PURE CYCLE CORP
10KSB, 1996-12-06
REFRIGERATION & SERVICE INDUSTRY MACHINERY
Previous: PUTNAM HIGH YIELD TRUST FUND, DEFA14A, 1996-12-06
Next: CSX CORP, SC 14D1, 1996-12-06



________________________________________________________________________
                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, 1996
                                 
     [ ] 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 of         (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 Exchange Act:
                                 
                               None
                         (Title of class)

Securities registered pursuant to Section 12(g) of the Exchange 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
incorporated  by reference in Part III of this Form 10-KSB  or  any
amendment to this Form 10-KSB  [X]

Registrant had no revenues during the fiscal year ended August  31,
1996.

Aggregate  market  value  of voting stock held  by  non-affiliates:
$14,119,157 (based  upon the average bid and asked  price  on  the
NASDAQ Bulletin Board on December 6, 1996)

Number  of  shares of Common Stock outstanding, as of  December  6,
1996:  78,439,763

Transitional Small Business Disclosure Format(Check One): Yes [] No
[x]

            Documents incorporated by reference:  None
                                 
                                                            PAGE 1 0F 39
<PAGE>
                  Index to Pure Cycle Corporation
                 1996 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 . . . . . . . . . . . . . . . . . . .       8

                         Part II
                   
5.        Market for the Common Equity and
          Related Stockholder Matters . . . . . . . . .       9

6.        Management's Discussion and Analysis or Plan
          of Operation . . . . . . . . . . . . . . . .       10

7.        Financial Statements . . . . . . . . . . . .       13

8.        Changes in and Disagreements with Accountants
          on Accounting and Financial Disclosure  . . .      31

                         Part III

9.        Directors, Executive Officers, Promoters and
          Control Persons; Section 16 (a) Beneficial
          Ownership Reporting Compliance  . . . . . . .      31

10.       Executive Compensation . . . . . . . . .  . .      31

11.       Security Ownership of Certain Beneficial
          Owners and Management   . . . . . . . . . . .      32

12.       Certain Relationships and Related
          Transactions  . . . . . . . . . . . . . . . .      35

13.       Exhibits and Reports on Form 8-K . . . . . . .     35

          Signatures  . .  . . . . . . . . . . . . . . .     39



      "SAFE HARBOR" STATEMENT UNDER THE UNITED STATES PRIVATE
             SECURITIES LITIGATION REFORM ACT OF 1995

  Statements that are not historical facts contained in this Annual
Report  on Form 10-KSB are forward looking statements that  involve
risk  and  uncertainties that could cause actual results to  differ
from projected results.  Factors that could cause actual results to
differ   materially   include,  among  others:   general   economic
conditions,  the  market  price  of water,  changes  in  applicable
statutory  and  regulatory  requirements,  changes  in  technology,
uncertainties  in the estimation of water available  under  decrees
and timing of development, the strength and financial resources  of
the Company's competitors, the Company's ability to find and retain
skilled    personnel,   climatic   conditions,   labor   relations,
availability  and  cost of material and equipment,  delays  in  the
anticipated permit and start-up dates, environmental risks, and the
results of financing efforts.

                                                       PAGE 2 OF 39
<PAGE>
                              PART I

Item 1. Description of Business
        -----------------------

General

   Pure Cycle Corporation (the "Company") is a Delaware corporation
founded  in  1976  to  manufacture and market  its  patented  water
recycling  technologies designed to process a single family  home's
wastewater  into  pure potable drinking water.  Production  of  the
single-family water recycling systems was halted in July 1982.   In
1987,  the  Company  resumed operations,  broadening  its  business
development  activities to include the privatization of  water  and
wastewater  systems in Colorado and throughout the  United  States.
The  Company's business activities include the development of large
municipal  water  and  wastewater  systems  to  provide  water  and
wastewater  service to customers on a wholesale and  retail  basis.
The Company's business focus continues to center on the application
of  its  patented water recycling technologies to process municipal
wastewater into pure potable drinking water for resale.

   In 1996, the Company entered into a landmark water privatization
agreement with the State of Colorado and the Rangeview Metropolitan
District  (the "District") for the development of over 26,000  acre
feet   of  water  in  the  Denver  metropolitan  area.   The  water
privatization agreement enabled the Company to acquire ownership to
a  total  gross  volume  of 1,165,000 acre  feet  of  ground  water
(approximately  11,650  acre  feet per  year),  and  an  option  to
substitute 1,650 acre feet of surface water in exchange for a total
gross  volume of 165,000 acre feet of ground water, and the use  of
surface reservoir storage capacity (collective referred to  as  the
"Export Water Rights").

   In addition to ownership of the Export Water Rights, the Company
entered  into  an  85 year Service Agreement with the  District  to
design,  develop,  finance, construct, operate,  and  maintain  the
District's  water system to service customers within the District's
24,000  acre service area.  The District has reserved approximately
14,350  acre  feet per year of water and surface reservoir  storage
capacity  (collectively  referred to as  the  "Service  Area  Water
Rights") for use within the District's Service Area.

   The  Company's water assets together with its Service  Agreement
enable  the  Company  to  develop and  market  water  rights  on  a
wholesale basis to cities, municipalities and special districts  in
need  of  additional  water supplies as well  as  retail  customers
within  the  District's Service Area.  The  Company  will  seek  to
utilize  its  patented water recycling technologies to process  the
return  flow wastewater/ sewage into pure potable water  for  reuse
applications.

Description of Company 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 dam and reservoir 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  markets.  Other potential development opportunities for  the
Paradise  Water  Rights  include,  but  are  not  limited  to,  the
utilization  of  the  artesian  pressure  for  hydroelectric  power
generation,  water  leasing  to  agricultural  interests,   mineral
interests, and recreational interests.  Currently, the Company  has
outstanding  proposals to several public and private companies  for
the sale of the Paradise Water Rights.

                                                       PAGE 3 OF 39
<PAGE>

Rangeview Water Rights

   Beginning in 1988, the Company initiated efforts to acquire  the
rights  to  approximately 10,000 acre feet of non-tributary  ground
water  rights  from  the District.  Since that  time,  the  Company
acquired various options to purchase water together with a  portion
of  the Water Revenue Notes and Bonds (the "District Bonds") issued
by  the District, options to purchase the remaining District Bonds,
and  certain real property interests within the boundaries  of  the
District.    In   1990   the   Company   entered   into   a   Water
Commercialization  Agreement  (the  "WCA")  with  Inco   Securities
Corporation ("ISC") to jointly develop and market the water rights.
The  Company  sold  rights  to  investors  to  participate  in  the
Company's  share of proceeds from the WCA in order to  finance  the
acquisition of the above described assets.  During fiscal 1995, the
Company joined in a lawsuit against the State of Colorado Board  of
Land  Commissioners (the "State Land Board") seeking  clarification
of a lease which governed the development rights to the water.

   In  April  1996,  the parties to the litigation,  including  the
Company,  entered  into  a  Settlement  Agreement  to  dismiss  the
lawsuit.   As  part  of  the  Settlement  Agreement,  the   Company
purchased all of the District's outstanding District Bonds from the
holders  of  the securities and entered into a water  privatization
agreement  between the District and the Company.  As  part  of  the
Settlement  Agreement, the Company purchased fee  interest  to  the
Export  Water  Rights,  which consist of a total  gross  volume  of
1,165,000  acre feet (approximately 11,650 acre feet per  year)  of
non-tributary and not non-tributary ground water, and the option to
substitute 1,650 acre feet of tributary surface water for  a  total
gross  volume  of 165,000 acre feet of non-tributary and  not  non-
tributary  ground water, and surface reservoir storage rights  from
the District in exchange for all the outstanding District Bonds.

Comprehensive Amendment Agreement

   In order to acquire all the remaining outstanding District Bonds
not already held by the Company to enable the Company to enter into
the  Settlement Agreement and to acquire the Export  Water  Rights,
the  Company  negotiated  agreements with all  the  remaining  bond
holders  and  amended  the WCA and its agreements  with  all  prior
investors  in the WCA.  Pursuant to the new Comprehensive Amendment
Agreement  (the  "CAA")  entered  into  in  conjunction  with   the
Settlement Agreement, such bond holders and investors have a  right
to  receive  $31,807,232  from the proceeds  of  a  sale  or  other
disposition of the Export Water Rights.

Service Agreement

   Additionally, the Company entered into an eighty five (85)  year
Service  Agreement with the District to design, finance, construct,
operate, and maintain the District's water system to provide  water
service  to  customers within the District's  24,000  acre  Service
Area.  The District has reserved approximately 14,350 acre feet  of
water  per  year, together with surface reservoir storage  capacity
for  the  Company's  use in providing water  service  to  customers
within  the  District's  Service Area.  In exchange  for  providing
water service to customers within the District's Service Area,  the
Company will receive 95% of the District's water revenues remaining
after payment of royalties to the State Land Board.

   The  Company  will supply water to customers within  the  24,000
acres of property which constitute the boundaries of the District's
Service   Area.   The  District's  Service  Area  is   located   in
northeastern   Arapahoe  County,  Colorado  -  a   growing   county
bordering Denver, Colorado.  Currently the majority of the property
is  undeveloped  land, however portions of the property  have  been
sold  to  an  area  home builder.  Development of the  property  is
dependent on overall  growth in the Denver metropolitan area.

    There  are  over  100  independent  municipal  water  providers
throughout  the Denver metropolitan area of which approximately  40
providers  account for approximately 95% of the water delivered  to
the   metropolitan  Denver  consumers.   The  Company  is  actively
marketing  its Export Water Rights to these 40 area water providers
as a wholesale or retail water supply.

                                                       PAGE 4 OF 39
<PAGE>

Recycling Technology

   The  Company  developed and patented water recycling  technology
which  converts  single-family  home  wastewater/sewage  into  pure
potable  drinking water.  The Company manufactured,  installed  and
operated the single-family water recycling units in the late 1970's
and  early  1980's until halting production of the units  in  1982.
The  Company  has  shifted  its  strategic  market  for  its  water
recycling technology from the its original single-family  units  to
large  municipal  wastewater/ sewage treatment  applications.   The
Company, in conjunction with the marketing of its water rights  and
the  development  of facilities pursuant to the Service  Agreement,
will  seek  to  apply  its  water  recycling  technology  to  treat
municipal wastewater/ sewage into pure potable water for reuse.

Description of Business

  Beginning in fiscal 1987, and continuing through fiscal 1996, the
Company  has  sought to acquire a portfolio of water rights  (which
are  described above in the Description of Company's Assets)  which
the Company can develop and market to municipal water providers. In
addition to developing water supplies for municipal water providers
in  need  of supplemental water sources, the Company is engaged  in
the  privatization of municipal water and wastewater systems.  From
its  initial  efforts in the Denver metropolitan area, the  Company
seeks   to  utilize  its  water  rights  and  wastewater  treatment
technologies  to  privatize  other  government  owned   water   and
wastewater  systems in Colorado and throughout the  western  United
States.

  The Rangeview Metropolitan District, a quasi municipal, political
subdivision  of  the  State  of  Colorado  is  a  special  district
empowered to provide water and wastewater services to approximately
24,000  acres of property located approximately 12 miles south  and
east  of  Denver, most of which is owned by the State  of  Colorado
(the  "Service Area"). The District has the ability to  issue  tax-
exempt  municipal  bonds  and  to  enter  into  other  governmental
financing  agreements  to  provide  water  service  and  wastewater
treatment  for  customers in its Service Area.   Additionally,  the
District  is empowered to set rates and charges for the  water  and
wastewater  services.   Pursuant to the Settlement  Agreement,  the
District's  water rates and charges must be the average of  similar
rates   and  charges  of  the  three  surrounding  municipal  water
providers.

   The  development of the District's Service Area is dependent  on
growth  in  the  Denver metropolitan area,  and  on  the  State  of
Colorado selling portions of the its property to parties interested
in  the  development  of  the  land.   The  District  has  reserved
approximately  14,350  acre feet of water annually,  together  with
surface reservoir storage capacity, to provide water service to the
property.   The  District completed a study to analyze  the  future
development  opportunities  for  the  property  and  defined  three
categories   of   land   uses:   residential,   commercial/   light
industrial, and open space.  Approximately 10,000 acres is suitable
for  residential  development accommodating up  to  30,000  single-
family  homes; approximately 2,200 acres is suitable for commercial
and   light   industrial  development  along  the  primary   access
corridors;  and  the remaining 12,800 acres is  suitable  for  open
space (i.e. parks, playing fields, and golf courses).

   The  Company  is  negotiating with  the  Rangeview  Metropolitan
District  to  provide wastewater/ sewage treatment  facilities,  in
addition  to water service, to accommodate the development  of  the
District's  24,000  acres  of property.   The  Company  intends  to
utilize  its advanced wastewater treatment technologies to  process
wastewater into pure potable drinking water for reuse.

   During  fiscal  1996,  the Company purchased  the  Export  Water
Rights,  consisting of a total gross volume of 1,165,000 acre  feet
(approximately 11,650 acre feet per year) of non-tributary and  not
non-tributary  ground water, together with an option to  substitute
1,650  acre feet of tributary surface water in exchange for a total
gross  volume  of 165,000 acre feet of non-tributary and  not  non-
tributary  ground  water,  and  surface  storage  rights  from  the
District  in  exchange  for  all the  outstanding  District  Bonds,
totaling  approximately  $39 million (par plus  accrued  interest).
The  Company  is marketing the Export Water Rights to  Denver  area
municipal water providers on both a wholesale and retail basis.

                                                       PAGE 5 OF 39
<PAGE>

    The   40  largest  municipal  water  providers  in  the  Denver
metropolitan  area deliver approximately 95% of the water  consumed
by  residents and businesses in the Denver metropolitan area.   The
Company actively marketed the Export Water Rights to each of the 40
largest  providers during fiscal year 1996.  Concurrent with  water
supply, some area water providers also have independent wastewater/
sewage   treatment  facilities.   While  the  water  supply  market
throughout the Denver metropolitan area is fragmented with over 100
independent providers, the majority of wastewater/sewage  treatment
is  processed by approximately 10 major wastewater/sewage treatment
providers.  The majority of Denver area water providers participate
to    the   Metropolitan   Wastewater   Authority   which   process
approximately 90% of the areas wastewater/sewage.

   The  Company  is actively marketing its Export Water  Rights  to
other  municipal users within the Denver area.  Development of  the
District's  Service  Area  will include the  design,  construction,
operation  and  maintenance of a water  delivery  system  to  serve
customers  within  the District's Service Area.  The  Company  will
receive  95%  of  the tap fee and user fee income  remaining  after
payment  of royalties to the State Land Board (initially  12%)  for
its  commitments to build, operate, and maintain the water  system.
The  Company expects to use portions of the tap and user fee income
to finance the development of facilities for the District's Service
Area.

   The Export Water Rights could be sold for a lump sum or pursuant
to an installment sale contract, either on a wholesale basis, where
the   purchaser  would  be  responsible  for  the  development   of
facilities to deliver the water to its users, or on a retail  basis
where the Company would develop the facilities necessary to deliver
the  water.   The  timing,  terms,  and  conditions  of  sales  are
dependent on the purchaser.

   The  Company  is  also pursuing the sale of the  Paradise  Water
Rights  to  cities,  municipalities, and special  district  in  the
downstream  states  of  Arizona, Nevada and  California.   However,
there  are  certain restrictions under the Colorado  River  Compact
which  relate to a reallocation of water rights from one  state  to
another,  including  a requirement that a court decree  authorizing
the use of the water rights out of state be obtained and compliance
with  other interstate compacts or agreements, which would need  to
be  resolved or complied with before the Paradise Water Rights  can
be  sold to users outside of Colorado. If the Company is successful
in  selling its Paradise Water Rights, the Company would anticipate
developing  these water rights in a manner similar  to  the  Export
Water Rights.

   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  area.   In  addition,
municipal water providers seeking to acquire water rights  evaluate
independent  water rights owned by individuals, farmers,  ranchers,
etc.    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
provide  the Company with an advantage over its competition because
the  water  rights  the  Company  owns  have  been  designated  for
municipal  use  by  decrees issued by Colorado  water  courts,  and
because  of the quantity of water available, the quality of  water,
their  location  in  the Denver metropolitan area,  and  Paradise's
location to deliver water to either downstream or Denver area water
users), and price.  The quantity of water the Company has available
for  sale   has  been determined by court decrees of  the  Colorado
water courts.  The Company has had the quality and quantity of  the
Rangeview  and  Paradise  Water  Rights  evaluated  by  independent
appraisers   and  water  engineers.  The  water  quality,   without
treatment, meets or exceeds all current federal and state  drinking
water standards.

   The  business segment 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 metropolitan area.  The Company  believes
that  it  could have a competitive advantage because its wastewater
treatment  technology uses no toxic chemicals and the  water  after
processing  exceeds stringent water quality standards currently  in
effect.  Additionally, residual material created in the  wastewater
treatment process can be composted into a high grade fertilizer for
agricultural use.

                                                       PAGE 6 OF 39
<PAGE>

   If  the Company is successful in selling water, the construction
of  wells,  dams,  pipelines  and storage  facilities  may  require
compliance  with  environmental regulations,  however  the  Company
believes  that  regulatory compliance would not  materially  impact
such  a  sale.  It is anticipated that a purchaser of the Company's
water  rights would undertake to construct the required  facilities
to  deliver  the  water  to its users, however  the  Company  would
consider  providing such infrastructure as part  of  a  water  sale
agreement. 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  applications, or to develop other uses for  the  technology.
These patents will expire in the late 1990's.

  The Company currently has four employees.

Item 2. Description of Property
        -----------------------

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

   The  Company owns 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."


   During  the  fiscal  year ended August  31,  1996,  the  Company
purchased   a   total   gross  volume  of   1,165,000   acre   feet
(approximately 11,650 acre feet per year) of non-tributary and  not
non-tributary  ground water, together with an option to  substitute
1,650  acre feet of tributary surface water in exchange for a total
gross  volume  of 165,000 acre feet of non-tributary and  not  non-
tributary  ground  water,  and  surface  storage  rights  from  the
District.  See  "Item 1. Description of Business -  Description  of
Company's Assets - Rangeview 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  "State  Land  Board")  seeking  a  declaratory
judgment affirming that the lease, as amended, from the State  Land
Board to the District was valid and enforceable.

   In  April  of  1996,  the parties to the  lawsuit  agreed  to  a
settlement (the "Settlement").  The Settlement, among other things,
clarifies  the  State  Land  Board's royalty  participation  in  an
amended  and restated lease relating to the Rangeview water rights.
The  Company negotiated agreements to acquire the remainder of  the
District's Bonds not already owned by the Company with a  principal
value  of  $24,914,058 in exchange for interests in  the  Company's
Comprehensive  Amendment  Agreement ("CAA").   Commitments  to  the
former bondholders and investors to share in the proceeds from  the
sale or other disposition of the Export Water Rights decreased from
approximately $33,546,000 to approximately $31,807,000 as a  result
of the Settlement.  The Settlement was subject to obtaining a final
non-appealable  order of the trial court approving the  Settlement.
The trial court order was signed June 14, 1996 and became final and
non-appealable on July 29, 1996.

                                                       PAGE 7 OF 39
<PAGE>

Item 3.  Legal Proceedings - (continued)
         ------------------------------
        
   Certain  crossclaims in the lawsuit remain pending  between  the
District  and  the  East Cherry Creek Valley Water  and  Sanitation
District (the "ECCV").  One of ECCV's crossclaims would affect  the
Company in that ECCV asserts that it has the right of first refusal
to  purchase  the  Export Water.  If ECCV were to prevail  on  this
claim,  the Company would be required to sell the Export  Water  to
ECCV.   The  price for such a purchase would be determined  by  the
court  and  might  be  more or less favorable than  the  price  the
Company  could  obtain  from a third party.   Management  does  not
believe  the  outcome  of  the remaining  crossclaim  will  have  a
material 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, 1996.

                                                       PAGE 8 OF 39
<PAGE>
                                 
                              PART II

Item 5.   Market for 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 NASDAQ Bulletin Board.   The
Company's Common stock is traded on the NASDAQ Bulletin Board under
the  trade symbol PCYL.  As  of December 6, 1996, there were  4,290
holders of record of the Company's Common stock.

     Calendar Quarter                     Low           High
     ----------------                   -------        ------
     1996      First                    $.125          $.1875
               Second                   $.14           $.19
               Third                    $.14           $.4375
               Fourth                   $.20           $.34375

     1995      First                    $.125          $.325
               Second                   $.125          $.325
               Third                    $.125          $.25
               Fourth                   $.125          $.25

   Quotations reflect inter-dealer 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.

Recent Sales of Unregistered Securities

   In  August  1996,  in connection with a loan for  $300,000,  the
Company issued warrants to purchase 600,000 shares of the Company's
Common  Stock at $.25 per share  to  six  related party, accredited 
investors who have previously  invested in the  Company.  The  loan
agreement provides that  the  Company  can extend  the  due date of
any of the installments due to August 30, 2002 by issuing additional 
warrants.

   The  Company  issued  the warrants under  Section  4(2)  of  the
Securities  Act  of 1933 based on the fact that the  warrants  were
offered privately to a limited group of existing stockholders, each
of  whom is sophisticated in investment matters and qualifies as an
accredited investor.

                                                       PAGE 9 OF 39
<PAGE>

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

Introduction

  Pure Cycle is engaged in the privatization of municipal water and
wastewater  systems in Colorado and throughout the  United  States.
The  Company seeks to use its portfolio of water rights  and  water
technologies to enhance the availability and quality of municipally
provided  drinking  water.   The  Company  purchased  approximately
11,650 acre feet of water and entered into a Service Agreement with
the  Rangeview  Metropolitan  District  to  develop,  operate,  and
maintain  the District's water system.  The Company's  eighty  five
(85)  year  water Service Agreement with the Rangeview Metropolitan
District will enable the Company to provide water service  to  over
36  square  miles  of  property located in the Denver  metropolitan
area.  Subsequent  to  the fiscal year end, the  Company  has  been
negotiating a wastewater service agreement with the District which,
if  concluded, would authorize the Company to develop, operate, and
maintain the District's wastewater system in addition to the  water
system.  The  Company  continues  to  develop  its  patented  water
recycling   technologies  and,  if  successful  in  obtaining   the
wastewater  service  agreement with  the  District,  will  seek  to
integrate  these technologies for processing wastewater  into  pure
potable   water  for  reuse  as  part  of  its  wastewater  service
commitment to the District's Service Area.

Plan of Operation

   Prior  to  fiscal 1992, the Company funded operations  primarily
through  long  term  debt  financing from certain  related  parties
including  the  Company's President and major  stockholder.   Since
fiscal   1992,  the  Company  has  funded  operations  with  equity
financing and by marketing the right to share in proceeds from  the
sale  of  its Export 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.
During  the  fiscal year 1996, the Company has presented  wholesale
water  supply proposals to 40 municipal water providers  throughout
the  Denver  area  with respect to the sale  of  the  Export  Water
Rights.    Additionally,  during  fiscal  1996,  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.   The  Company
continues to identify and market its water rights to other  private
companies and municipal water providers.

   In addition to marketing the Company's water rights, the Company
will  develop  the  facilities to provide  water  and,  subject  to
concluding  an agreement with the District, wastewater  service  to
customers  on  over 24,000 acres of property within the  District's
Service  Area.  The property is primarily undeveloped land situated
in  the  Denver  metropolitan area.  Portions of the property  have
been sold to a private interest who may develop the property.   The
timing  of  the development of the water and wastewater  facilities
for  the  District's Service Area and the revenues to be  generated
therefrom will depend upon when the property is developed.

   At this time the Company is not able to determine the timing  of
water  rights  sales or the timing of development of  the  property
within the District's Service Area.  There can be no assurance that
these sales can be made on terms acceptable to the Company or  that
development  will  occur.   In  the  event  water  sales  are   not
forthcoming  or  development of the property within the  District's
Service  Area is delayed, the Company may sell additional  portions
of  the  Company's  profits interest pursuant  to  the  CAA,  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. Under provisions
of the CAA, the other investors in the the Rangeview project are to
receive the first approximately $31,807,000 from the sale or  other
disposition of the Rangeview water rights.  The Comapny has  agreed
to pay the next  $4,000,000  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  the  Company's  Series 
B Preferred Stock.  The  Company retains 100%  of  the  proceeds in 
excess of $35,807,232  from  the  sale  or other disposition of the 
Export Water Rights.

                                                      PAGE 10 OF 39
<PAGE>
Results of Operations

Summary
- -------

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

Year  Ended  August 31, 1996 compared to the Year Ended August  31,
- ------------------------------------------------------------------
1995
- ----

  The Company's general and administrative expenses for fiscal 1996
decreased  approximately $4,000 or 1% to $338,000  as  compared  to
$342,000 for fiscal year ended August 31, 1995, due primarily to  a
decrease in payroll expenditures and facility costs.  The Company's
net loss for fiscal 1996 decreased approximately $59,000 or 12%  to
$456,000  as compared to $515,000 for fiscal year ended August  31,
1995.   The  decrease in the net loss for fiscal 1996  over  fiscal
1995   was   due  primarily  to  the  recognition  of  $48,228   in
extraordinary gain from the extinguishment of debt in 1996 compared
to $4,884 recognized in 1995; lower interest expense resulting from
a   lower  outstanding  debt  balance  resulted  in  a  savings  of
approximately $37,000 in fiscal 1996.  However, this  decrease  was
largely offset by a charge of approximately $32,000 resulting  from
the expiration of an option to purchase certain 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.

Liquidity and Capital Resources
- -------------------------------

   At August 31, 1996, current assets exceed current liabilities by
$87,253 and, the Company had cash and cash equivalents of $127,756.

    Cash   used  in  operating  activities  for  fiscal  1996   was
approximately $314,000, and based on budgeted operating  costs,  it
is anticipated that a similar level of operating cash outflows will
be incurred during fiscal 1996.

    Cash   used  in  investing  activities  for  fiscal  1996   was
approximately $282,000 resulting from the capitalization  of  costs
incurred  with respect to the Rangeview and Paradise  Water  Rights
projects  and funds loaned to the District under terms  of  a  loan
agreement  with  the  Company. The majority of water  rights  costs
incurred  during  fiscal 1996 were the result of  professional  and
legal  fees  necessary  for negotiating the Settlement.  Management
believes  it will incur substantially lower costs with  respect  to
its  water  rights  holdings  during  fiscal  1997,  based  on  the
expectation  that  it  will not be necessary to  incur  significant
legal fees.  In addition, the Company has no further obligation  to
advance funds to the District under the loan agreement.  Because of
the  revenue  sources available to the District, and its  operating
expense  history, the Company believes the District will repay  the
note  within  a period of one to two years after the  due  date  of
December 31, 1996.

   The Company entered into a loan agreement on August 30, 1996  to
borrow  $300,000  from six related party investors  (see note 4  to 
the  financial  statements).   The loan is  payable  in  2002.  The 
proceeds from the note were received subsequent to year end.

  Net cash used in financing activities of $142,5000 in fiscal 1996
resulted  from  the repayment of a note to an unrelated  party,  as
more fully discussed in note 4 to the financial statements.

   Based on budgets prepared by management, at its current activity
level,  the  Company believes that it is capable of sustaining  its
activities through at least fiscal 1997.

                                                      PAGE 11 OF 39
<PAGE>

   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 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.

   The  Company  has reviewed the carrying value of its  long-lived
assets,  primarily investments in water projects,  considering  the
anticipated  future cash flows from these projects.  Based  on  its
analysis, it is management's belief that there is no impairment  in
the  carrying value of the Company's long-lived assets as reflected
on the balance sheet at August 31, 1996.

  Statement of Financial Accounting Standard No.  123,  "Accounting
for  Stock-Based  Compensation"  ("SFAS 123")  was  issued  by  the 
Financial Accounting Standards Board in October 1995. This Standard
addresses the timing and  measurement of  stock-based  compensation
expense.  Entities electing to continue to follow Accounting Principles
Board Opinion No. 25 ("APB 25") must make pro-forma disclosures  of  
net income and earnings per share, as if the fair value based method
of accounting defined by SFAS 123 had  been  applied.  SFAS 123  is
applicable to fiscal years beginning after  December 15, 1995.  The
Company will adopt SFAS 123 in the first quarter of fiscal 1997 and
will elect to retain the  approach of  APB 25 (the  intrinsic value 
method), for recognizing stock-based compensation in its consolidated
financial statements.  The Company will include disclosures required
by SFAS 123 in future financial statements.
                                                      PAGE 12 OF 39
<PAGE>

Item 7. Financial Statements
- ----------------------------

                                                         Page
                                                         ----

Independent Auditors' Reports                            14
Consolidated Balance Sheets                              15
Consolidated Statements of Operations                    16
Consolidated Statements of Stockholders' Equity          17-19
Consolidated Statements of Cash Flows                    20-21
Notes to Consolidated Financial Statements               22-29



                                                      PAGE 13 OF 39
<PAGE>

                   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,  1996 and 1995, and the related consolidated  statements  of
operations,  stockholders' equity, and cash flows  for  the  years  then
ended,  and  for the period from September 1, 1986 to August  31,  1996.
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 audited 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, 1996, 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, 1996 and 1995 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,
for  the period from September 1, 1986 to August 31, 1996, in conformity
with generally accepted accounting principles.



                                           KPMG Peat Marwick LLP

Denver, Colorado
October 4, 1996

                                                      PAGE 14 OF 39
<PAGE>
                                 
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
                    CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                          August 31
                                                 ----------------------------
       ASSETS                                        1996            1995
                                                   --------         --------
<S>                                            <C>             <C>
Current assets:
  Cash and cash equivalent                      $   126,756      $   865,803
  Marketable securities                               3,429            3,429
  Prepaid expenses and other current assets          10,864           16,037
                                                  ----------      ----------
     Total current assets                           141,049          885,269

Investment in water projects:
  Rangeview water rights (Rangeview Water
   Commercialization Agreement in 1995)
   (Note 2)                                      12,788,413        5,856,194
  Paradise water rights                           5,466,834        5,462,457
  Sellers Gulch option                                   --           31,997
                                                 ----------       ----------
     Total investment in water projects          18,255,247       11,350,648

Note receivable (Note 3)                            251,282          119,327

Equipment, at cost, net of accumulated
 depreciation of $12,083 in 1996 and
 $9,514 in 1995                                       5,155            5,359
Patents, net of accumulated amortization
 of $35,460 in 1996 and $34,776 in 1995                  --              684
Other assets                                         40,596           22,596
                                                 ----------       ----------
                                               $ 18,693,329     $ 12,383,883
                                                 ==========       ==========

     LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term
     debt (Note 4)                             $         --     $   185,460
  Accounts payable                                   53,796          60,450
                                                 ----------      ----------
     Total current liabilities                       53,796         245,910

Long-term debt - related parties, less
 current maturities                               2,750,311       2,888,296

Other non-current liabilities (Note 5)              127,468         120,228

Participating interests in Rangeview
 water rights (Minority interest in Rangeview
 Water Commercialization Agreement in 1995)
 (Note 2)                                       11,090,630        4,020,630

Stockholders' equity (Notes 6 & 7):
  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;
     78,439,763 shares issued and outstanding      261,584          261,584
  Additional paid-in capital                    23,633,561       23,615,561
  Deficit accumulated during
     development stage                         ( 6,499,682)     ( 6,043,987)
  Deficit accumulated prior to
     September 1, 1986                         (12,726,372)     (12,726,372)
                                                ----------       ----------
     Total stockholders' equity                  4,671,124        5,108,819
Contingency (Note 2)                            ----------       ----------

                                              $ 18,693,329     $ 12,383,883
                                                ==========       ==========
</TABLE>
[FN]
    See Accompanying Notes to Consolidated Financial Statements

                                                      PAGE 15 OF 39
<PAGE>

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
               CONSOLIDATED STATEMENTS OF OPERATIONS
                                 
<TABLE>
<CAPTION> 
                                Years ended August 31      Cumulative
                               -----------------------  Sept. 1, 1986 to
                                  1996          1995     Aug. 31, 1996
                                  ----          ----     -------------
<S>                           <C>          <C>           <C>
General and administrative
 expense:
  Related parties (Note 7)     $      --    $      --     $(  908,215)
   Other                        (337,831)    (342,886)     (2,929,336)
                                 -------      -------       ---------
   Total general and
     administrative expense     (337,831)    (342,886)     (3,837,551)
Other income (expense):
 Interest expense:
  Related parties               (167,283)    (188,054)     (1,385,716)
  Other                         (  7,240)    ( 24,020)     (  498,000)
 Loss on abandonment of
  options on water rights       ( 31,997)          --      (  881,997)
 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
 Gain/(loss) on sale of
  marketable equity securities        --     (  3,611)         24,809
 Interest income                  40,428       38,241          78,669
 Other, net                           --           --          29,503
                                 -------     --------       ---------
   Loss before
     extraordinary item         (503,923)   (520,330)      (7,059,333)

Extraordinary gain on
 extinguishment of debt
  (Notes 4 & 5)                   48,228       4,884          559,651
                                 -------     -------        ---------
   Net loss                    $(455,695)  $(515,446)     $(6,499,682)
                                 =======     =======        =========
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>
[FN]
    See Accompanying Notes to Consolidated Financial Statements
                                                                   
                                                      PAGE 16 OF 39
<PAGE>
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
               Years Ended August 31, 1996 and 1995
                                 
<TABLE>
<CAPTION>
                                                                                             Deficit
                                                                                           Accumulated
                                 Preferred Stock         Common Stock        Additional    During the
                                -----------------     ------------------      Paid-in      Development
                                Shares     Amount     Shares      Amount      Capital         Stage
                                ------     ------     ------      ------      -------      -----------
<S>                          <C>          <C>      <C>          <C>        <C>           <C>
Balance at August 31, 1994    2,032,51 3   $2,033   78,439,763   $261,584   $23,494,779   $(5,528,541)

Retirement of note payable 
  with a related party in
  exchange for a profits 
  interest in the Water
  Commercialization
  Agreement (Notes 4 and 7)          --        --           --         --       120,782            --
Net loss                             --        --           --         --            --    (  515,446)
                              ---------     -----   ----------    -------    ----------     --------- 
Balance at August 31, 1995    2,032,513     2,033   78,439,763    261,584    23,615,561    (6,043,987)
Warrants issued (Notes 4 
  and 6)                                                                         18,000                                 
Net loss                             --        --           --         --            --    (  455,695)
                              ---------     -----   ----------    -------    ----------     ---------
Balance at August 31, 1996    2,032,513    $2,033   78,439,763   $261,584   $23,633,561   $(6,499,682)
                              =========     =====   ==========    =======    ==========     =========

</TABLE>
[FN]
    See Accompanying Notes to Consolidated Financial Statements
<PAGE>
                                                                 PAGE 17 OF 39
                                 
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
     Cumulative from September 1, 1986 through August 31, 1996
                            (CONTINUED)
                                 
<TABLE>
<CAPTION>
                                                                                              Deficit
                                                                                            Accumulated
                                     Preferred Stock      Common 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 premium                  --      --           --         --    (   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 18 OF 39
<PAGE>

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
     Cumulative from September 1, 1986 through August 31, 1996
                            (CONTINUED)
                                 
                                 
<TABLE>
<CAPTION>
                                                                                                    Deficit
                                                                                                  Accumulated
                                         Preferred Stock         Common 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:
  Retirement of note payable
   with a related party in
   exchange for a profits 
   interest in the Water
Commercialization Agreement
   (Notes 4 and 7)                            --       --           --         --       120,782            --
  Net loss                                    --       --           --         --            --    (  515,446)
Fiscal year 1996 transactions:
  Warrants issued (Notes 4 and 6)                                                        18,000              
  Net loss                                    --       --           --         --            --    (  455,695)
                                       ---------    -----   ----------    -------    ----------     ---------
Balance at August 31, 1996             2,032,513   $2,033   78,439,763   $261,584   $23,633,561   $(6,499,682)
                                       =========    =====   ==========    =======    ==========     =========
</TABLE>
[FN]
    See Accompanying Notes to Consolidated Financial Statements
                                 
                                                      PAGE 19 OF 39
<PAGE>
                                 
               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
                                      1996          1995        Aug.31, 1996
                                      ----          ----        ------------
<S>                               <C>          <C>              <C>
Cash flows from operating
 activities:
  Net loss                         $(455,695)   $(  515,446)     $(6,499,682)
  Adjustments to reconcile
   net loss to net cash used
   in operating activities:
    Depreciation and
     amortization                      3,253          4,900           31,538
    Amortization of debt
     issuance costs                       --          4,600           23,000
    Gain/(loss) on sale of
     marketable securities                --          3,611       (   24,809)
    Accretion of discount 
     on long-term debt                    --         11,749           69,630
    Common shares issued as
     additional interest
     expense                              --             --           25,000
    Extraordinary gain on
     extinguishment of debt         ( 48,228)    (    4,884)      (  559,651)
    Loss on abandonment of
     option on water rights           31,997             --          781,997
    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             ( 18,645)     (    3,327)     (   21,972)
     Other                                --              --      (    1,065)
     Changes in operating assets
       and liabilities:
        Prepaid expenses and
         other current assets          5,173      (   11,530)     (    5,914)
        Accounts payable and
         other non-current
         liabilities                (  6,654)         62,836         429,291
        Accrued interest             174,523         188,927       1,592,642
                                     -------       ---------       ---------
         Net cash used in     
          operating activities     $(314,276)    $(  258,564)    $(3,451,552)
                                     -------       ---------       ---------
                                 
                                  (continued)
</TABLE>
                                                      PAGE 20 OF 39
<PAGE>

               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 tp
                                        1996           1995      Aug.31, 1996
                                        ----           ----      ------------
<S>                                <C>           <C>            <C>
Cash flows from investing
 activities:
   Investments in water rights      $ (166,596)   $(  138,232)   $(2,352,224)
   Purchase of marketable
     securities                             --             --     (2,000,000)
   Proceeds from sale of
     marketable securities                  --      1,278,289      2,024,809
   Increase in note receivable        (113,310)    (  116,000)    (  229,310)
   Purchase of equipment              (  2,365)    (      678)    (   17,237)
   Increase in other assets                 --             --     (  106,595)
                                       -------      ---------      ---------
     Net cash provided by
      (used in) investing
      activities                      (282,271)     1,023,379     (2,680,557)
                                       -------      ---------      ---------
Cash flows from financing
 activities:
  Proceeds from issuance
   of debt                                  --             --      2,677,629
  Repayments of debt                  (142,500)      ( 21,453)    (1,167,190)
  Proceeds from sale of
   common stock                             --             --      2,900,000
  Proceeds from sale of
   Series A convertible
   Preferred stock                          --             --      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                       (142,500)      ( 21,453)     6,255,439
                                       -------        -------      ---------  
    Net increase (decrease)
     in cash and cash
     equivalents                      (739,047)       743,362        123,330

    Cash and cash equivalents
     beginning of period               865,803        122,441          3,426
                                       -------        -------      ---------
    Cash and cash equivalents
     end of period                   $ 126,756      $ 865,803     $  126,756
                                       =======        =======      =========    
</TABLE>
[FN]
    See Accompanying Notes to Consolidated Financial Statements
                                 
                                                      PAGE 21 OF 39
<PAGE>

               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 
                  August 31, 1996, 1995, and 1994

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

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 wastewater 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, 1996 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  area  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.   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.

   During  its  development  stage,  the  Company  has  funded  the
acquisition  of  certain water rights and its operating  activities
primarily  through  equity  and  other  financing  agreements  with
investors  with  an  interest  in  the  wholesale  municipal  water
development  business.   These financing  agreements  have  enabled
investors  to participate in the future revenues derived  from  the
sale  of the Company's water rights.  The Company believes that  at
August  31,  1996  the Company has sufficient working  capital  and
available  credit  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 participating 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.  All inter-company balances and transactions have been
eliminated.

     Cash equivalents
     ----------------
   For  purposes  of  the statement of cash flows,  cash  and  cash
equivalents  include  all highly liquid debt  instruments  with  an
original maturity of three months or less.
                                 
                                                      PAGE 22 OF 39
<PAGE>
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - ORGANIZATION AND BUSINESS, BASIS OF PRESENTATION AND
- -------------------------------------------------------------
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)
- --------------------------------------------------------

     Use 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
     ---------------------
  The Company classifies its investment in marketable securities as
available-for-sale securities.  Unrealized holding gains and losses
are  recorded  as  a  separate component of  stockholders'  equity.
Realized  gains  and  losses  are  recorded  in  the  statement  of
operations.

     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  Company's  investment  in the  Rangeview  water  rights  is
recorded  at cost at August 31, 1996.  Pursuant to the terms of the
Comprehensive Amendment Agreement ("CAA")  entered into  in  August
1996 certain investors in the Rangeview project have the  right  to
receive the first approximately $31,807,000  from the proceeds of a 
sale  or  other  disposition  of  the Rangeview  water rights.  The
consideration  received   from  the investors  for  this  right  to 
participate in the proceeds has been reflected in the  accompanying 
consolidated balance sheet as participating interest in the Rangeview 
water rights.

  Prior to the acquisition of the water rights in 1996, the Company 
accounted for its investment in the Rangeview Water Commercialization
Agreement as if it were a joint venture between the Company and the
other investors in the Rangeview Project.  At August 31,  1995  the
interests attributable to the other investors in the the  Rangeview
WCA reflected a minority interest in the accompanying  consolidated
financial statements.

  In fiscal 1996 the Company adopted the provisions of Statement of
Financial Accounting Standard No. 121  ("SFAS 121"),    "Accounting
for  the Impairment of Long Lived Assets and for Long-Lived  Assets
To  Be  Disposed Of".  SFAS  121  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 periodically assesses the feasibility,
marketability and anticipated future cash flows from the sale of it
water rights.  Based on this assessment,  the Company believes that 
there is no impairment in  the carrying value of the its investment
in  water rights  as  reflected  on the balance sheet at August 31,
1996 and therefor,  the  adoption  of SFAS 121  had  no  effect  on
the Company's financial statements.

     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.
Convertible  preferred stock and common stock options and  warrants
have  been excluded from the calculation of loss per share as their
effect is anti-dilutive.

                                                      PAGE 23 OF 39
<PAGE>
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - ORGANIZATION AND BUSINESS, BASIS OF PRESENTATION AND
- -------------------------------------------------------------
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)
- --------------------------------------------------------

     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
1996 presentation.

NOTE 2 - RANGEVIEW WATER RIGHTS
- -------------------------------

   In  November  and December of 1990, Inco Securities  Corporation,
entered into an agreement with the Rangeview Metropolitan  District
(the  "District") to purchase 10,000 acre feet  of water rights and  
entered  into  a  joint  Water  Rights  Commercialization Agreement 
("Rangeview WCA") with the Company to jointly develop and market such 
water rights.  From November 1990 through August  1995, the Company 
made payments to the District totaling $1,075,000 for various purchase
options.  In addition, the Company  purchased a right of first refusal
to 40 acres of real property for $201,000. The   Company  also made 
payments to certain District  bond  holders totaling  approximately
$3,700,000, purchasing approximately $9,730,000  of District Bonds. 
All of the amounts paid were capitalized as the cost of the Company's 
investment in the Rangeview WCA.

  In  addition  to  the  payments   described  above,  the  Company
capitalized  certain  legal  and   other   costs  relating  to  the  
acquisition  of  the Rangeview  water rights totaling $6,932,433 in 
1996, $97,859 in 1995 and $782,121 in years prior.

   During  the  period  the  Company sold rights  to  investors  to
participate  in  the  Company's share  of  the  proceeds  from  the
Rangeview  WCA  ("Profit's Interests")  in  order  to  finance  the
Company's  investment in the Rangeview WCA.   In,  connection  with
these transactions the Company transferred approximately $5,778,000
of District Bonds to certain of the investors.

   In  October  1994, the Company joined in a lawsuit initiated  by
others,  including the District, brought in the District  Court  of
the City and County of Denver, Colorado, against the Colorado State
Board  of  Land  Commissioners (the "State Land Board")  seeking  a
declaratory judgment affirming that the lease, as amended, from the
State Land Board to the District was valid and enforceable.

   In  April  of  1996,  the parties to the  lawsuit  agreed  to  a
settlement  (the  "Settlement").  The  Settlement  was  subject  to
obtaining a final non-appealable order of the trial court approving
the Settlement.  The trial court order was signed June 14, 1996 and
became final and non-appealable on July 29, 1996.

   In  connection with the Settlement, the Company entered  into  a
water  privatization agreement with the State of Colorado  and  the
District.  The water privatization agreement enabled the Company to
acquire ownership to a total gross volume of 1,165,000 acre feet of
ground  water  (approximately 11,650 acre feet per  year),  and  an
option  to substitute 1,650 acre feet of surface water in  exchange
for  a total gross volume of 165,000 acre feet of ground water, and
the   use  of  surface  reservoir  storage  capacity  (collectively
referred to as the "Export Water Rights").

                                                      PAGE 24 OF 39
<PAGE>
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 
NOTE 2 - RANGEVIEW WATER RIGHTS -(continued)
- --------------------------------------------

  In conjunction with the Settlement, the Company also entered into
an  85 year Service Agreement with the District to design, finance,
construct,  operate, and maintain the District's  water  system  to
provide  water  service to customers within the  District's  24,000
acre  Service Area.  The District has reserved approximately 14,350
acre  feet  of  water  per  year, together with  surface  reservoir
storage  capacity, for the Company's use in providing water service
to  customers within the District's Service Area.  In exchange  for
providing water service to customers within the District's  Service
Area, the Company will receive 95% of the District's water revenues
remaining after payment of royalties to the State Land Board.

   Certain  crossclaims in the lawsuit remain pending  between  the
District  and  the  East Cherry Creek Valley Water  and  Sanitation
District (the "ECCV").  One of ECCV's crossclaims could affect  the
Company in that ECCV asserts that it has the right to first refusal 
to purchase the Export Water. If ECCV were to prevail on this claim,
the Company would be required to sell the Export  Water  Rights  to 
ECCV.  The price for such a  purchase  would  be determined  by the 
court and, consequently, could be more  or  less favorable than the
price the Company could obtain  from  a  third  party.   Management 
does not believe the outcome of the remaining crossclaim will  have 
a material adverse effect on  the  financial condition, results  of 
operations or cash flows of the Company.

   In  connection with the Settlement of the lawsuit,  the  Company
negotiated  agreements  with  the  District's  bond  holders,   not
previously  investors  with the Company,  to  acquire  all  of  the
remaining District Bonds totaling $15,184,000 by granting the  bond
holders a senior, secured interest in the proceeds from the sale of
the Export Water Rights (referred to as a "Participating Interest")
aggregating  $9,110,000, as provided for in the CAA.

   Additionally, the Company negotiated agreements with all of  the
investors in the Rangeview WCA to acquire their WCA Profits Interests 
as well as  all  of  the  Bonds  held by certain of those investors
totaling $5,778,000 in  exchange for Participating Interests in the
CAA.  The Bonds acquired from holders not previously investors with
the Company,  totaling $15,184,000, together with  Bonds  held   by
investors in the Rangeview WCA totaling $5,778,000,  together  with 
bonds held by  the  Company  totaling  $3,700,000  represented  all 
of the District's  outstanding  Bonds  (totaling $24,914,058).  The  
Company conveyed  all  of  the  outstanding  District  Bonds to the 
District in exchange for title to the Export Water Rights.

   The  estimated fair value of the $15,184,000 of Bonds  purchased
($6,770,000) has been recorded as an increase in the  cost  of  the
Rangeview  water  rights  and  an  increase  in  the  Participating
Interests in the Rangeview water rights.

  The Participating Interests in the CAA,  in the  aggregate,  have
the right to receive the first approximately $31,807,000  from  the 
proceeds of a sale or other disposition of the Export Water Rights.
After  the  distributions  pursuant  to  the CAA, the  Company  has
agreed  to  pay the next $4,000,000  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 the Company's  Series  B
Preferred  Stock.   The Company retains 100%  of  the  proceeds  in
excess  of  $35,807,232 from the sale or other disposition  of  the
Export Water Rights.

NOTE 3 - NOTE RECEIVABLE
- ------------------------

   In  1995, the Company extended a line of credit to the District.
The  loan  provides for borrowings of up to $250,000, is unsecured,
bears  interest  based on the prevailing prime rate  plus  2%  and,
matures  on  December 31, 1996.  The balance of the note receivable
at August 31, 1996 was $251,282, including accrued interest.  Based
on discussions with the District, repayment of the note
is not expected to occur at its maturity date of December 31, 1996.
Because  of the revenue sources available to it, and its  operating
expense history, the

                                                      PAGE 25 OF 39
<PAGE>
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 - NOTE RECEIVABLE - (continued)
- --------------------------------------

Company believes the District will be able to repay the note within
a  period of one to two years after its due date.  Accordingly, the
note has been classified as non-current.

NOTE 4 - LONG-TERM DEBT
- -----------------------

   Long-term debt at August 31, 1996 and 1995 is comprised  of  the
following:
   
                                                        1996         1995
                                                        ----         ----
Note payable, to related party; due
  September 1997; non-interest bearing,
  unsecured                                        $    26,542   $    26,542
Notes payable, including accrued interest, to
  President and majority stockholder; due October
  1997; interest at 8.36% to 9.01%; unsecured          359,421       338,060
Notes payable, including accrued interest,
  to related party; due October, 1997;
  interest at the prime rate plus 3%; secured
  by shares of the Company's common stock owned
  by the President and majority stockholder          1,758,138     1,649,680
Notes payable, including accrued interest,
  to a related party corporation; due October 2000;
  interest ranging from 7.18% to 8.04%; unsecured      606,210       574,014
Notes payable, including accrued interest; due
  October 1995; interest at 8%                              --       185,460
Notes payable to two corporations; due
  February 1998; secured by 3,800 acre feet of
  Paradise water rights                                     --       300,000
                                                     ---------     ---------
     Total                                           2,750,311     3,073,756
Less current maturities of long term debt                   --    (  185,460)
                                                     ---------     ---------
Long-term debt, less current maturities            $ 2,750,311   $ 2,888,296
                                                     =========     =========

Aggregate maturities of long-term debt are as follows:

     Year Ending August 31,          Amount
     ----------------------          ------

          1998                     2,144,101
          2000                       606,210
                                   ---------
            Total                $ 2,750,311
                                   =========

   In  August 1996, the Company entered into a loan agreement  with
six related party investors.  The loan is for $300,000, is unsecured,
bears interest based on the prime rate plus 2%, is payable in equal
quarterly installments  through  August  30,  1997.   The agreement 
provides that  the  Company can extend  the  due date of any of the
four quarterly installment to August 30, 2002 by issuing additional 
warrants (see Note 6).   The  funds  were  advanced  to the Company 
subsequent to the year end.  In connection with the loan agreement, 
the Company issued warrants  to purchase shares  of  the  Company's 
common stock.  The agreement includes a covenant that prohibits the
note from being called  prior to the  expiration  of  the  warrants 
issued in conjunction with the note.

   In July 1996 the Company entered into an agreement  with the two
corporations  holding  the  notes payable  due  February  1998,  to
can cancel the notes and their security interest in the the Paradise
water rights in exchange for assignment of a participation interest 
in the Rangeview water rights.

  In January 1996, the Company reached an agreement with a creditor
to  retire a note payable, totaling $190,728 with accrued interest,
for  a  payment of $142,500.  The difference between the  principal
balance  of  the  note and the amount paid to retire  the  debt  of
$48,228  has  been  reflected  as  an  extraordinary  gain  in  the
consolidated statement of operations for the year ended August  31,
1996.

                                                      PAGE 26 OF 39
<PAGE>
                PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4 - LONG-TERM DEBT - (continued)
- ------------------------------------

   During  fiscal year 1996, the Company reached agreement  with  a
related party note holder to defer payment of principal and accrued
interest  payable  on  certain notes totaling $606,210  to  October
2000.

   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 7, during August 1995 the Company  entered
into  an agreement to retire a note payable to the Chairman of  the
Company.   In  return  for cancellation of the note,  the  Chairman
accepted payment of $21,453 and the assignment, by the Company,  of
a $150,000 Profits Interest in the Rangeview WCA.

   As of August 31, 1996, 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.

NOTE 5 - OTHER NON-CURRENT 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 in 1995 are considered extinguished and  have
been  reflected  as  an  extraordinary  item  in  the  accompanying
consolidated  statements of operations.  At  August  31,  1996  the
Company  owes  approximately $127,000 to creditors for  obligations
incurred  prior to the Company's suspension of operations in  1985,
for which amounts are reflected as other non-current liabilities in
the accompanying balance sheet.

NOTE 6 - STOCKHOLDERS' EQUITY
- -----------------------------

     Preferred Stock
     ---------------
   On  May 25, 1994, the Company sold 1,600,000 shares of Series  A
Convertible Preferred Stock $.001 par value of $1.00 per share  for
total  proceeds  of  $1,600,000.   The  holders  of  the  Series  A
Convertible  Preferred Stock are entitled to be receive a  dividend
equal to $2.00 per share represented by a PArticipation Interest in
the CAA.  The Series A Preferred Stock is convertible into 4 shares 
of Common Stock at the election of the Company or  the  holders  of
the Preferred Stock.

   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.  On August 31,  1994,
the  Company  issued  432,513 shares of Series B  Preferred  Stock,
$.001 par value, to a related party corporation, in satisfaction of
the payable for these charges of $432,513. 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 proceeds from a disposition  of
the Rangeview water rights after the Participating Interests in the
CAA  and  the  divided  obligation  on  the  Series  A  Convertible
Preferred Stock have been satisfied.

                                                      PAGE 27 OF 39
<PAGE>
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 
NOTE 6 - STOCKHOLDERS' EQUITY - (continued)
- -------------------------------------------

     Stock Options
     -------------
   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  an  option  to
purchase   4,000,000  and  1,000,000  shares   of   common   stock,
respectively,  under such Plan at an exercise  price  of  $.25  per
share.   On  March 12, 1996 the Company extended the terms  of  all
such  options.   Also, on March 12, 1996, the Company  granted  Mr.
Mark  Harding options to purchase 3,000,000 shares of common  stock
at  an  exercise price of $.25 per share, 2,000,000 of  which  were
immediately  exercisable, with the remaining 1,000,000  vesting  in
annual increments of 250,000 shares beginning March 12, 1997

   During the years ended August 31, 1996 and 1995, no options were
exercised.

     Warrants
     --------
   In  connection with a loan agreement described in  note  4,  the
Company issued warrants to purchase 600,000 shares of the Company's
common  stock  at $.25 per share.  The warrants expire  August  30,
2002.   The  loan  agreement  includes a  provision  entitling  the
Company to extend the due date of any of the installments to August
30, 2002 by issuing additional warrants to purchase common stock at
$.25  per  share.  The number of warrants to be issued is equal  to
150% of the principal amount due plus accrued interest,  divided by 
$.25.  The estimated  fair value of the warrants issued  of $18,000  
has been capitalized and is being  amortized  to  expense  over the 
term of the note.

   The  Company issued warrants between 1990 and 1992  to  purchase
21,980,000  shares  of the Company's stock at $.25  per  share,  in
connection with the WCA.

  During the years ended August 31, 1996 and 1995, no warrants were
exercised.

NOTE 7 - RELATED PARTY TRANSACTIONS
- -----------------------------------

   In August 1995 the Company and its Chairman reached an agreement
to  retire  a  note  payable  to  the  Chairman  totaling  $217,235
including  accrued interest.  In consideration for cancellation  of
the  note,  the  Company agreed to pay $21,453 in cash  and  assign
$150,000  of its  profit participation interest in the 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 interests in Rangeview WCA and additional 
paid-in capital of $75,000 and $120,782, respectively.

NOTE 8 - 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, 1996 and 1995 are presented below.
                                               1996           1995
                                               ----           ----
     Deferred tax assets:
       Net operating loss carryforwards    $ 1,580,000    $ 1,449,000
       Less valuation allowance             (1,580,000)    (1,449,000)
                                             ---------      ---------
       Net deferred tax asset              $        --    $        --
                                             =========      =========

   The  valuation allowance for deferred tax assets as of September
1,  1996  was  $1,580,000.  The net change in the  total  valuation
allowance  for  the year ended August 31, 1996 was an  increase  of
$131,000.

    At  August  31,  1996,  the  Company  has  net  operating  loss
carryforwards  for  federal income tax purposes  of   approximately
$4,061,000  which  are available to offset future  federal  taxable
income, if any, through 2011.

                                                      PAGE 28 OF 39
<PAGE>
               PURE CYCLE CORPORATION AND SUBSIDIARY
                 (A DEVELOPMENT STAGE ENTERPRISE)
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  9 - SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING
- -------------------------------------------------------------------
ACTIVITIES
- ----------
                                                     Years ended August 31
                                                   -------------------------
                                                      1996            1995

Debt canceled in exchange for a Participating
 Interest in the Rangeview CAA                   $   300,000        $     --
Debt canceled in exchange for a Profits
 Interest in the Rangeview WCA                            --         120,782
Rangeview Metropolitan District Bonds
 purchased in exchange for Participating
 Interests in the Rangeview water rights           6,770,000              --

  No cash was paid for interest in 1996 or 1995.
                                 
                                                               PAGE 29 OF 39
<PAGE>
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; with Section 16(a) Beneficial Ownership Reporting
      Compliance

  The following are the officers and directors of the Company as of
August 31, 1996:

          Name                 Age      Position(s) with the Company
          ----                 ---      ----------------------------
 
  Margaret  S.  Hansson . . .   72      Director,  Chairman, Vice President
  Fletcher L. Byrom . . . . .   78      Director
  Thomas  P.  Clark . . . . .   60      Director, President, Treasurer
  George M. Middlemas . . . .   45      Director
  Richard L. Guido  . . . . .   55      Director
  Mark  W.  Harding  .  . . .   33      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.

                                                      PAGE 30 OF 39
<PAGE>
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
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.

RICHARD L. GUIDO
  Mr. Guido has been a Director of the Company since July 1996. Mr.
Guido  is  the  Associate General Counsel  for  Inco,  Limited  and
President and Chief Legal Officer of Inco United States, Inc.   Mr.
Guido  is on the Board of Governors, Foreign Policy Association,  a
Director  on  the American-Indonesia Chamber of Commerce,  and  the
Canada-United States Law Institute.  Mr. Guido received a  Bachelor
of  Science  degree  from the United States Air  Force  Academy,  a
Master  of  Arts degree from Georgetown University,  and  a  Jurist
Doctorate degree from the Catholic University of America.

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

Section 16(a) Beneficial Ownership Reporting Compliance

   The  Company's directors and executive officers and persons  who
are  beneficial  owners of more than 10% of  the  Company's  Common
Stock   are  required  to  file  reports  of  their  holdings   and
transactions  in  Common  Stock with the  Securities  and  Exchange
Commission and furnish the Company with such reports.  Based solely
upon  its  review  of the copies the Company has received  or  upon
written  representations from these persons, the  Company  believes
that,  as  of  November  27, 1996, all of the Company's  directors,
executive officers, and 10% beneficial owners had complied with the
applicable Section 16 (a) filing requirements.

Item 10. Executive Compensation

                      Annual Compensation
               ---------------------------------
                                       Other
Name                                   Annual
and                                    Compen-
Principal      Fiscal   Salary  Bonus  sation
Position        Year     ($)     ($)    ($)
- ------------------------------------------------
Thomas P. Clark
Pres./CEO       1996   60,000    0      0
                1995   60,000    0      0
                1994   80,000    0      0


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

                                                      PAGE 31 OF 39
<PAGE>
Item 11.   Security Ownership of Certain Beneficial Owners and
Management

   The  following table sets forth, as  of  December 6,  1996,  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 each such class  of  stock,  by  each
director  of  the  Company,  each  executive  officer  and  by  all
directors  and executive 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 of   Number of
                                     of Common   Percent of  Series A    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                      27,264,854  34.8% (9)                346,000   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                                    (11)

Richard L. Guido                              0     0% (9)
One New York Plaza
New York, NY  10004

Margaret S. Hansson                   7,746,000   9.0% (2)
2220 Norwood Avenue                                    (9)
Boulder, Colorado 80304                               (10)

Fletcher L. Byrom                     7,100,000   8.3% (3)
P.O. Box 1055                                          (9)
Carefree, AZ  85377                                   (10)

Mark W. Harding                       6,210,000   7.4% (4)
5650 York Street, Commerce
City, Colorado 80022

INCO Securities Corporation           4,700,000   5.7% (5)
One New York Plaza                                     (9)
New York, New York  10004

Apex Investment Fund II L.P.         13,020,238  14.9% (6)    408,000            25.5%
233 S. Wacker Drive,                                  (10)
Suite 9600                                            (11)
Chicago, Illinois  60606                              (13)

Environmental Venture                 5,240,972   6.5% (7)
Fund, L.P.                                            (10)
233 S. Wacker Drive, Suite 9600                       (11)
Chicago, Illinois  60606

Environmental Private Equity          5,054,166   6.2%(13)    600,000            37.5%
Fund II, L.P.                                         (16)
233 S. Wacker Drive, Suite 9600
Chicago, Illinois  60606

The Productivity                      3,966,624   5.0% (8)
Fund II, L.P.                                         (10)
233 S. Wacker Drive, Suite 9600                       (11)
Chicago, Illinois  60606

Proactive Partners L.P.               2,250,000   2.8%(13)    500,000            31.3%
50 Osgood Place, Penthouse
San Francisco, California 94133

</TABLE>
                                                      PAGE 32 OF 39
<PAGE>
<TABLE>
<CAPTION>
                                      Number                  Number of  Number of
                                    of Common   Percent of    Series A   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>    
LC Holdings, Inc.                                                         432,513   100.0%
5650 York Street,
Commerce City, Colorado

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

All Officers and Directors           49,320,854 49.4% (12)
as a group (6 persons)

</TABLE>

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

(2)  Includes  7,500,000 shares purchasable by  Ms.  Hansson  under
currently exercisable options.

(3)   Includes  3,000,000  shares  purchasable  under  a  currently
exercisable option by MICASU Aluminum, LLC which Mr. Byrom controls
as  a  manager and member and 4,000,000 shares purchasable under  a
currently exercisable option by MICASU Corporation which Mr.  Byrom
controls  as  President, Chief Executive Officer,  and  controlling
shareholder.

(4)  Includes 6,000,000 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 7,188,230 shares purchasable by Apex Investment  Fund
II, L.P. ("Apex") under a currently exercisable warrants.

(7)  Includes 2,160,972 shares purchasable by Environmental Venture
Fund, L.P. ("EVFund") under a currently exercisable warrants.

(8)  Includes 1,446,632 shares purchasable by Productivity Fund II,
L.P. ("PFund") under currently exercisable warrants.

(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 33 OF 39
<PAGE>
   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 27,282,000 shares of Common Stock,  or
29.2%  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 13,020,238 shares of Common Stock, or
14.9%  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 14,020,238 shares of Common Stock, or 15.9% 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 9,020,790 shares of Common Stock, or 11% 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
5,240,972  shares  of Common Stock, or 6.5%  of  such  shares.   By
reason  of  AEC's and SZG's status as ultimate general partners  of
EPFund,  AEC,  SZG and their and their controlling persons  may  be
deemed to be the indirect beneficial owners of 5,054,166 shares  of
Common  Stock,  or  6.2%  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 10,295,138 shares of Common Stock, or 12.4%  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  10,295,138
shares of Common Stock, or 12.4% 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  21,500,000  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 Convertible Preferred Stock which
can convert to 2,000,0000 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 34 OF 39
<PAGE>
(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.

(16)   Includes  54,166  shares purchasable  by  the  Environmental
Private Equity Fund under a currently exercisable warrant.

(17)   Includes  250,000 shares purchasable by Proactive  Partners,
L.P. under a currently exercisable warrant.

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,
1996,  accrued interest on the Notes totaled $118,592.   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.   In  connection  with  the  Settlement  Agreement,  LCH
consented to be paid its $4,000,000 profits interest from the  sale
or  other disposition of the Export Water subsequent to payment  of
$31,808,732 owed under the CAA. 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.

   During fiscal year ended August 31, 1996, the Company reached an
agreement with Inco Securities Corporation ("ISC") to defer payment
of  the  principal amount of two notes, plus interest until October
1,  2000, totaling $606,210.  No additional consideration is due to
ISC for the deferral.

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

               (a)       Exhibits

               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. Incorporated  by
               reference  from  Proxy  Statement  for  the   Annual
               Meeting held April 22, 1988.

                                                      PAGE 35 OF 39
<PAGE>
               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  Form  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.

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

               4.2    Specimen   Stock  Certificate   -   Rangeview
               Development  Corp.  Incorporated by  reference  from
               Annual Report on Form 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.**

               10(d).2    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).3   Investment Agreement, dated September  23,
               1991,  by  and among Alan C. Stormo, D.W. Pettyjohn,
               and the Company.**

               10(d).4   Investment Agreement, dated September  30,
               1991,  by and between Beverly A. Beardslee  and  the
               Company. **

               10(d).5   Investment Agreement, dated September  30,
               1991,  by  and among Bradley Kent Beardslee,  Robert
               Douglas Beardslee and the Company. **

               10(d).6    Investment Agreement, dated November  20,
               1991,   between   the   Company  and   International
               Properties, Inc. and letter amendment dated November
               26, 1991. **

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

               10(d).8    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. ***

                                                      PAGE 36 OF 39
<PAGE>
               10(e).2    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).3   Amendment Agreement No. 2 To Water  Rights
               Commercialization Agreement, dated August  12,  1992
               by  and  among Inco Securities Corporation  and  the
               Company.  ***

               10(f).1   Agreement to defer payment of notes, dated
               August  28, 1992, by and between LCH, Inc.  and  the
               Company. ****

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

               10(h).1    Settlement Agreement and Mutual  release,
               dated  April  11,  1996, by and among  the  Colorado
               State   Board  of  Land  Commissioners  (the   "Land
               Board"),     Rangeview     Metropolitan     District
               ("District"),    the   Company,   INCO    Securities
               Corporation  ("ISC"),  and  Apex  Fund   II,   L.P.,
               Landmark   Water   Partners  II,   L.P.,   Proactive
               Partners,  L.P., Warwick Partners,  L.P.,  and  D.W.
               Pettyjohn (collectively the "Bondholders"), and OAR,
               Incorporated  ("OAR"), Willard  G.  Owens  and  H.F.
               Riebesell,  Jr.,  (collectively  the  "Owens   Group
               Bondholders"). ******

               10(h).2Service Agreement, dated April 19, 1996, by
               and between the Company, and the District. ******

               10(h).3Agreement for Sale of Export Water, dated
               April 11, 1996, by and between the Company, and the
               District. ******

               10(h).4Amended and Restated Option and Purchase
               Agreement, dated April 11, 1996, by and among OAR,
               the Company, and ISC. ******

               10(h).5Amended and Restated Option and Purchase
               Agreement, dated April 11, 1996, by and among the
               Land Board, Riebesell, the Company, and ISC. ******

               10(h).6Second Amended and Restated Closing Escrow
               Instructions -- Willard Owens Transaction dated
               April 11, 1996, by and among OAR, the Company, the
               Land Board, H.F. Riebesell, Jr., and Colorado
               National Bank. ******

                                                      PAGE 37 OF 39
<PAGE>
               10(h).7Comprehensive Amendment Agreement No. 1,
               dated April 11, 1996, by and among ISC, the Company,
               the Bondholders, Gregory M. Morey, Newell Augur,
               Jr., Bill Peterson, Stuart Sundlun, Alan C. Stormo,
               Beverlee A. Beardslee, Bradley Kent Beardslee,
               Robert Douglas Beardslee, Asra Corporation,
               International Properties, Inc., and the Land Board.
               ******

     27        Financial Data Schedule - filed herewith.


*     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-KSB
      for fiscal year ended August 31, 1995.

******Incorporated by reference from Quarterly Report on  Form  10-
      QSB for the quarterly period ended May 31, 1996.
      
(b)       The  Company has not filed any reports on form 8-K during
      the last quarter of fiscal 1996.

                                                      PAGE 38 OF 39
<PAGE>
Signatures

   In  accordance with Section 13 or 15(d) of the Exchange Act, the
Registrant has 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 26, 1996



   In accordance with the Exchange Act, 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, Vice         November 26, 1996
Margaret S. Hansson        President, Director


/s/ Thomas P. Clark        President, Treasurer,  November 26, 1996
Thomas P. Clark            Director


/s/ Mark W. Harding        Principal Financial    November 26, 1996
Mark W. Harding            Officer, Secretary


/s/ Fletcher L. Byrom      Director               November 26, 1996
Fletcher L. Byrom


/s/ George M. Middlemas    Director               November 26, 1996
George M. Middlemas


/s/ Richard L. Guido       Director               November 26, 1996
Richard L. Guido


/s/   Michael   S.  Mehrtens                            Controller,
Principal November 22, 1996
Michael S. Mehrtens        Accounting Officer

                                                      PAGE 39 OF 39



<TABLE> <S> <C>

<ARTICLE>                5
<LEGEND>
THIS DOCUMENT CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE COMPAY'S 10-KSB DATED AUGUST 31, 1996 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                               <C>
<PERIOD-TYPE>                           12-MOS
<FISCAL-YEAR-END>                  AUG-31-1996
<PERIOD-END>                       AUG-31-1996
<CASH>                                 126,756
<SECURITIES>                             3,429
<RECEIVABLES>                                0
<ALLOWANCES>                                 0
<INVENTORY>                                  0
<CURRENT-ASSETS>                       141,049
<PP&E>                                  17,238
<DEPRECIATION>                          12,083
<TOTAL-ASSETS>                      18,693,329
<CURRENT-LIABILITIES>                   53,796
<BONDS>                                      0
<COMMON>                               261,584
                        0
                              2,033
<OTHER-SE>                           4,407,507
<TOTAL-LIABILITY-AND-EQUITY>        18,693,329
<SALES>                                      0
<TOTAL-REVENUES>                             0
<CGS>                                        0
<TOTAL-COSTS>                          337,831
<OTHER-EXPENSES>                             0
<LOSS-PROVISION>                             0
<INTEREST-EXPENSE>                     174,523
<INCOME-PRETAX>                       (503,923)
<INCOME-TAX>                                 0
<INCOME-CONTINUING>                   (503,923)
<DISCONTINUED>                               0
<EXTRAORDINARY>                         48,228
<CHANGES>                                    0
<NET-INCOME>                          (455,695)
<EPS-PRIMARY>                            (0.01)
<EPS-DILUTED>                                0

        

</TABLE>


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