreement  dated  December  27,  2002  between
Smithfield  and the Company,  Smithfield has the right for thirty days after any
shares are delivered to Mr. Matthews in settlement of the Matthews litigation to
purchase the number of shares issued to him at a price of $1.00 per share.

Item 3.  Defaults Upon Senior Securities

         At March 31, 2003,  and as of the date of the filing of this  Quarterly
Report on Form 10-Q the Company was in violation of certain  requirements of the
Credit  Agreement.  See Part I - -


                                       19



Financial Information, Item 2 "Management's Discussion and Analysis of Financial
Condition and Results of Operations."

         As a result  of  continuing  losses,  the  Company  was  unable  to pay
Smithfield  the  $45,251.38 of interest due on April 30, 2003 or to make, on May
12, 2003, a required prepayment of the excess loan advance ($1.3 million or $1.8
million  depending upon an ambiguity in the loan documents)  created as a result
of  reductions  in  the  Company's  Eligible  Inventory  and  Eligible  Accounts
Receivable.

         The Credit Agreement  between the Company and Smithfield  requires that
the Company maintain positive shareholders' equity determined in accordance with
generally accepted  accounting  principles (the "Net Worth Covenant").  At March
31,  2003,  the  Company's  shareholders'  equity  was  not  positive;  however,
Smithfield  waived  any  defaults  relating  to  compliance  with the Net  Worth
Covenant to June 30, 2003 provided that the Company  remained current on all its
trade  payables to  Smithfield  affiliates.  Because of continuing  losses,  the
Company has failed to adhere to this condition and therefore, this waiver of the
Company's covenant violation expired.

         The Credit  Agreement  prohibits  the  Company  from  making  more than
$100,000  of  capital  expenditures  in any  fiscal  year  without  Smithfield's
consent. This limitation was not practical in 2002 because of the acquisition of
the Tabor Avenue Facility. Moreover, capital expenditures,  primarily related to
the  Tabor  Avenue  Facility  (through  March  28,  2003),  were  $1.6  million.
Smithfield has formally waived  compliance  with this  requirement for 2002, and
has also formally waived compliance for 2003 for expenditures of up to $137,974.
In addition,  Smithfield has informally waived compliance for expenditures of up
to an additional $198,000.  At March 31, 2003, the Company had incurred $354,000
of capital  expenditures.  However,  payment  for the  equipment  which has been
ordered to correct the design  flaws  referred to above will,  in the absence of
Smithfield's  consent,  cause the Company to exceed the capital  expenditure cap
for 2003 assuming the Company's continued survival and the continuing  existence
of the Smithfield Credit Agreement.

         Because of the default, Smithfield has advised the Company that it will
not make any further  advances under the Credit  Agreement,  and has invited the
Company to discuss giving Smithfield "peaceful possession" of the collateral for
the loan (which represents substantially all of the Company's assets). By letter
received by the Company on May 15, 2003,  Smithfield  advised the Company of its
intention to sell the personal property  collateral for its loan on May 30, 2003
unless Smithfield  receives  immediate payment of all amounts due under the loan
or unless the parties reach  another  mutually  satisfactory  resolution of this
matter.  By letter dated May 19, 2003,  Smithfield  has  exercised its rights to
receive the  proceeds  of all  Company  accounts  receivable.  Because  accounts
receivable have recently been the sole source of Company cash flow, the exercise
of this remedy will have an adverse effect on the Company;  however, because the
Company has been required to change its  operations  to  accomodate  its current
straitened  financial  circumstances,  such  receivables are much lower than has
historically  been the case,  and an existing  arrangement  with a supplier  is,
temporarily, allowing the Company to continue processing meat for its customers.

         Smithfield  designed and  engineered  the operating  lines at the Tabor
Avenue Facility and created the yield tracking computer program used at startup.
As stated above,  the Company has discovered that there are certain flaws in the
designs of the  operating  lines and also that the yield  tracking  software was
ineffective.  The Company believes that these flaws contibuted  significantly to
the losses in the first four months of 2003 and therefore, that Smithfield bears
some  responsibility  for  such  losses  (and  the  resulting  Credit  Agreement
default).

Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits

         99.1     Certificate Pursuant to 18 U.S.C. ss.1350.

(b)      Reports on Form 8-K


                                       20



                  The  Company  filed  Current  Reports on Form 8-K dated May 8,
2003 and May 15, 2003. The  information  furnished  therein was submitted  under
"Item 9, Regulation FD Disclosure."  However, the information was provided under
"Item 12,  Disclosure  of Results of  Operations  and  Financial  Condition"  in
accordance with a recent SEC directive.



                                       21



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



                                  PENNEXX FOODS, INC.


                                  By:       /s/  Michael D. Queen
                                          --------------------------------------
                                                 Michael D. Queen, President


Date:    May 19, 2003


     I,   Michael D. Queen, certify that:

     1.   I have reviewed this  quarterly  report on Form 10-Q of Pennexx Foods,
          Inc.;

     2.   Based on my  knowledge,  this  quarterly  report  does not contain any
          untrue  statement of a material  fact or omit to state a material fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          a)   designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;



                                       22



     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent functions):

          a)   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.



                                                   /s/  Michael D. Queen
                                                   -----------------------------
                                                   Michael D. Queen
                                                   Chief Executive Officer

May 19, 2003


I, Joseph R. Beltrami, certify that:

     1.   I have reviewed this  quarterly  report on Form 10-Q of Pennexx Foods,
          Inc.;

     2.   Based on my  knowledge,  this  quarterly  report  does not contain any
          untrue  statement of a material  fact or omit to state a material fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          a)   designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;



                                       23



          b)   evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent functions):

          a)   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.



                                                   /s/  Joseph R. Beltrami
                                                   -----------------------------
                                                   Joseph R. Beltrami
                                                   Chief Financial Officer

May 19, 2003


                                       24