PURE CYCLE CORP
10KSB, 1995-11-29
REFRIGERATION & SERVICE INDUSTRY MACHINERY
Previous: MERRILL LYNCH CORPORATE BOND FUND INC/NY, 24F-2NT/A, 1995-11-29
Next: FIDELITY GOVERNMENT SECURITIES FUND, NSAR-B, 1995-11-29



________________________________________________________________________
                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549
                            Form 10-KSB
(Mark One)
     [x] ANNUAL REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES
EXCHANGE ACT OF 1934
                                 
      For the fiscal year ended August 31, 1995
                                 
     [ ] TRANSITION REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

      For the transition period from ____________ to ____________
                                 
            Commission File Number   0-8814
                                 
                          PURE CYCLE CORPORATION
      (Exact name of registrant as specified in its charter)
                                 
                 Delaware                          84-0705083
        (State or other jurisdiction)           (I.R.S. Employer
       Incorporation or organization)           Identification No.)

     5650 York Street, Commerce City, CO              80022
   (Address of principal executive office)         (Zip Code)

Registrant's telephone number                   (303) 292-3456
________________________________________________________________________
                                 
Securities registered under Section 12(b)of the Act:
                                 
                               None
                         (Title of class)

Securities registered pursuant to Section 12(g) of the Act:
                                 
                           Common Stock,
                       1/3 of $.01 par value
                         (Title of class)
                                 
Check  whether the registrant (1) filed all reports required to  be
filed by Section 13 or 15(d) of the Exchange Act during the past 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  ___

Check if there is no disclosure of delinquent filers in response to
Item  405  of  Regulation  S-B  contained  in  this  form,  and  no
disclosure will be contained, to the  best of registrant's knowledge,
in definitive  proxy  or  information  statements  incorporate   by
reference in Part III of this Form 10-KSB or any amendment to  this
Form 10-KSB  [X]

Aggregate  market  value  of voting stock held  by  non-affiliates:
$14,315,257  (based  upon the average bid and asked  price  on  the
NASDAQ Bulletin Board market on November 20, 1995)

Number  of  shares of Common Stock Outstanding, as of November  20,
1995:  78,439,763
       
Transitional Small Business Disclosure Format (Check One): 
Yes [ ] No [X]
 
         Documents incorporated by reference:  None
________________________________________________________________________
                           Page 1 OF 38

                  Index to Pure Cycle Corporation
                 1995 Annual Report on Form 10-KSB



Item                     Part I                             Page
- ----                                                        ----

1.        Description of Business . . . . . . . . . . .       3

2.        Description of Property . . . . . . . . . . .       7

3.        Legal Proceedings. . . . . . . . . . . . . . .      7

4.        Submission of Matters to a Vote of Security
          Holders . . . . . . . . . . . . . . . . . . .       7

                         Part II

5.        Market for the Common Equity and
          Related Stockholder Matters . . . . . . . . .       8

6.        Management's Discussion and Analysis or Plan
          of Operation . . . . . . . . . . . . . . . .        9

7.        Financial Statements . . . . . . . . . . . .       12

8.        Changes in and Disagreements with Accountants
          on Accounting and Financial Disclosure  . . .      28

                         Part III

9.        Directors, Executive Officers, Promoters and
          Control Persons; compliance with Section 16 (a)
          of the Exchange Act . . . . . . . . . . . . .      28

10.       Executive Compensation . . . . . . . . .  . .      29

11.       Security Ownership of Certain Beneficial
          Owners and Management   . . . . . . . . . . .      30

12.       Certain Relationships and Related
          Transactions  . . . . . . . . . . . . . . . .      33

                         Part IV

13.       Exhibits and Reports on Form 8-K . . . . . . .     34

          Signatures  . .  . . . . . . . . . . . . . . .     37

14.       Financial Data Schedule  . . . . . . . . . . .     38

                           PAGE 2 OF 38

                              PART I
                                 
Item 1. Description of Business.

  General.  Pure  Cycle  Corporation  (the"Company") is a Delaware 
corporation  incorporated  in 1976.   Through  1982,  the  Company 
researched,  designed,  manufactured,  installed  and maintained a 
single-family home water  recycling system which  would treat  and  
completely  recycle  home   wastewater  and  sewage  into  potable  
drinking water.  Production of  the  single-family water recycling  
systems was halted in July of  1982 due to insufficient sales. The
Company also introduced a water  purification vending machine (the
"Vending  Machine")  in   June    of   1983  which  never attained  
significant  sales.   In  January  of 1984,  the  Company acquired  
Exidyne  Fluid Technologies, Inc.  which engaged in  the planning,   
design, manufacture and installation of water conditioning systems,  
primarily custom-designed, complex   water treatment  systems, but 
that business was discontinued  in   January 1985  after suffering 
losses and a substantial decline in  business. The Company  had no 
operations from June 1985 through   August 31, 1986.  In 1987, the 
Company resumed operations,  broadening  its business  development
efforts to include wholesale municipal water marketing in addition 
to water purification, though revenue  was minimal.  The Company's 
broadened business development activities include: Water Marketing, 
the marketing and sales of water rights, or  the resale of purified 
water  which  has been  processed  using  the Company's  recycling  
technology  as  a  wholesale  municipal  water supply  to  cities, 
municipalities and special districts in need  of additional  water 
supplies; and Technology Marketing, the marketing and sales of the 
Company's  water recycling technology either through the licensing 
of the technology, or through providing wastewater/sewage treatment 
services to  cities,  municipalities  and special  districts.  The 
Company has acquired assets which  enable the  Company  to  market 
water rights as a wholesale water supply source to municipal water 
providers and the Company has sought to contract  for  the  return  
flow  wastewater/sewage  and apply the Company's  water  recycling   
technology to purify the wastewater/sewage into pure potable water 
for redistribution.

Description of Company's Assets

Paradise Water Rights

   In  1987, the Company acquired certain water rights, water wells
and  related  assets  from Paradise Oil, Water and Land Development
Inc.,  which constitute the "Paradise Water Rights".  The  Paradise
Water  Rights include 70,000 acre feet of tributary Colorado  River
decreed water rights, a right-of-way permit from the United  States
Department  of  the  Interior, Bureau of Land  Management  for  the
construction of a 70,000 acre foot reservoir and dam across federal
lands, and four water wells ranging in depth from 900 feet to 1,800
feet.   The water wells produce approximately 7,500 - 9,400 gallons
per  minute (which produce approximately 14,000 acre feet per  well
per year) with an artesian pressure of approximately 100 pounds per
square inch.

   Geographically,  there  are  two  significant  markets  for  the
Paradise  Water  Rights--water users in the  downstream  states  of
Arizona,  Nevada  and  California and water  users  in  the  Denver
metropolitan area.  The Company is currently pursuing the sale  and
development  of the Paradise Water Rights as a wholesale  municipal
water  supply  to cities, municipalities and special  districts  in
these  downstream  states,  as well as  municipal  water  providers
throughout   the   Denver  metropolitan  area.    Other   potential
development opportunities for the Paradise Water Rights include the
utilization  of  the  artesian  pressure  for  hydroelectric  power
generation,  water  leasing  to  agricultural  interests,   mineral
interests, and recreational interests to mention a few.  Currently,
the Company has outstanding proposals to several public and private
companies for the sale of the Paradise Water Rights.

                           Page 3 OF 38

Rangeview Water Rights

   In 1988, the Company initiated efforts to acquire the rights  to
approximately 10,000 acre feet of non-tributary groundwater  rights
located  in  the four principal aquifers known as the Denver  Basin
Aquifers.   From  June  1988 through June 1989,  the  Company  made
payments  of  $750,000 to the Rangeview Metropolitan District  (the
"District")  for  an  Option  and Purchase  Agreement  to  purchase
approximately 10,000 acre feet of non-tributary groundwater rights.
From  June 1989 through November 1990, the Company sought to expand
its acquisition of the Rangeview project to include the acquisition
of  the  10,000 acre feet of non-tributary groundwater rights,  the
purchase  of  40  acres  of  real  property  which  constitute  the
boundaries   of  the  District,  and  the  purchase  of   Rangeview
Metropolitan District Water Revenue Notes and Bonds.   On  November
14, 1990, Inco Securities Corporation ("ISC"), a company with which
the   Company  had  negotiated  to  obtain  funding  and  a   joint
development agreement with respect to the Rangeview assets, entered
into  a  new option and purchase agreement for the purchase of  the
10,000 acre foot production right from the District (the "Rangeview
Water   Rights").   The  option,  as  extended,  currently  expires
February  12, 1997.  In August of 1992, the Company in  conjunction
with  ISC  and  other  investors purchased the  40  acres  of  real
property  certain Rangeview Bonds, a portion of which are  held  by
other investors.

   The term "production right" describes an annual right to extract
an  amount  of water from a non-tributary groundwater formation  at
the  rate  of one percent per year.  The 10,000 acre feet Rangeview
Water  Rights enables the Company to extract water from all of  the
Denver Basin aquifers at the rate of 10,000 acre feet per year  for
a  minimum of 100 years, or as long as the aquifers produce  water.
The  aggregate amount of water granted pursuant to the 10,000  acre
feet  of  water production rights is 1,000,000 acre feet.  Pursuant
to  a  Water  Rights Commercialization Agreement  entered  into  in
December  1990  between the Company and ISC, the  Company  has  the
right to market the Rangeview Water Rights, and the Company has  an
option  to  acquire  the  Rangeview Water  Rights,  and  additional
Rangeview Bonds.

    There  are  over  100  independent  municipal  water  providers
throughout the Denver metropolitan area which constitute the market
for  the  sale and development of the Rangeview Water Rights.   The
Company  is  currently  attempting to market  the  Rangeview  Water
Rights   as   a  wholesale  municipal  water  supply   to   cities,
municipalities   and  special  districts  throughout   the   Denver
metropolitan area.

   As  discussed  in Item 3 "Legal Proceedings",     during  fiscal
1995  the  Company joined in a lawsuit against the  Colorado  State
Board  of  Land Commissioners (the "Board").  On March 1,  1995,  a
counterclaim   was  filed  by  the  Board  against  the   Rangeview
Metropolitan District, the Company and other plaintiffs.  Based  on 
settlement discussions subsequent to the fiscal year  ended  August
31, 1995, management  believes  the Rangeview  litigation  will  be 
settled on terms acceptable to the Company during fiscal year 1996.

Recycling Technology

   The Company is also marketing and continuing the development  of
its  water  recycling  technology.  The  Company  has  shifted  its
strategic market focus for its recycling technology from the single-
family  home  market to the municipal wastewater/ sewage  treatment
market.   In conjunction with the marketing of the Company's  water
rights,  the  Company is negotiating to provide wastewater/  sewage
treatment  services  to  municipal water  providers.   The  Company
intends  to  utilize  its  patented water recycling  technology  to
recycle large quantities of water for redistribution as a wholesale
water supply product.

                           PAGE 4 OF 38

   Description  of Business. In  1987,  the  Company  acquired  the 
Paradise Water Rights which are described above  under the  heading  
"Description of Company's Assets - Paradise Water Rights."

   In  June  1988, the Company entered into an agreement  with  the
District   for  the  purchase  of  a  water  production  right   to
approximately 10,000 acre feet of water per year.  In  December  of
1990,  the  Company  entered into a Water Rights  Commercialization
Agreement  ("WCA")  with ISC, a subsidiary of  INCO  Limited,  with
respect to the joint marketing of an option to purchase 10,000 acre
feet  of  the  Rangeview  Water  Rights.   Since  that  time,   and
throughout fiscal 1995, the primary activity of management  of  the
Company has been negotiating arrangements for development and  sale
of the water, seeking funds to finance the purchase and development 
of the  water,  and  other matters  related  to the Rangeview Water 
Rights.

    The   Rangeview  water  draws  water  from  several  geological
formations  and lies beneath a 36 square mile parcel of land  owned
by  the State of Colorado located approximately 12 miles south  and
east   of   Denver.  The  District,  a  quasi-municipal,  political
subdivision  of  the  State  of Colorado,  is  a  special  district
empowered  to  provide  water  and sanitation  services,  with  the
ability to issue tax-exempt municipal bonds and to enter into other
governmental  financing  arrangements to  provide  service  to  its
service  area.   It  provides  an  operational  entity  capable  of
administering  the water and sanitation system once  in  place  and
empowered  to  charge service rates and fees necessary  to  support
that operation.

   The  Company's  potential customers include the  more  than  100
independent  municipal  water  providers  who  service  the  Denver
metropolitan area with more than 2 million residents.  The over 100
area water providers obtain their water supplies from a variety  of
sources including their own developed supplies,  supplies purchased
from  other area water providers, and supplies purchased  from  the
holders of private water rights.

    Much  like  water  supply,  area  water  providers  also   have
independent  wastewater and sewage treatment service  capabilities.
In  conjunction with the marketing of the Company's  water  rights,
the  Company is negotiating to provide wastewater/sewage  treatment
services to municipal water providers.

   The Company has made formal  presentations  to as many as 18  of
these  area water providers during the fiscal year ended 1995.  The
Company  is also pursuing the sale of the Paradise Water Rights  to
cities,  municipalities, and special districts  in  the  downstream
states  of  Arizona,  Nevada, and California.  However,  there  are
certain  restrictions under Colorado law to the  transportation  of
water rights from one state to another, including a requirement  of
obtaining  a  court decree authorizing the use of the water  rights
out  of state and compliance with interstate compact or agreements,
which may need to be resolved or complied with before the  Paradise
Water Rights can be sold to users outside of Colorado.  The Company
has  developed  numerous legal, engineering and financial  modeling
studies  which  have  aided  its proposals  and   presentations  to
municipal water providers.  To date, the Company has not reached an
agreement  with  a municipal water provider for  the  sale  of  the
Rangeview Water Rights or the Paradise Water Rights.

  The Company will not realize revenues from its water rights until
such  rights  are  sold.  The marketing and sale of  the  Rangeview
Water Rights may be conditional on the resolution or settlement  of
the  lawsuits  more fully discussed in Item 3 "Legal  Proceedings."
There are no impediments to the Company generating revenues through
the sale of its Paradise water rights other than locating a willing
and  able  buyer.  The water rights could be sold for a  lump  sum,
pursuant to an installment contract, for payments from tap fees  as
users are connected to a water delivery system, or some combination
of  the  above.  It is contemplated that a municipality  purchasing
the  water rights would provide the capital for any water  delivery
system.  The timing of the receipt of revenues would depend on  the
terms  of  any sales contract ultimately entered into.   Similarly,
the Company is negotiating arrangements for the sale or license  of
its  recycling technology.  Again there are no impediments  to  the
sale or licensing of the Company's technology other than locating a
willing and able buyer or licensee.

                           Page 5 OF 38

  The development of the water rights would require the drilling of
water  wells  in  the case of the Rangeview Water  Rights,  or  the
construction of a dam in the case of the Paradise Water Rights, the
installation  of  pipelines,  and  the  installation   of   storage
facilities to regulate the flow of water.  The development  of  the
water  rights  may  be done by the purchaser or the  purchaser  may
contract  for  development  with outside  private  companies.   The
Company  anticipates  that if the purchasing water  provider  would
like  the  water  developed and delivered by the Company  that  the
Company would contract for these services with private contractors.

   The  Company's business of water sales is subject to competitive
factors as water providers desiring water will consider alternative
sources.   The  Company  is aware of several  other  private  water
companies  who are attempting to market competing water  rights  to
municipal  water  providers in the Denver  metropolitan  area.   In
addition, municipal water providers seeking to acquire water rights
evaluate  independent  water rights owned by individuals,  farmers,
ranchers  etc., in acquiring water rights.   The principal  factors
affecting  competition  in this regard  include,  but  may  not  be
limited  to, the availability of water for the particular  purpose,
the  cost  of  delivery of the water to the desired  location,  the
availability of water during dry year periods, the quality  of  the
water source, and the reliability of the water supply.  The Company
believes  that  its  water rights offer the Company  a  competitive
advantage  over its competition due to the water right's status  of
being  designated for municipal use by decrees issued  by  Colorado
water  courts,  quantity  of  water available,  quality  of  water,
location  (with Rangeview's location only one mile from the  Denver
metropolitan  area,  and Paradise's location to  deliver  water  to
either  downstream  or Denver area water users),  and  price.   The
quantity  of the water rights has been determined by court  decrees
of the Colorado water courts.  The Company has also had the quality
and  quantity of the Rangeview and Paradise Water Rights  evaluated
by  appraisers  and water engineers.  The water  quality  meets  or
exceeds all current federal and state drinking water standards.

   The  Company's  business activities of  water  purification  and
municipal  water  recycling are also subject  to  competition  from
municipal  water  providers  who also  provide  wastewater/  sewage
processing  and  from regional wastewater/sewage  processors.   The
Company   is   not   aware  of  any  private  companies   providing
wastewater/sewage  treatment services in the  Denver  region.   The
Company believes that it could have a competitive advantage through
technology  which  utilizes no toxic chemicals  and  which  can  be
applied economically to process wastewater/sewage to more stringent
standards  than  is  currently utilized by other  wastewater/sewage
processors.   All residual material can be composted  into  a  high
grade fertilizer for agricultural use.

   If  the Company is successful in selling water, the construction
of  wells,  dams,  pipelines and storage facilities  would  require
compliance  with environmental regulations.  The Company  does  not
currently anticipate engaging in such construction activities.   It
is anticipated that a purchaser of the water rights would undertake
the  construction required to deliver the water to its users or the
Company  would  contract with private contractors for  construction
services.  If the Company were to ultimately agree to provide  such
facilities,   the   Company   could   incur   substantial   capital
expenditures to comply with governmental regulations.  However, the
Company  cannot assess such costs until the purchaser of the  water
rights  and  the nature of the water delivery system  required  has
been  determined.   Similarly  if the  Company  were  to  obtain  a
contract  for  treatment  of wastewater  and  sewage,  governmental
regulations  concerning  drinking  water  quality  and   wastewater
discharge  quality may be applicable.  However, until  the  Company
has  a  contract  proposal  specifying the  quantity  and  type  of
wastewater  to  be  treated and the proposed use  of  such  treated
water, the cost of regulatory compliance cannot be determined.

  The Company holds several patents in the United States and abroad
related to its water recycling system and components thereof.   The
value  to  the  Company  of these patents  is  dependent  upon  the
Company's  ability to adapt its water recycling  system  to  larger
scale  users,  or to develop other uses for the technology.   These
patents will expire in the late 1990's.

  The Company currently has four employees.

                           PAGE 6 OF 38

Item 2.   Description of Property.

   The  Company currently leases office facilities at  the  address
shown on the cover page.

  The Company has acquired approximately 70,000 acre feet of
conditional water rights, water wells and related assets in the
State of Colorado by assignment and quit claim deed.  See "Item 1.
Description of Business - Description of Company's Assets -
Paradise Water Rights."

Item 3.   Legal Proceedings.

   In  October  1994, the Company joined in a lawsuit initiated  by
others   including   the  Rangeview  Metropolitan   District   (the
"District"), brought in the District Court of the City  and  County
of  Denver,  Colorado, against the Colorado  State  Board  of  Land
Commissioners   (the   "Board")  seeking  a  declaratory   judgment
affirming that the lease, as amended, (the "Lease"), from the Board
to  the  District is valid and enforceable. Under  the  Lease,  the
Board  leased  the  development rights to ground  water  underlying
certain lands controlled by the Board, to  the current  lessee, the 
District.  The Company  has  an  interest in  such water by  reason  
of agreements entered into between the District and other parties.

   On  March 1, 1995, a counterclaim was filed by the Board against
the  District, the Company and other plaintiffs, in which the Board
asserts that the Lease is void because the original lessee breached
his  fiduciary duty to the Board and that successive  lessees  have
breached  the Lease.  The Board also claims damages of  unspecified
amounts  against the plaintiffs, including the Company, because  of
alleged  wrongs  done in connection with the Lease  and  subsequent
transactions.

   Based on settlement  discussions  subsequent  to the fiscal year 
ended  August 31, 1995,  management  believes  that  the  Rangeview
litigation  will  be  settled  on  terms  acceptable to the Company 
during fiscal year 1996.  However,  if the Board were to change its
current  position on settling the  matter  and were it to prosecute
and prevail in its claims that the Lease is  void or unenforceable,
that would have an effect on the Company's contractual rights under 
its Water Commercialization Agreement  related to the water covered
by the Lease and would  have a  materially  adverse  effect  on the 
Company.

Item 4.   Submission of Matters to a Vote of Security Holders.

   No  matters were submitted to a vote of stockholders during  the
fourth quarter ended August 31, 1995.
                           
                           PAGE 7 OF 38
                           
                              PART II

Item  5.    Market  for  the common Equity and Related  Stockholder
            Matters.

Markets

   The table below shows for the quarter indicated the high and low
bid prices of the Common Stock on the over-the-counter  market  and
the NASDAQ Bulletin Board as applicable.  In February of 1994,  the
Company's Common Stock began trading on the  NASDAQ  Bulletin Board
Exchange  under the trade symbol  PCYL.  As of  November  22, 1995, 
there were 4,290 holders of record of the Company's Common Stock.

     Calendar Quarter                   Low            High
     ----------------                   ---            ----

     1994      First                    $.125          $.325
               Second                   $.125          $.325
               Third                    $.125          $.25
               Fourth                   $.125          $.25

     1995      First                    $.0625         $.15
               Second                   $.05           $.12
               Third                    $.07           $.11
               Fourth                   $.07           $.25


   Quotations  reflect interdealer prices, without retail  mark-up,
mark-down  or commission, and may not necessarily represent  actual
transactions.

Dividends

   The Company has never paid any dividends on its Common Stock and
does not anticipate paying any dividends in the foreseeable future.

                           PAGE 8 OF 38

Item   6.    Management's  Discussion  and  Analysis  or  Plan   of
             Operation.

Introduction.

   The  Company's principal business activities are focused on  the
wholesale  commercial development of its water  rights  to  cities,
municipalities and special districts serving water to  residential,
commercial  and industrial consumers.  The Company has  options  to
purchase  10,000  acre  feet of water rights which currently extend
through   February  12,  1997.   Additionally,  the  Company   owns
approximately  70,000 acre feet of Colorado River water  rights  on
Colorado's western slope which the Company seeks to market to users
in Arizona, Nevada and southern California.

Plan of Operation

  During past years, the Company has continued operations primarily
through  long  term  debt  financing from certain  related  parties
including the Company's  President  and  major  stockholder.  Since 
1992, the Company has funded operations by equity financings and by
marketing the right to share in future proceeds from the sale of its
Rangeview  Water  Rights  to  private  individuals,  companies  and
institutions  with  an interest  in  the municipal  wholesale water
supply market.

   The Company is aggressively pursuing the marketing and sales  of
its  water  rights  to  municipal water  providers  in  the  Denver
metropolitan  region  as  well  as users  in  Arizona,  Nevada  and
California  to generate current and long term revenue  sources  for
the  Company.  During the fiscal year ended 1995, the  Company  has
presented  wholesale  water  supply  proposals  to  18  municipal
water  providers  throughout  the  Denver  metropolitan  area  with
respect  to the sale of 10,000 acre feet of Rangeview Water Rights.
Additionally,  during the fiscal year ended 1995, the  Company  has
presented wholesale water supply proposals to private and municipal
water  providers in Nevada, Arizona and California for the sale  of
the   Company's   70,000  acre  feet  of  Paradise  Water   Rights,
understanding  that  certain legal issues  relating  to  interstate
water rights transfers may exist.  The Company continues to discuss
water  supply  arrangements with private  companies  and  municipal
water  providers  to whom it has made proposals  and  continues  to
identify and market its water rights to other private companies and
municipal water providers.  At this time the Company is not able to
determine  the timing of such sales, and there can be no  assurance
that  sales can be made on terms acceptable to the Company or  that
it will be feasible to deliver the water to the ultimate users.  In
the  event  such  sales  are not achieved,  the  Company  may  sell
additional  portions of the Company's profits interest pursuant  to
the  Rangeview  WCA,  incur  additional  short  or  long-term  debt
obligations  or  seek to sell additional shares  of  Common  Stock,
Preferred  Stock or stock purchase warrants as deemed necessary  by
the  Company to generate operating capital.  The Company's  ability
to  ultimately  realize  its investment in its  two  primary  water
projects  is  dependent on its ability to successfully  market  the
water,  or  in the event it is unsuccessful, to sell the underlying
water rights.

                           PAGE 9 OF 38

Results of Operations

Summary:

  The Company continues to operate at a loss with operating capital
funded  through  equity  financings  and  the  sale  of  rights  to
participate in the proceeds from the sale of the Company's Rangeview
Water Rights.

Year Ended August 31, 1995 compared to the Year Ended August 31, 1994:

  The Company's general and administrative expenses for fiscal 1995
decreased  approximately $24,000 or 7% to $342,000 as  compared  to
$367,000 for fiscal year ended August 31, 1994, due primarily to  a
decrease  in  professional and legal fees, research and development
costs  and travel related costs.  The Company's net loss for fiscal
1995  increased approximately $9,000 or 2% to $515,000 as  compared
to $506,000 for fiscal year ended August 31, 1994.  The increase in
the net loss for fiscal 1995 over fiscal 1994 was due primarily  to
the   recognition  of  $58,667  in  extraordinary  gains from   the
extinguishment of debt in  1994 compared to  $4,884  recognized  in 
1995.

Year Ended August 31, 1994 compared to the Year Ended August 31, 1993:

  The Company's general and administrative expenses for fiscal 1994
decreased approximately $102,000 or 22% to $367,000 as compared  to
$469,000 for fiscal year ended August 31, 1993, due primarily to  a
decrease  in professional accounting and legal fees.  The Company's
net loss for fiscal 1994 increased approximately $77,000 or 18%  to
$506,000 as compared to $429,000 for fiscal 1993 due primarily to a
decrease  in  extraordinary gains  on the extinguishment of debt as 
compared to 1993.

Liquidity and Capital Resources:

   At August 31, 1995, current assets exceed current liabilities by
approximately  $759,000  and,  the  Company  had  cash   and   cash
equivalents of $865,803.

   Cash  used  in   operating   activities  for   fiscal  1995  was  
approximately $259,000.  Based  on budgeted operating  costs, it is 
anticipated that a similar level of operating cash outflows will be
incurred during fiscal 1996.

   Cash flows from financing activities of approximately $1,023,000 
in fiscal 1995 resulted, primarily, from the sale of securities 
held at August 31, 1994 which were sold during fiscal 1995. 

   Pursuant  to  agreements reached during  fiscal  1995  with  the
President of the Company and with  a creditor affiliated  with  the
Company,  the payment of certain certain notes totaling  $1,987,740
have been deferred to October 1997.  As discussed in note 8, during
August  1995, the Company entered into an agreement with a  related
party  whereby  the  Company exchanged a  portion  of  its  profits
interest  in  the WCA and agreed to pay $21,453 to  retire  a  note
payable totaling $217,235, including accrued interest.

   During 1993, a judgment in the amount of $214,000 was awarded to
a  broker  pursuant  to a complaint filed against  the  Company  in
October  of 1991.  The Company reached a settlement agreement  with
the  broker which involved the payment of $60,000 and $154,000 plus
8% interest due on or before October 1, 1995. The note is currently
in default.

                            PAGE 10 OF 38

  As discussed in Note 11 and above, during fiscal 1995 the Company
joined  in  a  lawsuit  against the Colorado State  Board  of  Land
Commissioners (the "Board").  On March 1, 1995, a counterclaim  was
filed by the Board against the Rangeview Metropolitan District, the
Company  and  other  plaintiffs.  During  1995,  the  Company  paid
approximately $89,000 in legal fees in connection with its  efforts
to  settle  the  suits and, it is expected that  the  Company  will
continue  to incur  legal costs related to the settlement of  these
lawsuits.

   Based  on cash budgets prepared by management and excluding  the
raising of additional capital through debt or equity financings, at
its  current  activity level, the Company is capable  of sustaining
its operating activities through fiscal 1997.

   Development of any of the water rights that the Company has,  or
is  seeking to acquire, will require substantial capital investment
by the Company.  Any such additional capital for the development of
the  water  rights,  including the capital  to  pay  the  remaining
portion  of  the purchase price for the Rangeview Water Rights,  is
anticipated  to  be  financed by the municipality  purchasing  such
water  rights or through the sale of water taps and water  delivery
charges.  A  water  tap  charge refers to a  charge  imposed  by  a
municipality  to  permit a water user access to  a  water  delivery
system  (i.e.  a single-family home's tap into the municipal  water
system),  and  a  water delivery charge refers to  a  water  user's
monthly water bill, generally based on a per 1,000 gallons of water
consumed.

New Accounting Standard:

   Statement  of Financial Accounting Standard No. 121  ("SFAS  No.
121"), "Accounting for the Impairment of Long Lived Assets and  for
Long-Lived  Assets  To  Be Disposed Of", requires  that  long-lived
assets and certain identifiable intangibles to be held and used  by
an  entity be reviewed for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not
be  recoverable.  The Company is not required to adopt SFAS No. 121
until  fiscal  year ending August 31, 1996.  The Company  does  not
anticipate that its adoption of SFAS No. 121 will have a significant
effect  on  the carrying value of its long-lived assets,  primarily
investments in water projects.

                           PAGE 11 OF 38

Item 7.     Financial Statements.
 
 
                                                        Page
                                                        ---- 

Independent Auditors' Reports                           13

Consolidated Balance Sheets                             14
Consolidated Statements of Operations                   15
Consolidated Statements of Stockholders' Equity         16-18
Consolidated Statements of Cash Flows                   19-20
Notes to Consolidated Financial Statements              23-27



                           PAGE 12 OF 38

                   Independent Auditors' Report

The Board of Directors
Pure Cycle Corporation:

We  have  audited the accompanying consolidated balance sheets  of  Pure
Cycle Corporation and subsidiary (a development stage enterprise) as  of
August  31,  1995 and 1994, and the related consolidated  statements  of
operations, stockholders' equity, and cash flows for each of  the  years
then ended and for the period from September 1, 1986 to August 31, 1995.
These  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  Pure Cycle Corporation 
and subsidiary  for  each of  the  years  in the  five-year period ended 
August  31, 1991.  The financial statements for each of the years in the 
four-year period ended August  31, 1991 were  audite d by other auditors 
whose reports contained explanatory paragraphs discussing the uncertainty
about the Company's ability to continue as a going concern. The financial 
statements  for  the  year ended  August 31, 1987  were audited by other 
auditors who  have ceased  operations  and  whose  reports  contained an 
explanatory  paragraph discussing  the  uncertainty  about the Company's 
ability to continue as  a going  concern.   Our  opinion, insofar  as it 
relates to  the cumulative amounts for the years in the five-year period 
ended   August  31,  1991 included  in  the  statements  of  operations, 
stockholders' equity and  cash flows for the  period  from  September 1, 
1986 to August 31, 1995, is based solely  upon the  reports of the other 
auditors, which reports have been furnished to us.

We  conducted our audits in accordance with generally accepted  auditing
standards.  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 Pure
Cycle Corporation and subsidiary as of August 31, 1995 and 1994 and  the
results  of  their operations and their cash flows for  the  years  then
ended  and,  based on our audits  and the reports of the other  auditors
the period from September 1, 1986 to August 31, 1995, in conformity with
generally accepted accounting principles.



                                           KPMG Peat Marwick LLP

Denver, Colorado
October 21, 1995
                                 
                           PAGE 13 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
                    CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                       August 31
                                                -----------------------
ASSETS                                           1995              1994
                                                 ----              ----
<S>                                         <C>               <C>
Current Assets:
  Cash and cash equivalents                  $   865,803       $   122,441
  Marketable securities                            3,429         1,285,329
  Note receivable (Note 2)                       119,327                --
  Prepaid expenses and other current assets       16,037             4,507
                                              ----------        ----------
     Total current assets                      1,004,596         1,412,277

Investments in water projects:
  Paradise water rights                        5,462,457         5,454,081
  Rangeview water commercialization
   agreement (Rangeview WCA) (Note 3)          5,856,194         5,758,335
  Sellers Gulch water rights                      31,997                --
Equipment, at cost, net of accumulated
 depreciation of $9,514 and $6,699                 5,359             7,495
Patents, net of accumulated amortization
 of $34,776 and $32,696 in 1995 and 1994,            684             2,770
 respectively
Other assets                                      22,596            27,196
                                              ----------        ----------
                                            $ 12,383,883      $ 12,662,154
                                              ==========        ==========
     LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term
     debt (Note 4)                          $    185,460      $         --
  Accounts payable                                60,450             9,638
                                               ---------         ---------
     Total current liabilities                   245,910             9,638

Long-term debt payable to related parties,
   less current maturities (Note 4)            2,888,296         3,090,315
Other non-current liabilities                    120,228           113,088

Minority interest in Rangeview WCA (Note 3)    4,020,630         3,945,630

Stockholders' equity (Notes 6,7 and 8):
  Preferred stock, par value $.001 per
     share; authorized - 25,000,000 shares:
       Series A - 1,600,000 shares issued 
       and outstanding                             1,600             1,600
      Series B - 432,513 shares issued and
       outstanding                                   433               433
  Common stock, par value 1/3 of $.01 per
     share; authorized - 135,000,000 shares;
     issued and outstanding 78,439,763 shares    261,584           261,584
  Additional paid-in capital                  23,615,561        23,494,779
  Deficit accumulated during
   development stage                         ( 6,043,987)      ( 5,528,541)
  Deficit accumulated prior to
September 1, 1986                            (12,726,372)      (12,726,372)
                                              ----------        ----------
     Total stockholders' equity                5,108,819         5,503,483
                                              ----------        ----------
Commitments and contingency (Note 11)       $ 12,383,883       $12,662,154
                                              ==========        ==========

        See Accompanying Notes to Consolidated Financial Statements
</TABLE>
                           PAGE 14 OF 38
        
              PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
               CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                    Years ended August 31         Cumulative
                                    ---------------------      Sept. 1,1986 to
                                      1995          1994        Aug. 31, 1995
                                      ----          ----        -------------
<S>                               <C>            <C>            <C>
General and administrative
 expense:
  Related parties (Note 8)         $      --      $( 29,543)     $(  908,215)
  Other                             (342,886)      (337,405)      (2,591,505)
                                     -------        -------        ---------
   Total general and
     administrative expense         (342,886)      (366,948)      (3,499,720)
Other income (expense):
 Interest expense:
   Related parties                  (188,054)      (189,725)      (1,218,433)
   Other                            ( 24,020)      ( 20,143)      (  490,760)
 Loss on abandonment of
   options on water rights                --             --       (  850,000)
 Financing expense on
   purchase of water rights
   option                                 --             --       (  200,000)
 Financing cost for issuance
   of stock below market
   price                                  --             --       (  187,500)
 Loss on abandonment of
   power plant equipment                  --             --       (  242,500)
 Gain from waived put options             --             --           40,950
 Loss on marketable equity
   securities                       (  3,611)            --       (    3,611)
 Interest Income                      38,241             --           38,241
 Other, net                               --         11,900           57,923
                                     -------        -------        ---------
   Loss before
     extraordinary item             (520,330)      (564,916)      (6,555,410)

Extraordinary gain on
 extinguishment of debt (Note 5)       4,884         58,677          511,423
                                     -------        -------        ---------
   Net loss                        $(515,446)     $(506,239)     $(6,043,987)
                                     =======        =======        =========
Primary and fully diluted
 loss per common share:
  Loss before extraordinary
   item                                $ (.01)       $ (.01)
  Extraordinary item                       --            --
                                        -----         -----

Net loss per common share              $ (.01)       $ (.01)
                                        =====         =====

Weighted average common
 shares outstanding                78,439,763    78,439,763
                                   ==========    ==========
                               
</TABLE>
                               
      See Accompanying Notes to Consolidated Financial Statements
                                 
                           PAGE 15 0F 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
              Years Ended August 31, 1995, 1994, 1993
                                 
<TABLE>
<CAPTION>
                                                                                        Deficit
                                                                                      Accumulated
                                  Common Stock        Preferred Stock    Additional    During the
                                -----------------     ----------------     Paid-in    Development
                                Shares     Amount     Shares    Amount     Capital       Stage
                                ------     ------     ------    ------     -------    -----------
<S>                          <C>         <C>         <C>       <C>     <C>          <C>
Balance at August 31, 1993    78,439,763  $261,584          --  $   --  $21,464,298  $ (5,022,302)

Sale of Preferred Stock
Series A for cash (Note 7)            --        --   1,600,000   1,600    1,598,400           --
Issuance of Preferred Stock
Series B in exchange for
debt (Note 8)                         --        --     432,513     433      432,081           --
Net Loss                              --        --          --      --           --   (  506,239)
                              ----------   -------   ---------   -----   ----------    ---------
Balance at August 31, 1994    78,439,763   261,584   2,032,513   2,033   23,494,779   (5,528,541)

Retirement of note payable
with a related party in
exchange for an interest
in the Water Commercial-
ization Agreement 
(Notes 4 and 8)                       --        --          --      --      120,782           --
Net Loss                              --        --          --      --           --   (  515,446)
                              ----------   -------   ---------   -----   ----------    ---------
Balance at August 31, 1995   $78,439,763  $261,584   2,032,513  $2,033  $23,615,561  $(6,043,987)
                              ==========   =======   =========   =====   ==========    =========
</TABLE>
                                 
    See Accompanying Notes to Consolidated Financial Statements
                                 
                           PAGE 16 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
     Cumulative from September 1, 1986 through August 31, 1995
<TABLE>
<CAPTION>
                                                                                       Deficit
                                                                                     Accumulated
                                      Common Stock    Preferred Stock   Additional    During the
                                   -----------------  ----------------    Paid-in    Development
                                   Shares     Amount  Shares    Amount    Capital       Stage
                                   ------     ------  ------    ------    -------    -----------
<S>                             <C>         <C>       <C>    <C>       <C>          <C>
Balance, September 1, 1986       59,721,797  $199,077     --  $     --  $11,869,506  $        --
Fiscal Year 1987 transactions:
Net Loss                                 --        --     --        --           --   (  139,906)
Fiscal Year 1988 transactions:
Stock issued for debt               250,000       833     --        --       11,667           --
Sale of stock                     1,255,466     4,185     --        --    5,371,522           --
Net loss                                 --        --     --        --           --   (  626,583)
Fiscal Year 1989 transactions:
Payment for services with
 stock donated by President              --        --     --        --      291,250           --
Net loss                                 --        --     --        --           --   (  980,793)
Fiscal Year 1990 transactions:
Redeemable common stock
 redemption premiu                       --        --     --        --   (   45,625)          --
Expenses paid with stock
 donated by President                    --        --     --        --        7,000           --
Net loss                                 --        --     --        --           --   (  614,266)
Fiscal Year 1991 transactions:
Put options waived                  315,000        --     --        --           --           --
Foreclosure on debt collat-
 eralized by shares of stock
 pledged by the President                --        --     --        --       85,080           --
Sale of stock options:
 cash                                    --        --     --        --      100,000           --
 Excess of market value
  over option price                      --        --     --        --      187,500           --
 Net loss                                --        --     --        --           --   (1,751,701)
Fiscal Year 1992 transactions:
Put options expired               1,997,500     6,658     --        --      223,017           --
Common shares contributed by
 President and majority
 stockholder                        100,000        --     --        --           --           --
Common shares issued as
 additional interest expense     (  100,000)       --     --        --       25,000           --
Foreclosure on debt collat-
 eralized by shares of stock
 pledged by the President                --        --     --        --       86,088           --
Repurchase of options                    --        --     --        --   (  100,000)          --
Sale of common stock             13,900,000    47,497     --        --    2,852,503           --
Net loss                                 --        --     --        --           --   (  480,585)
Fiscal Year 1993 transactions:
Put options expired                 200,000       667     --        --       19,333           --
Foreclosure on debt
collateralized by shares
of stock pledged by
President                                --        --     --        --      209,250           --
Foreclosure on debt
collateralized by shares
of stock pledged by
President and reissued
by Company                          800,000     2,667     --        --      271,207           --
Net Loss                                 --        --     --        --           --   (  428,468)
                                 ----------   -------  -----     -----      -------    ---------
Balance carried forward          78,439,763  $261,584     --    $   --  $21,464,298  $(5,022,302)
                                 ==========   =======  =====     =====   ==========    =========
                           
                            (continued)

</TABLE>                   PAGE 17 OF 38
                                 
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
     Cumulative from September 1, 1986 through August 31, 1995
                            (CONTINUED)
<TABLE>
<CAPTION>

                                                                                        Accumulated
                                     Common Stock         Preferred Stock   Additional   During the
                                  ------------------     -----------------    Paid-in   Development
                                  Shares      Amount     Shares     Amount    Capital      Stage
                                  ------      ------     ------     ------    -------   -----------
<S>                             <C>         <C>       <C>         <C>     <C>          <C>
Balance at August 31, 1993
   (carried forward)             78,439,763  $261,584  $       --  $   --  $21,464,298  $(5,022,302)
Fiscal Year 1994 transactions:
Sale of Preferred Stock
 Series A for cash                       --        --   1,600,000   1,600    1,598,400           -
Issuance of Preferred Stock
 Series B in exchange for
 debt                                    --        --     432,513     433      432,081           --
Net loss                                 --        --          --      --           --   (  506,239)
Fiscal Year 1995 transactions:
Assignment of note payable
with a related party in
exchange for an interest
in the Water Commercial-
ization Agreement
(Notes 4 and 8)                          --        --          --      --      120,782           --
Net Loss                                 --        --          --      --           --   (  515,446)
                                 ----------   -------   ---------   -----   ----------    ---------
Balance at August 31, 1995       78,439,763  $261,584   2,032,513  $2,033  $23,615,561  $(6,043,987)
                                 ==========   =======   =========   =====   ==========    =========

</TABLE>
                              
                                 
    See Accompanying Notes to Consolidated Financial Statements
                                 
                                 
                           PAGE 18 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
               CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                  Years ended August, 31      Cumulative
                                  ----------------------    Sept.1, 1986 to
                                     1995         1994       Aug.31, 1995
                                     ----         ----       ------------
<S>                            <C>            <C>            <C>
Cash flows from operating
 activities:
  Net loss                      $(  515,446)   $(  506,239)   $(6,043,987)
  Adjustments to reconcile
   net loss to net cash used
   in operating activities:
  Depreciation and
   amortization                       4,900          4,726         28,285
 Amortization of debt
   issuance costs                     4,600         11,500         23,000
  Loss)/gain on sale of
   marketable securities              3,611     (   11,900)    (   24,809)
  Accretion of discount
   on long-term debt                 11,749         20,940         69,630
  Common shares issued as
   additional interest
   expense                               --             --         25,000
  Extraordinary gain on
   extinguishment of debt         (   4,884)    (   58,677)    (  511,423)
  Loss on abandonment of
   option on water rights                --             --        750,000
  Financing expense on
   purchase of water option              --             --        200,000
  Financing costs for
   issuance of stock options
   below market price                    --             --        187,500
  Gain on put options waived             --             --     (   40,950)
  Loss on abandonment of
   power plant equipment                 --             --         62,500
  Payment for services and
   expenses with common stock
   donated by President                  --             --        298,250
  Other unrealized loss on
   marketable securities                 --             --          1,143
  Increase in accrued interest
   on note receivable            (    3,327)            --     (    3,327)
  Other                                  --             --     (    1,065)
  Changes in:
   Prepaid expenses and
     other current assets        (   11,530)         1,268     (   11,087)
   Accounts payable and
     accrued liabilities             62,836     (  118,130)       435,945
   Accrued interest                 188,927        176,012      1,418,119
                                  ---------      ---------      ---------
    Net cash used in
     operating activities        (  258,564)    (  480,500)    (3,137,276)
                                  ---------      ---------      ---------
</TABLE>     
                           ( Continued)
                                
                           PAGE 19 OF 38
          
              PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (CONTINUED)
                                 
<TABLE>
<CAPTION>
                                      Years ended August, 31      Cumulative
                                      ----------------------   Sept.1, 1986 to
                                       1995            1994      Aug.31, 1995
                                       ----            ----      ------------
<S>                               <C>            <C>            <C>
 Cash flows from investing
  activities:
   Investments in water rights     $(  138,232)   $(   50,134)   $(2,185,628)
   Purchase of marketable
     securities                             --     (1,250,000)    (2,000,000)
   Proceeds from sale of
     marketable securities           1,278,289        230,000      2,024,809
   Increase in note receivable      (  116,000)            --     (  116,000)
   Purchase of equipment            (      678)    (    1,971)    (   14,872)
   Increase in other assets                 --     (    2,181)    (  106,595)
                                     ---------      ---------      ---------
     Net cash provided by
      (used in) investing 
      activities                   $ 1,023,379     $(1,074,286)  $(2,398,286)
                                     ---------       ---------     ---------

 Cash flows from financing
 activities:
  Proceeds from issuance
   of debt                         $       --      $    26,542   $ 2,677,629
  Repayments of debt                (  21,453)      (   16,226)   (1,024,690)
  Proceeds from sale of
   common stock                            --               --     2,900,000
  Proceeds from sale of
  Series A convertible
   Preferred stock                         --        1,600,000     1,600,000
  Proceeds from issuance of
   redeemable common stock                 --               --       245,000
  Proceeds from issuance of
   stock options                           --               --       100,000
  Repurchase of stock
   options                                 --               --    (  100,000)
                                     --------        ---------     ---------
    Net cash provided by
     (used in) financing
     activities                      ( 21,453)       1,610,316     6,397,939
                                      -------        ---------     ---------
    Net increase (decrease)
     in cash and cash
     equivalents                      743,362           55,530       862,377

    Cash and cash equivalents
     beginning of period              122,441           66,911         3,426
                                      -------        ---------     ---------
    Cash and cash equivalents
     end of period                   $865,803       $  122,411    $  865,803
                                      =======        =========     =========
</TABLE>
    See Accompanying Notes to Consolidated Financial Statements
                                 
                           PAGE 20 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 
                  August 31, 1995, 1994, and 1993

NOTE 1 - ORGANIZATION AND BUSINESS, BASIS OF PRESENTATION AND
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIE

Organization and Business

  Pure Cycle Corporation (the "Company") was incorporated under the
laws  of  the  State  of  Delaware on April 1,  1976,  to  develop,
manufacture and market waste water recycling systems.  During 1987,
the  Company  began  a  reorganization of  its  business,  shifting
emphasis from smaller scale water purification systems to acquiring
water  rights for future sales of water and subsequent reprocessing
of that water with larger scale sewage treatment facilities.

   The  fiscal  year  ended  August  31,  1987  is  considered  the
commencement  of  the current development stage activities  of  the
Company.  Accordingly, cumulative amounts from September 1, 1986 to
August  31, 1995 have been reported in the statements of operation,
stockholders' equity and cash flows.

  The Company is currently marketing the water from its two primary
water   projects  to  municipal  water  providers  in  the   Denver
metropolitan  region  as  well  as users  in  Arizona,  Nevada  and
California.  Although the Company believes it will be successful in
marketing  the water from one or both of its water projects,  there
can  be no assurance that sales can be made on terms acceptable  to
the Company or that it will be feasible to deliver the water to the
ultimate  users.  The Company's ability to ultimately  realize  its
investment  in its two primary water projects is dependent  on  its
ability  to  successfully market the water, or in the event  it  is
unsuccessful, to sell the underlying water rights.

Basis of Presentation

   During  its  development  stage,  the  Company  has  funded  the
acquisition of certain water assets and operating capital primarily
through equity and other financing agreements  with  investors with 
an interest in the wholesale municipal water development  business.
Funding  has  been  primarily  achieved  through  debt  and  equity
financing  instruments  enabling investors to  participate  in  the
future  revenues  derived  from the sale  of  the  Company's  water
assets.   The Company believes that at August 31, 1995 the  Company
has  sufficient  cash, cash equivalents, marketable securities  and
working capital to fund its operations for the next year or longer.   
There can be no  assurances,  however,  that  the Company  will  be 
successful in marketing the water from its two primary water projects
in the near term.  In the event sales are not achieved, the Company 
may sell additional profits interests in its water  projects, incur 
additional short or long-term debt or seek to sell additional shares
of common stock or stock  purchase warrants as  deemed necessary by 
the Company, to generate working capital.

Summary of Significant Accounting Policies

     Consolidation

  The consolidated financial statements include the accounts of the
Company  and  its  wholly-owned subsidiary,  Rangeview  Development
Corporation  ("RDC").  All intercompany balances  and  transactions
have been eliminated.

     Cash equivalents

   For  purposes  of  the statement of cash flows,  cash  and  cash
equivalents  includes all highly liquid debt  instruments  with  an
original maturity of three months or less.
                                 
                           PAGE 21 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Pervasiveness of Estimates

   The  preparation  of  financial statements  in  conformity  with
generally  accepted  accounting principles 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.

     Marketable Securities

   In  May  1993, the FASB issued Statement of Financial Accounting
Standards No. 115, "Accounting for Certain Investments in Debt  and
Equity  Securities",  effective for fiscal  years  beginning  after
December  15,  1993.  The  Company  classifies  its  investment  in
marketable securities as available-for-sale securities.  Unrealized
holding  gains and losses have been recorded as a net amount  in  a
separate  component  of stockholders' equity.  Realized  gains  and
losses have been recorded in operations for the year ended August 31,
1995.


     Investments in Water Projects

   The Paradise water rights represent Colorado River water rights,
water  wells,  and a federal right-of-way permit  for  a  dam  site
located  near  Debeque, Colorado.  The Paradise  water  rights  are
recorded at cost.

  The investment in the Rangeview Water Commercialization Agreement 
("Rangeview WCA") is stated at cost.  The  Company accounts for its
investment in  the  Rangeview  WCA  as  if  it were a joint venture 
between the Company  and  other investors in the Rangeview Project.  
The  Company owns a controlling interest in the project governed by 
the Rangeview WCA and  accordingly is accounting for the  Rangeview  
WCA on a  consolidated  basis.  The interest  attributable  to  the  
other investors in the Rangeview WCA has been reflected as minority  
interest in the accompanying consolidated financial statements.

   The  Company  periodically  assesses  its  investment  in  water
projects   including  the  feasibility  of  the  project   or   the
marketability  of  the water or water rights.  In  connection  with
this  assessment, the Company annually obtains an updated appraisal
of  the  Paradise Water Rights.  In the event an impairment  of  an
investment  in a water project is indicated, a valuation  allowance
will be provided for the amount of the impairment.

     Patents

   Patents are recorded at cost and are amortized on a straight-line
basis over 17 years.

     Loss per common share

   Loss  per common share is computed by dividing net loss  by  the
weighted  average number of shares outstanding during each  period.
Common  stock  options  and warrants have been  excluded  from  the
calculation of loss per share as their effect is anti-dilutive.

                           PAGE 22 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Income taxes

   Statement of Financial Accounting Standards No. 109,  Accounting
for Income Taxes ("Statement No. 109")  requires  the  use  of  the
asset and liability method of accounting for  income  taxes.  Under 
the asset and  liability  method  of  Statement 109,  deferred  tax 
assets and liabilities are recognized for the estimated future  tax 
consequences attributable  to  differences  between  the  financial
statement  carrying amounts of existing assets and liabilities  and  
their  respective  tax bases.  Deferred  tax assets and liabilities 
are measured using enacted  tax  rates expected to apply to taxable 
income in the years in which those temporary differences are expected
to be recovered or settled.  Under   Statement  109,  the effect on
deferred  tax  assets  and  liabilities of a change in tax rates is 
recognized in income in the period that includes the enactment date.

     Reclassifications

  Certain amounts have been reclassified for comparability with the
1995 presentation.

NOTE 2 - NOTE RECEIVABLE

   In 1995, the Company extended short-term credit to the Rangeview
Metropolitan District.  The loan permits borrowings up to $150,000,
is  unsecured,  bears interest based on the prevailing  prime  rate
plus 2% and, matures on December 31, 1995.

NOTE 3 - RANGEVIEW WATER RIGHTS COMMERCIALIZATION AGREEMENT

   In  November  and  December of 1990, Inco Securities Corporation 
("ISC"), entered into an agreement with the Rangeview  Metropolitan 
District  (the  "District")  to purchase  10,000 acre feet of water 
production  rights  and  a  joint  Water  Rights  Commercialization 
Agreement which provides for the Company and ISC to jointly develop
and market the Rangeview Water Rights.  From November 1990  through 
fiscal  year  ended  August 31, 1995, the Company,  ISC  and  other 
investors made payments  to  the  District totaling  $1,075,000 for 
certain  options  which  currently  expire  February 12, 1997.  The 
Company purchased a right of first  refusal to  40  acres  of  real
property  for  $201,000.   The  Company  made  payments to  certain 
Rangeview Bond holders totaling approximately $3,700,000 purchasing 
approximately $9,730,000 in Rangeview  Bonds. ISC and other investors
hold approximately $5,778,000 in Rangeview Bonds  pursuant  to  the 
WCA.  During the same  period,  the  Company  raised  approximately
$3,935,000.  In order to raise the funds  for the  above  described 
financing, the  Company issued  notes  to  ISC  totaling  $424,000, 
warrants to purchase  21,800,000  shares  of  Common  Stock  at  an  
exercise price of $.25 per share, issued 14,700,000 shares of Common  
Stock at $.25 per share,  and  issued 1,600,000  shares of Series A 
Convertible Preferred Stock  at $1.00 per  share.  As of August 31, 
1995, the Company has  sold  certain Profits Interests  relating to
the first $31 million  in proceeds pursuant to the Rangeview WCA to
be divided as follows: 42% to the Rangeview Project sellers, 47% to 
the Rangeview Project investors, 10.3% or $3,200,000 to the  Series 
A preferred Stock purchasers, and .7% or 215,000  to  the  Company.  
After the distributions pursuant to the Rangeview WCA, the  Company 
has agreed  to distribute  the next  $4 million in proceeds to LCH,
Inc., a company affiliated with the Company's president.  The  next
$432,513 in proceeds is payable to the holders of Series B Preferred 
Stock.  The Company retains 100% of the Rangeview Project  proceeds 
in excess of $35.5 million.

   If the final closing on the Rangeview Assets does not occur, ISC
may  transfer its interests in the Rangeview Assets to the  Company
in  exchange  for  an approximately 5% ownership  interest  in  the
Company.

   In  addition to the consideration described above,  the  Company
capitalized  certain  legal  and  other  costs  relating   to   the
acquisition  of the Rangeview assets totaling $97,859, $30,863  and
$324,273 during 1995, 1994 and 1993, respectively.

                           PAGE 23 OF 38
                                 
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4 - LONG-TERM DEBT

   Long-term debt at August 31, 1995 and 1994 is comprised  of  the
following:
                                                          1995         1994
Notes payable, including accrued interest, to
  President and majority stockholder; due October
  1997; interest at 8.36% to 9.01%; unsecured        $   338,060   $   316,700
Notes payable, including accrued interest,
  to related party; due October, 1997;
  interest at the prime rate plus 3%;
  secured by shares of stock owned by
  the President and majority stockholder               1,649,680     1,543,777
Notes payable, including accrued interest,
  to a related party corporation; due August 1997;
  interest ranging from 7.18% to 8.04%; unsecured        574,014       541,818
Notes payable, including accrued; due October 1995,
  interest at 8%; secured by $315,000 par value of
  Rangeview Bonds                                        185,460       173,180
Notes payable to two related party corporations;
  due February 1998; secured by 3,800
  acre feet of Paradise Water Rights
  net of discount (at 8.5%) of $11,749 in 1994           300,000       288,251
Note payable, including accrued interest,
  to related party; due September 1997;
  unsecured                                               26,542        26,542
Note payable, including accrued interest,
  to related party; due September 1995;
  interest at 15%; unsecured (canceled - see note 8)          --       200,047
                                                       ---------     ---------
     Total                                             3,073,756     3,090,315
Less current maturities of long term debt             (  185,460)           --
                                                       ---------     ---------
Long-term debt, less current maturities              $ 2,888,296   $ 3,090,315
                                                       =========     =========

Aggregate maturities of long-term debt are as follows:

   Year Ending August 31,           Amount
   ----------------------           ------
  
          1996                   $   185,460
          1997                       574,014
          1998                     2,314,282
                                   ---------
           Total                 $ 3,073,756
                                   =========

  During the  fiscal  year ended  August 31, 1994  the Company paid  
interest expense, notes  payable  and  long-term  debt  to  related
parties of approximately $106,000.  During fiscal  year  1995,  the   
Company reached agreements  with  two related party note holders to 
defer payment of principal and  accrued interest payable on certain 
notes totaling $1,987,740 to October 1997.

   As  discussed in note 8, during August 1995 the Company  entered
into  an agreement to retire a note payable to the Chairman of  the
Company.   In  return  for cancelation of the  note,  the  Chairman
accepted payment of $21,453 and the assignment, by the Company,  of
a portion of its profits interest in the Rangeview WCA.

   As of August 31, 1995, the President and majority stockholder of
the  Company has pledged a total of  20,000,000  shares  of  common 
stock from his  personal  holdings  as collateral on certain of the 
above notes payable.

                           PAGE 24 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 

NOTE 5 - OTHER NONCURRENT LIABILITIES

   As  a  result  of  the  expiration of the  Colorado  statute  of
limitation,  certain  accounts payable  to  creditors  and  a  note
payable incurred prior to the Company's suspension of operations in
1985  totaling  $4,884 and  $58,677 in  1995 and 1994, respectively 
are  considered   extinguished  and  have   been  reflected  as  an  
extraordinary  item in the accompanying consolidated  statements of
operations.

NOTE 6 - STOCKHOLDERS' EQUITY

     Stock Options

  On August 12, 1992, the Company purchased from ISC, for $100,000,
the  option  issued  to  ISC to purchase 3,000,000  shares  of  the
Company's common stock at an exercise price of $.25 per share.

   On  June 15, 1992, the Company adopted an Equity Incentive Plan.
In  addition, on such date, the Company granted Mr. Fletcher  Byrom
and   Ms.  Margaret  Hansson  options  to  purchase  7,000,000  and
8,000,000  shares  of common stock, respectively,  at  an  exercise
price of $.20 per share, through June 15, 1997.  These shares  were
issued  in exchange for options previously issued to Mr. Byrom  and
Ms.  Hansson  in June of 1989.  Also on June 15, 1992, the  Company
granted  Mr.  Mark Harding and Mr. George Middlemas  4,000,000  and
1,000,000  options  common, respectively, under  such  Plan  at  an
exercise price of $.25 per share, through June 15, 1997.

   During  the  two  years  ended August 31, 1995, no options  were
exercised.

     Warrants

   In connection with agreements to sell a portion of the Company's
Profits Interest in the Rangeview WCA as described in Note  2,  the
Company  issued  warrants  to purchase  21,800,000  shares  of  the
Company's stock at $.25 per share.

   During 1992, in connection with the repayment of a note payable,
the  Company  issued to the holder of the note a two  year  warrant
which  expired in January 1995 to purchase 1,000,000 shares of  the
Company's common stock at a purchase price of $.30 per share.

   During  the two years ended August 31, 1995, no warrants  were
exercised.

NOTE 7 - SERIES A PREFERRED STOCK

   On  May 25, 1994, the Company sold 1,600,000 shares of Series  A
Convertible  Preferred  Stock  $.001 par  value,  to  Environmental
Private  Equity  Fund  II,  L.P., Apex Investment  Fund  II,  L.P.,
Proactive Partners L.P., Auginco, Anders C. Brag, Newell Augur Jr.,
William  Peterson,  and  Stuart  Sundlun  (collectively  "Series  A
Purchasers")  for a purchase price of $1.00 per share  or  a  total
purchase  price  of  $1,600,000.   The  holders  of  the  Series  A
Convertible  Preferred Stock are entitled to  be  paid  a  dividend
amount  equal  to  $2.00 per share to be paid  from  the  Rangeview
Assets  or  the  proceeds of a disposition of the Rangeview  Assets
pursuant to the WCA.  The Series A Preferred Stock can be converted
into 4 shares of Common Stock at the election of the Company or the
holders of the Preferred Stock.

                           PAGE 25 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8 - RELATED PARTY TRANSACTIONS/ SERIES B PREFERRED STOCK

   In August 1995 the Company and its Chairman reached an agreement
to  retire  a  note payable to the Chairman totaling $217,235  with
accrued  interest.  In consideration for cancellation of the  note,
the  Company  agreed  to  pay $21,453 and assign  $150,000  of  its
profit participation interest in the Rangeview WCA to the Chairman.
Pursuant to the agreement, the Company has reflected the difference
in  the  face  amount of  the  note  and  the cash consideration as 
an increase in minority interest and additional paid in capital  of 
$75,000 and $120,782, respectively.

   During  years  prior  to 1994,  the Company  was charged for the  
reimbursement of costs, administrative  services  and rent  expense  
by  a  company  related  through   common ownership.  Payments were 
deferred until September 1995 for payables totaling $432,513 to this 
related  company.  On August 31, 1994,  the  Company issued 432,513 
shares of Series B Preferred Stock, $.001 par value, to LC Holdings 
Inc., in satisfaction of the payable.  The  holder of  the Series B 
Preferred Stock is entitled  to be  paid a dividend amount equal to 
$1.00 per share  to  be  paid  from  the  Rangeview  Assets  or the 
proceeds  from  a disposition of  the  Rangeview  Assets  after the 
interest from the WCA  and the Series A Convertible Preferred Stock 
have been satisfied.

NOTE 9 - INCOME TAXES

   The  tax effects of the temporary differences that give rise  to
significant  portions of the deferred tax assets and liabilities at 
August 31, 1995 and 1994 are presented below.

                                            1995           1994
                                            ----           ----
  Deferred tax assets:
    Net operating loss carryforwards    $ 1,449,000    $ 1,240,000
    Less valuation allowance             (1,449,000)    (1,240,000)
                                          ---------      ---------
    Net deferred tax asset              $        --    $        --
                                          =========      =========

   The  valuation allowance for deferred tax assets as of September
1,  1994  was  $1,240,000.  The net change in the  total  valuation
allowance  for  the year ended August 31, 1995 was an  increase  of
$209,000.

    At  August  31,  1995,  the  Company  has  net  operating  loss
carryforwards  for federal income tax purposes of $3,724,000  which
are  available  to offset future federal taxable  income,  if  any,
through 2010.
                                
                           PAGE 26 OF 38

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  10 - SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING
ACTIVITIES

                                              Years ended August 31
                                            --------------------------
                                               1995            1994  
                                               ----            ----  

Issuance of Series B Preferred Stock              --          432,513
Long Term Debt A/P LC Holdings                    --         (432,513)
Debt exchanged for a profits interest
 in the WCA                                  120,782               --

   No cash was paid for interest in 1995.  Cash  paid for  interest
was approximately $1,083 in 1994.

NOTE 11 - CONTINGENCY

   In  October  1994, the Company joined in a lawsuit initiated  by
others  including   the   Rangeview   Metropolitan  District  (the 
"District"), brought in the District Court of the City  and  County 
of Denver, Colorado,  against  the  Colorado  State Board  of  Land  
Commissioners   (the  "Board")   seeking  a   declaratory  judgment 
affirming that the lease, as amended, (the "Lease"), from the Board 
to  the  District is valid and  enforceable.  Under  the Lease, the 
Board leased the  development  rights  to ground  water  underlying
certain  lands  controlled  by the Board,  to  the  current lessee,
the District.  The Company has an interest in such  water by reason
of the WCA.

   On  March 1, 1995, a counterclaim was filed by the Board against
the District, the Company and other plaintiffs, in which the  Board
asserts that the Lease is void because the original lessee breached
his  fiduciary  to  the  Board  and that  successive  lessees  have
breached  the Lease.  The Board also claims damages of  unspecified
amounts  against the plaintiffs, including the Company, because  of
alleged  wrongs  done in connection with the Lease  and  subsequent
transactions.

   Based on settlement  discussions  subsequent  to the fiscal year 
ended  August 31, 1995,  management  believes  that  the  Rangeview
litigation will be settled on terms acceptable to the Company during
fiscal 1996.  However, if the Board  were to change its position on
settling  the  matter  and were  it to prosecute and prevail on its 
claims that the Lease is void or  unenforceable, that would have an
effect on the Company's contractual rights under the WCA related to
the water covered by the  Lease and would have a materially adverse
effect on the Company.

                           PAGE 27 OF 38

Item  8.    Changes  in  and  Disagreements  with  Accountants   on
            Accounting and Financial Disclosure.

   There  has been no change in the Company's independent  auditors
during the Company's two most recent fiscal years or any subsequent
interim period.
                                 
                             PART III

Item  9.    Directors,  Executive Officers, Promoters  and  Control            
            Persons;  Compliance with Section 16(a) of  the  Exchange Act.

  The following are the officers and directors of the Company as of
August 31, 1995:

          Name                  Age      Position(s) with the Company
          ----                  ---      ----------------------------
  Margaret S. Hansson . . . .    71      Director,  Chairman,  Vice President 
  Fletcher L. Byrom . . . . .    77      Director
  Thomas  P.  Clark . . . . .    59      Director, President, Treasurer
  George M. Middlemas . . . .    44      Director
  Henry J. Sandri . . . . . .    43      Director
  Mark  W.  Harding . . . . .    32      Chief Financial Officer, Secretary

MARGARET S. HANSSON
   Ms.  Hansson has been a Director of the Company since April 1977
and  Chairman since September 23, 1983, and was the Chief Executive
Officer of the Company from September 23, 1983 to January 31, 1984.
Since  May  1981, Ms. Hansson has been President of M. S.  Hansson,
Inc.,  a  Boulder, Colorado firm which consults to and  invests  in
small  businesses.   Ms.  Hansson is  Chief  Executive  Officer  of
AquaLogic, Inc., a Boulder, Colorado company she founded  in  1992.
From 1976 to May 1981, she was President of GENAC, Inc., a Boulder,
Colorado  firm, which she founded.  From 1960 to 1975, Ms.  Hansson
was  President and Chairman of the Board of Gerico, Inc., now Gerry
Baby  Products,  a Boulder, Colorado manufacturing firm  which  she
also  founded.   She is a Director of Norwest Banks, Stayodynamics,
Inc.,  the  Midwest Group of Trust Funds and Gateway  Technologies,
Inc.  Ms. Hansson received her Bachelor of Arts degree from Antioch
College.

THOMAS P. CLARK
   Thomas P. Clark has been a Director of the Company and President
since  June 29, 1987, and Treasurer since September 6,  1988.   Mr.
Clark is primarily involved in the management of the Company.   His
business   activities  include:   President,  LC   Holdings,   Inc.
(business  development), 1983 to present and,  Partner,  through  a
wholly   owned  corporation,  of  Resource  Technology   Associates
(development of mineral and energy technologies), 1982 to  present.
Mr.  Clark  received his Bachelor of Science degree in Geology  and
Physics from Brigham Young University, Provo, Utah.

MARK W. HARDING
   Mark W. Harding joined the Company in February 1990 as Corporate
Secretary  and Chief Financial Officer.  He brings a background  in
public finance and management consulting experience.  From 1988  to
1990,  Mr.  Harding  worked  for  Price  Waterhouse  in  Management
Consulting  Services where he assisted clients  in  Public  Finance
services  and  other  investment  banking  related  services.   Mr.
Harding  has  a B.S. Degree in Computer Science, and a  Masters  in
Business Administration in Finance from the University of Denver.

FLETCHER L. BYROM
   Fletcher L. Byrom has been a Director of the Company since April
22, 1988, and is a retired Chairman (1970-1982) and Chief Executive
Officer  (1967-1982) of Koppers Company, Inc.  Mr. Byrom  presently
serves in the following positions: President and Director of MICASU
Corporation and, board member of Thermadyne Holdings Inc.

GEORGE M. MIDDLEMAS
  George M. Middlemas is a general partner with the Apex Investment
Partners,  a  diversified venture capital management  group.   From
1985  to  1991,  Mr.  Middlemas was Senior Vice President  of  Inco
Venture  Capital Management, primarily involved in venture  capital
investments for Inco.  From 1979 to 1985, Mr. Middlemas was a  Vice
President  and  a  member of the Investment Committee  of  Citicorp
Venture  Capital  Ltd., where he sourced, evaluated  and  completed

                       PAGE 28 OF 38

investments for Citicorp.  Mr. Middlemas is a director of  Security
Dynamics  Technologies,  Inc.,  American  Communications  Services,
Inc.,  and  Pennsylvania  State University  -  Library  Development
Board.   Mr.  Middlemas received Bachelor degrees  in  History  and
Political  Science  from Pennsylvania State University,  a  Masters
degree in Political Science from the University of Pittsburgh and a
Master of Business Administration from Harvard Business School.

HENRY J. SANDRI, Ph.D.
   Dr.  Henry  J.  Sandri has been a Director of the Company  since
April   1993.  Dr.  Sandri  is  an  independent  Natural   Resource
Consultant  specializing  in  acquisitions,  economic  evaluations,
strategic planning and project analysis.  From 1988 to 1994 he  was
a  Director  of  Business  Development, Acquisitions  and  Property
Management for Inco Exploration and Technical Services Inc., and an
Assistant  Vice President of Inco Ltd.,  responsible for evaluating
and acquiring business opportunities.  From 1987 to 1988 Dr. Sandri
was   a   partner  at  Mineral  and  Energy  Resource  Consultants,
specializing in acquisition analysis and strategic planning.   From
1982  to  1987,  Dr. Sandri was Senior Corporate Planner  and  Vice
President, Research Applications for Burlington Northern Inc.   Dr.
Sandri  received  a  Bachelor of Science in  Foreign  Service  from
Georgetown University, a Masters in Applied Economics from American
University and a Ph.D. in Mineral Economics from Colorado School of
Mines.

   None  of  the above persons is related to any other  officer  or
director  of  the Company.  All directors are elected for  one-year
terms  which expire at the annual meeting of stockholders or  until
their successors are elected and qualified.  The Company's officers
are  elected  annually by the board of directors  and  hold  office
until their successors are elected and qualified.

   Mr.  Middlemas was elected to the Company's board  of  directors
pursuant  to the EPFund Voting Agreement.  See "Security  Ownership
of Certain Beneficial Owners and Management."

   Mr.  Sandri  was  elected to the Company's  board  of  directors
pursuant to the Inco Voting Agreement.  See "Security Ownership  of
Certain Beneficial Owners and Management"

Item 10.   Executive Compensation.


                         Annual Compensation
                 ------------------------------------
                                              Other
Name                                          Annual
and                                           Compen-
Principal        Fiscal    Salary    Bonus    sation
Position          Year       ($)      ($)      ($)
- -----------------------------------------------------
Thomas P. Clark
Pres./CEO         1995     60,000      0        0
                  1994     80,000      0        0
                  1993     80,000      0        0


  For all other executive officers, consisting of one person, total
annual salary and bonuses were less than $100,000.

                           PAGE 29 OF 38

Item  11.    Security  Ownership of Certain Beneficial  Owners  and
             Management.

   The  following table sets forth, as of November  29,  1995,  the
beneficial ownership of the Company's issued and outstanding Common
Stock,  Series A Preferred Stock and, Series B Preferred  Stock  by
each  person who owns of record (or is known by the Company to  own
beneficially)  5% or more of the of each such class  of  stock,  by
each director of the Company, and by all directors and officers  as
a  group.  Except as otherwise indicated, the Company believes that
each  of  the  beneficial  owners of  the  stock  listed  has  sole
investment and voting power with respect to such shares,  based  on
information provided by such holders.
<TABLE>
<CAPTION>

                                     Number                   Number        Number
                                   of Common   Percent of   of Series A   of Series B   Percent of
Name  and  Address of                Stock     Outstanding   Preferred     Preferred    Outstanding
Beneficial Owner                     Shares      Shares       Shares        Shares        Shares
- ----------------------------       ---------   -----------  -----------   -----------   -----------           
<S>                              <C>            <C>          <C>           <C>          <C>                 
Thomas P. Clark                   29,264,854     37.3%  (9)                 346,010      80.0% (14)
5650 York Street, Commerce                             (10)
City, Colorado 80022

George Middlemas                   1,000,000      1.3%  (1)
2440 N. Lakeview Ave                              (10)
Chicago, IL  60614

Henry J. Sandri                            0        0%  (9)
4900 Race Street
Denver, CO  80213

Margaret S. Hansson                8,246,000     10.5%  (2)
2220 Norwood Avenue                                     (9)
Boulder, Colorado 80304                                (10)

Fletcher L. Byrom                  7,100,000     9.1%   (3)
P.O. Box 1055                                           (9)
Carefree, AZ  85377                                    (10)

Mark W. Harding                    4,210,000     5.4%   (4)
5650 York Street, Commerce
City, Colorado 80022

INCO Securities Corporation        4,700,000     6.0%   (5)
One New York Plaza                                      (9)
New York, New York  10004

Apex Investment Fund II L.P.      12,898,710    16.4%   (6)    408,000                      25.5%
233 S. Wacker Drive,                                   (10)
Suite 9600                                             (11)
Chicago, Illinois  60606                               (13)

Environmental Venture Fund, L.P.   5,200,000     6.6%   (7)
233 S. Wacker Drive, Suite 9600                        (10)
Chicago, Illinois  60606                               (11)

Environmental Private Equity
Fund II, L.P.                                                  600,000                      37.5%
233 S. Wacker Drive, Suite 9600
Chicago, Illinois  60606

The Productivity                   3,933,290     5.0%  (8)
Fund II, L.P.                                         (10)
233 S. Wacker Drive, Suite 9600                       (11)
Chicago, Illinois  60606

Proactive Partners L.P.            2,000,000     2.6% (13)     500,000                      31.3%
50 Osgood Place, Penthouse
San Francisco, California 94133

</TABLE>                        PAGE 30 OF 38

<TABLE>
<CAPTION>

                                      Number                    Number        Number
                                    of Common    Percent of   of Series A   of Series B    Percent of
Nme and Address of                    Stock     Outstanding    Preferred     Preferred    Outstanding
Beneficial Owner                      Shares       Shares       Shares        Shares         Shares
- -------------------------------     ---------   -----------   -----------   -----------   -----------
<S>                              <C>          <C>            <C>             <C>          <C>     

LC Holdings, Inc.
5650 York Street, 
Commerce City, CO  80022                                                      346,010      80.0% (14)      

LCH, Inc.
5650 York Street
Commerce, City CO  80022                                                       86,503      20.0% (15)

All Officers and Directors        49,820,854    63.5% (12)
as a group (6 persons)

</TABLE>

(1)  Includes 1,000,000 shares purchasable by Mr. Middlemas under
currently exercisable options.

(2)  Includes  8,000,000 shares purchasable by  Ms.  Hansson  under
currently exercisable options.

(3)  Includes  7,000,000 shares purchasable by Mr.  Byrom  under  a
currently exercisable option.

(4)  Includes 4,000,000 shares purchasable by Mr. Harding  under  a
currently exercisable option.

(5)  Includes  4,700,000  shares  purchasable  by  Inco  Securities
Corporation ("Inco") under currently exercisable warrants.

(6)  Includes 7,066,702 shares purchasable by Apex Investment  Fund
II, L.P. ("Apex") under a currently exercisable warrant.

(7)  Includes 2,120,000 shares purchasable by Environmental Venture
Fund, L.P. ("EVFund") under a currently exercisable warrant.

(8)  Includes 1,413,298 shares purchasable by Productivity Fund II,
L.P. ("PFund") under a currently exercisable warrant.

(9)  Pursuant  to a voting agreement (the "Inco Voting  Agreement")
dated December 11, 1990, Mr. Clark, Ms. Hansson and Mr. Byrom  have
agreed to vote their shares of Common Stock in favor of electing  a
representative  designated  by  Inco  to  the  Company's  board  of
directors.   The  Inco  Voting Agreement remains  in  effect  until
December 11, 2000.

(10)   Pursuant  to an Amended and Restated Voting  Agreement  (the
"EPFund  Voting Agreement") dated August 12, 1992, Mr.  Clark,  Ms.
Hansson,  Mr.  Byrom, Apex, EVFund, and PFund have agreed  to  vote
their  shares of Common Stock in favor of electing a representative
designated by Environmental Private Equity Fund II, L.P. ("EPFund")
to  the  Company's board of directors.  The EPFund Voting Agreement
remains in effect until August 12, 1997 or the date on which EPFund
no  longer owns or has rights to acquire at least 1,301,000  shares
of Common Stock, whichever is earlier.

(11)   Each  of  the  Apex, EVFund, PFund, and  EPFund  (the  "Apex
Partnerships") is controlled through one or more partnerships.  The
persons  who  have  or  share control of  such  stockholders  after
looking  through one or more intermediate partnerships are referred
to  herein  as  "ultimate general partners."  The ultimate  general
partners  of  Apex  are:   First Analysis Corporation,  a  Delaware
corporation   ("FAC"),  Stellar  Investment  Co.   ("Stellar"),   a
corporation  controlled  by  James A. Johnson  ("Johnson");  George
Middlemas ("Middlemas"); and Paul J. Renze ("Renze").  The ultimate
general  partners  of  EVFund  are: FAC;  F&G  Associates  ("F&G");
William  D. Ruckleshaus Associates, a Limited Partnership ("WDRA");
and  Robertson,  Stephens  &  Co.  ("RS").   The  ultimate  general
partners  of  PFund are FAC and Bret R. Maxwell  ("Maxwell").   The
ultimate  general partners of EPFund are FAC, Maxwell, RS, Argentum
Environmental  Corporation  ("AEC") and  Schneur  A.  Genack,  Inc.
("SZG").

                                PAGE 31 OF 38

   The  business address of FAC, Stellar, Johnson, Middlemas, Renze
and  Maxwell  is 233 S. Wacker Drive, Suite 9600. Chicago  Illinois
60606.  Each of AEC and SZG maintains its business address c/o  The
Argentum  Group ("TAG"), 405 Lexington Avenue, New York,  New  York
10174.  The business address of F&G is 123 Grove Avenue, Suite 118,
Cedarhurst, New York 11516.  WDRA maintains its business address at
1201  Third  Avenue,  39th Floor, Seattle,  Washington  98101.   RS
maintains  its  business  address at One  Embarcadero  Center,  San
Francisco, California 94111.

   By reason of its status as a general partner or ultimate general
partner of each of Apex Partnerships, FAC may be deemed to  be  the
indirect beneficial owner of 23,000,000 shares of Common Stock,  or
26.1%  of  such  shares.  By reason of his status as  the  majority
stockholder of FAC, F. Oliver Nicklin may also be deemed to be  the
indirect beneficial owner of such shares.

   By  reason of their status as ultimate general partners of Apex,
Stellar (and through Stellar, Johnson), Middlemas and Renze may  be
deemed to be the indirect beneficial owners of 11,266,710 shares of
Common  Stock,  or  13.3% of such shares.  When  these  shares  are
combined   with  his  currently  exercisable  option  to   purchase
1,000,000 shares of Common Stock, Middlemas may be deemed to be the
beneficial  owner (directly with respect to the option  shares  and
indirectly as to the balance) of 12,266,710 shares of Common Stock,
or 14.3% of such shares.

   By  reason of his status as an ultimate general partner of PFund
and  EPFund,  Maxwell  may be deemed to be the indirect  beneficial
owner of 6,533,290 shares of Common Stock, or 8.3% of such shares.

   By  reason  of  F&G's and WDRA's status as an  ultimate  general
partners  of  EVFund,  F&G, WDRA and their  respective  controlling
persons  may  be  deemed to be the indirect  beneficial  owners  of
5,200,000  shares  of Common Stock, or 6.5%  of  such  shares.   By
reason  of Genack's interest in F&G, AEC and SZG, he may be  deemed
to  be  the indirect beneficial owner of 7,800,000 shares of Common
Stock, or 9.8% of such shares.

   By  reason of RS's status as a general partner of EVFund and  an
ultimate general partner  of EPFund, RS and its controlling persons
may  be  deemed to be the indirect beneficial owners  of  7,800,000
shares of Common Stock, or 9.8% of such shares.

   Each of the Apex Partnerships disclaims beneficial ownership  of
all  shares  of Common Stock described herein except  those  shares
that  are  owned by that entity directly.  The Company  understands
that  each  of  the  other persons named as an  officer,  director,
partner or other affiliate of any Apex Partnership herein disclaims
beneficial  ownership of all the shares of Common  Stock  described
herein, except for Middlemas with respect to the option to purchase
1,000,000 shares held by him.

   Each  of  the  Apex Partnerships disclaims the  existence  of  a
"group"  among  any  or  all  of them  and  further  disclaims  the
existence of a "group" among any or all of them and any or  all  of
the  other persons named as an officer, director, partner or  those
affiliate  of  any  of  them, in each case within  the  meaning  of
Section 13(d) (3) of the 1934 Act.

(12)  Includes  20,000,000  shares  purchasable  by  directors  and
officers under currently exercisable options.

(13)   Includes  the  conversion of 1,600,000 shares  of  Series  A
Preferred Stock to Common Stock.  Apex Investment  Fund  II,  L.P.,  
owning 408,000  shares  of  Series  A Convertible  Preferred  Stock 
which  can  convert  into  1,632,000  shares of  Common  Stock, The 
Environmental Private Equity Fund II,  L.P., owning 600,000  shares 
of Series A Convertible Preferred  Stock  which  can  convert  into 
2,400,000 shares of  Common  Stock,  and  Proactive Partners, L.P., 
owning 500,000 shares of Series A Preferred Stock which can convert
into 2,000,000 shares of common stock.

(14)   Includes 346,010 shares of Series B Preferred Stock which Mr.
Clark, the Company's president, may be deemed to hold  beneficially 
by  reason  of  his  ownership  of  80%  of  the common stock of LC 
Holdings, Inc., the owner of 100% of the  Series  B Preferred Stock.

                             PAGE 32 OF 38

(15)   Includes 86,503 shares  of  Series  B  Preferred Stock which 
LCH, Inc. may be deemed to  hold  beneficially  by  reason  of  its 
ownership of 20% of the  common stock  of  LC  Holdings, Inc.,  the
owner of 100% of the Series B Preferred Stock.

Item 12.  Certain Relationships and Related Transactions.

   From  time  to time since December 6, 1987, Thomas P.  Clark,  a
Director and President of the Company, loaned funds to the  Company
to  cover operating expenses.  These funds have been treated by the
Company  as unsecured debt, and the promissory notes (the  "Notes")
with  interest at 8.36% to 9.01% per annum, issued to Mr. Clark  on
various  dates are payable October 15, 1997 (the "Maturity  Date").
To date, Mr. Clark has loaned the Company $284,178 of which $43,350
has  been repaid, leaving a balance of $240,828.  As of August  31,
1995,  accrued  interest on the Notes totaled $75,872.   All  loans
were made on terms determined by the board members, other than  Mr.
Clark, to be at market rates.

  Additionally, LCH, Inc., a Delaware corporation which owns 20% of
LC  Holdings,  Inc. and is thereby affiliated with Mr.  Clark,  who
owns  80%  of  LC  Holdings, Inc., loaned the Company  a  total  of
$950,000  between November, 1988 and February, 1989.   These  funds
were  represented by two Demand Promissory Notes (the "Notes") with
interest at a rate equal to the rate announced from time to time by
Mellon Bank, Pittsburgh, Pennsylvania as its "prime rate" plus  300
basis  points  from the date of the first advance thereunder  until
maturity, payable quarterly  beginning  on the first day  of April, 
1989 and continuing thereafter on  the first day of each subsequent 
calendar  quarter.  No  payments  were made on the Notes.  An April 
25, 1989  Assumption of  Obligations  Agreement assigned the entire 
debt  of  $950,000  to Rangeview  Development  Corp.,  which  is  a 
wholly-owned  subsidiary  of  the  Company,  and  further  assigned 
$750,000  of that  $950,000  to Rangeview  Company, L.P  a  limited 
partnership  in  which  LCH  held  a 45%   interest  and  Rangeview
Development Corporation held a 55% interest.  In  February of 1991, 
LCH  transferred  its  interest  in Rangeview  Company, L.P. to the 
Company  in  exchange  for  a $4,000,000  profits  interest in  the 
Rangeview Project paid subsequent to the first  $31,000,000 profits 
interest allocation  with ISC.  During fiscal year ended August 31, 
1992, the Company reached  an  agreement  with  LCH,  Inc. to defer 
payment of the principal  amount  of the Notes, plus interest until 
September 15, 1995.  During fiscal year ended  August 31, 1995, the 
Company reached an agreement with LCH, Inc. to defer payment of the 
principal amount of the Notes, plus interest until October 1, 1997.  
No additional consideration is  due to  LCH, Inc. for the deferral.  
The  board  members,  other  than  Mr. Clark,  determined  that the 
transactions are at fair market value taking into consideration the 
risk to LCH, Inc.

   On  June 3, 1988, Margaret S. Hansson, a Director of the Company
and  Chairman  of  the Board, loaned $130,000 to  the  Company  and
received  the  Company's  promissory  note  (the  "Note")   payable
December  1, 1990 (the "Maturity Date"), with interest at  15%  per
annum payable monthly beginning December 1, 1988.  On November  30,
1989, a new promissory note substantially the same as the Note, but
with  a  new  principal amount equal to the principal plus  accrued
interest  at  15%  per  year of the Note plus  $2,500  in  interest
penalty,  which principal amount is $161,616, was drawn up  with  a
maturity  date of January 10, 1991.  Furthermore, an agreement  was
made  between  Ms.  Hansson and the Company on December  12,  1989,
establishing  the  pre-payment of the New Note  from  any  proceeds
generated from the sale of water rights by the Company.  During the
fiscal year ended August 31, 1992, the Company reached an agreement
with Ms. Hansson to repay $68,000 of the note, $20,000 upon signing
of  a  new  note for $166,730 with a maturity date of  October  15,
1995,  and  8  payments of $6,000 each payable at the end  of  each
month  beginning January 31, 1993.  On August 30, 1995, Ms. Hansson
and  the Company entered into an agreement whereby, in exchange for
a  payment  of  $21,453  and  the assignment  of  $150,000  of  the
Company's profits interest in the WCA,  the  Chairman  canceled the 
note.  The transactions were approved  by the members of the board, 
other than Ms. Hansson, as being at fair market value.

                           PAGE 33 OF 37

                              Part IV

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

      (a)(1)     Financial  Statements -  The  following  financial
      and (2)    statements are included in Part II, Item 8:

                 Independent Auditors' Reports
                 Consolidated Balance Sheets
                 Consolidated Statements of Operations
                 Consolidated Statements of Stockholders' Equity
                 Consolidated Statements of Cash Flows
                 Notes to Consolidated Financial Statements

      (3)        Exhibits  -  The following  exhibits  are
                 included herewith:

      3(a)       Certificate of Incorporation of Registrant  -
                 Incorporated  by  reference  from  Exhibit  4-A to
                 Registration Statement No. 2-65226.

      3(a).1     Certificate of Amendment to  Certificate
                 of Incorporation,  filed  August 31, 1987 -
                 Incorporated by reference from Annual Report on Form
                 10-K for the fiscal year ended August 31, 1987.

      3(a).2     Certificate of Amendment to  Certificate
                 of Incorporation, filed May 27, 1988.
 
      3(a).3     Certificate of Incorporation - Rangeview Development
                 Corporation.  Incorporated by reference from Annual
                 Report on form 10-K for the fiscal year ended August 
                 31, 1989.
      
      3(a).4     Certificates of amendment to certificate of 
                 incorporation filed May 31, 1994.  Incorporated by
                 reference from Proxy Statement for Annual Meeting
                 held April 2, 1993

     3(a).5      Certificates of amendment to certificate of 
                 incorporation filed August 31, 1994. 

      3(b)       Bylaws   of  Registrant  -  Incorporated   by
                 reference from Exhibit 4.c to Registration Statement
                 No.2-62483.

      3(b).1     Amendment to Bylaws effective  April  22,
                 1988.  Incorporated by reference from Annual  Report
                 on  From  10-K for the fiscal year ended August  31,
                 1989.

      3(b).2     Bylaws - Rangeview Development Corp.  Incorporated by
                 reference from Annual Report on form 10-K for the 
                 fiscal year ended August 31, 1989

      4          Specimen  Stock Certificate - Incorporated  by
                 reference to Registration Statement No. 2-62483.

      4(a).1     Specimen  Stock Certificate  -  Rangeview
                 Development  Corp.  Incorporated by  reference  from
                 Annual Report on From 10-K for the fiscal year ended
                 August 31, 1989.

      10(c).1    Water Commercialization Agreement,  dated
                 December  11,  1990, between the  Company  and  Inco
                 Securities Corporation.*

      10(c).2    Amendment No.1 to Water Commercialization
                 Agreement  dated  February  12,  1991  between   the
                 Company and Inco Securities Corporation.*

      10(d).1    Voting Agreement dated December 11,  1991,
                 by  and among Inco Securities Corporation, Thomas P.
                 Clark,  Margaret S. Hansson, Fletcher L.  Byrom  and
                 the Company.**

                             PAGE 34 OF 38

      10(d).3    Interim Funding Agreement,  dated  August
                 12,  1991, by and among Inco Securities Corporation,
                 the Company, Landmark Water Partners, L.P., and CPV,
                 Inc. **

     10(d).4    Investment Agreement, dated September  23,
                 1991,  by  and among Alan C. Stormo, D.W. Pettyjohn,
                 and the Company.**

      10(d).5    Investment Agreement, dated September  30,
                 1991,  by and between Beverly A. Beardslee  and  the
                 Company. **

      10(d).6    Investment Agreement, dated September  30,
                 1991,  by  and among Bradley Kent Beardslee,  Robert
                 Douglas Beardslee and the Company. **

      10(d).7    Investment Agreement, dated November  20,
                 1991,   between   the   Company  and   International
                 Properties, Inc. and letter amendment dated November
                 26, 1991. **

      10(d).8   Investment Agreement, dated November  20,
                1991,  between the Company and ASRA Corporation  and
                letter amendment dated November 26, 1991.**

      10(d).9   Investment Agreement, dated December  10,
                1991,  as amended August 12, 1992 by and among  Apex
                Investment Fund II, L.P., The Environmental  Venture
                Fund,  L.P.,  Productivity Fund II,  L.P.,  and  the
                Company. **

      10(e).1   Funding Agreement, dated August 12,  1992
                by  and  among Inco Securities Corporation, Landmark
                Water  Partners  II, L.P., Warwick  Partners,  L.P.,
                Auginco,  Gregory  M. Morey, Amy  Leeds,  Anders  C.
                Brag,   Apex   Investment   Fund   II,   L.P.,   The
                Environmental  Venture Fund, L.P., The Environmental
                Private Equity Fund II, L.P., Productivity Fund  II,
                L.P. and the Company. ***

      10(e).3   Amended  and Restated  Voting  Agreement,
                dated  August 12, 1992 by and among Apex  Investment
                Fund II, L.P., The Environmental Venture Fund, L.P.,
                The  Environmental  Private Equity  Fund  II,  L.P.,
                Productivity  Fund  II,  L.P.,  Fletcher  L.  Byrom,
                Thomas P. Clark, and Margaret S. Hansson.  ****

      10(e).4   Amendment Agreement No. 2 To Water  Rights
                Commercialization Agreement, dated August  12,  1992
                by  and  among Inco Securities Corporation  and  the
                Company.  ***

      10(f).2   Agreement to defer payment of notes, dated
                August  28, 1992, by and between LCH, Inc.  and  the
                Company. ****

      10(f).3   Agreement to Stay Execution of a Judgment
                dated March 1, 1993. *****

      10(g).1   Agreement to retire note payable, dated August  30,
                1995, by and between Meg S. Hansson and the Company.
                ******

*      Incorporated by reference from Quarterly Report Form 10-Q for
       the quarterly period ended February 28, 1991.

**     Incorporated by reference from Annual Report on Form 10-K for
       fiscal year ended August 31, 1991.

***    Incorporated by reference from Form 8-K filed August 27, 1992.

****   Incorporated by reference from Annual Report on Form 10-K for
       fiscal year ended August 31, 1992.

*****  Incorporated by reference from Annual Report on Form 10-K for 
       fiscal year ended August 31, 1993.

                           PAGE 35 OF 38

****** Incorporated by reference from Annual Report on Form 10-K for 
       fiscal year ended August 31, 1995.

    (b)  The Company has not filed any reports on form  8-K
         during the last quarter of fiscal 1995.

                            PAGE 36 OF 38

Signatures

   Pursuant  to  the requirements of Section 13  or  15(d)  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.

PURE CYCLE CORPORATION



By:   /s/ Thomas P. Clark
      --------------------------
      Thomas P. Clark, President


Date:     November 28, 1995



   Pursuant to the requirements of the Securities Exchange  Act  of
1934, this report has been signed below by the following persons on
behalf  of  the Registrant and in the capacities and on  the  dates
indicated:


Signature                  Title                    Date



/s/ Margaret S. Hansson    Chairman, Director       November 28, 1995
- -----------------------
Margaret S. Hansson


/s/ Thomas P. Clark        President, Treasurer     November 28, 1995
- -----------------------    and Director
Thomas P. Clark            


/s/ Mark W. Harding        Principal Financial      November 28, 1995
- -----------------------    Officer, Director
Mark W. Harding            


/s/ Fletcher L. Byrom      Director                 November 28, 1995
- -----------------------
Fletcher L. Byrom


/s/ George M. Middlemas    Director                 November 28, 1995
- -----------------------
George M. Middlemas


/s/ Henry J. Sandri        Director                 November 28, 1995
- -----------------------
Henry J. Sandri


/s/ Michael S. Mehrtens    Controller, Principal     November 28, 1995
- -----------------------    Accounting Officer
Michael S. Mehrtens        

                           PAGE 37 OF 38

Item 14.  Financial Data Schedule.



<TABLE> <S> <C>

<ARTICLE>                5
<LEGEND>
THIS DOCUMENT CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE COMPAY'S 10-KSB DATED AUGUST 31, 1995 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                               <C>
<PERIOD-TYPE>                           12-MOS
<FISCAL-YEAR-END>                  AUG-31-1995
<PERIOD-END>                       AUG-31-1995
<CASH>                                 865,803
<SECURITIES>                             3,429
<RECEIVABLES>                                0
<ALLOWANCES>                                 0
<INVENTORY>                                  0
<CURRENT-ASSETS>                     1,004,596
<PP&E>                                  14,873
<DEPRECIATION>                           9,514
<TOTAL-ASSETS>                      12,383,883
<CURRENT-LIABILITIES>                  245,910
<BONDS>                                      0
<COMMON>                               261,584
                        0 
                              2,033
<OTHER-SE>                           4,845,202
<TOTAL-LIABILITY-AND-EQUITY>        12,383,883
<SALES>                                      0
<TOTAL-REVENUES>                             0
<CGS>                                        0
<TOTAL-COSTS>                          342,886
<OTHER-EXPENSES>                             0
<LOSS-PROVISION>                             0
<INTEREST-EXPENSE>                     212,074
<INCOME-PRETAX>                       (520,330)
<INCOME-TAX>                                 0
<INCOME-CONTINUING>                   (520,330)
<DISCONTINUED>                               0
<EXTRAORDINARY>                          4,884
<CHANGES>                                    0
<NET-INCOME>                          (515,446)
<EPS-PRIMARY>                            (0.01)
<EPS-DILUTED>                                0

        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission