PURE CYCLE CORP
10KSB, 1997-11-26
REFRIGERATION & SERVICE INDUSTRY MACHINERY
Previous: FIDELITY MONEY MARKET TRUST, 24F-2NT, 1997-11-26
Next: FIDELITY GOVERNMENT SECURITIES FUND, NSAR-B, 1997-11-26



                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549
                                 
                                 
                            Form 10-KSB
                                 
                                 
            ANNUAL REPORT UNDER SECTION 13 OR 15 (D) OF
                THE SECURITIES EXCHANGE ACT OF 1934
                                 
             For the fiscal year ended August 31, 1997

                  Commission File Number   0-8814
                                 
                                 
                      PURE CYCLE CORPORATION
      (Exact name of registrant as specified in its charter)
                                 
                 Delaware                          84-0705083
                      (State of incorporation)  (I.R.S. Employer
                                                  Identification No.)

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

          Registrant's telephone number:   (303) 292-3456
                                 
                                                  Name of each
exchange
Securities registered under Section 12(b)of the Exchange Act:
Title of Class on which registered
                                             None
None
                                 

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]

Aggregate  market  value of voting stock held  by  non-affiliates:
$14,903,554 (based upon the average bid and asked price on the OTC
Bulletin Board on November 24, 1997)

Number  of shares of Common Stock outstanding, as of November  24,
1997:    78,439,763

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

            Documents incorporated by reference:  None
                                 
                  Index to Pure Cycle Corporation
                 1997 Annual Report on Form 10-KSB


Item                     Part I                   Page

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

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

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

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

                         Part II

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

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

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

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

                         Part III

9.        Directors, Executive Officers, Promoters and
          Control Persons; Section 16 (a) Beneficial
          Ownership Reporting Compliance  . . . . . . . 28

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

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

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

13.       Exhibits and Reports on Form 8-K . . . . . . .33

          Signatures  . .  . . . . . . . . . . . . . . .35

      "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
anticipated permit and start-up dates, environmental risks, and the
results of financing efforts.
                              PART I

Item 1. Description of Business

General

   Pure  Cycle Corporation (the "Company") is primarily engaged  in
the business of (i) acquiring, owning, developing and selling water
and   water   rights,  (ii)  designing,  financing,   constructing,
operating  and  maintaining of water and waste water  systems,  and
(iii)  developing  and  applying of the  Company's  patented  water
recycling  technologies to process waste water  into  pure  potable
drinking  water.  The Company seeks to sell water and water  rights
to  municipalities and other users as well as to  develop,  operate
and  maintain  water  and  waste water systems  serving  water  and
sanitary sewer needs of customers located within its service areas.

   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  (with
an  annual usage right of 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  eighty  five   (85)  year  water  privatization
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 located  2
miles from the greater Denver metropolitan area in growing Arapahoe
County  ("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.

   In January of 1997, the Company entered into an eighty five (85)
year  waste  water  privatization agreement with  the  District  to
design, construct, operate and maintain the District's waste  water
system  to  service the waste water needs of customer's within  the
District's  24,000  acre Service Area (the water  and  waste  water
agreements collectively referred to as the "Service Agreements").

   The  Company's water assets together with its Service Agreements
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 to service the  water
and  waste  water needs of customers within the District's  Service
Area.   The  Company  will  seek  to  utilize  its  patented  water
recycling  technologies to process the return flow  waste  water  /
sewage into pure potable water for reuse applications.

Description of Company Assets

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.

   In  April  1996, as part of a comprehensive settlement agreement
with  the  State of Colorado ("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.
The Company continues to develop and market its Export Water Rights
to  Denver  area  water  providers  in  need  of  additional  water
supplies.

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 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 Agreements

   The  Company  entered  into  an  eighty  five  (85)  year  water
privatization  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.

   In January of 1997, the Company entered into an eighty five (85)
year Waste Water Service Agreement with the District which provides
for the Company to design, finance, construct, operate and maintain
the District's waste water system to provide waste water service to
customers  within  the  District's 24,000 acre  Service  Area.   In
exchange for providing waste water service to customers within  the
District's  Service  Area, the Company will  receive  100%  of  the
District's  waste  water tap fees, and 90% of the District's  waste
water usage fees.

   The  Company  will  supply water and  waste  water  services  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.

   The  development  of the Rangeview Project is divided  into  two
segments:  one segment is the development and distribution  of  the
Export  Water  Rights  to Denver area water providers  in  need  of
additional  water supplies; and the second, is the  development  of
water  and  waste water service to customers within the  District's
24,000  acre Service Area.  During fiscal year 1997, the  Company's
revenues  were  generated  by providing  approximately  11  million
gallons  of water to customers within the District's Service  Area.
Through August 31, 1997, the Company has developed 4 wells together
with  transmission lines to deliver water to customers  within  the
District's  Service Area.  Each water well is capable of  producing
approximately 80 gallons per minute.

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.




Recycling Technology

   The  Company  developed and patented water recycling  technology
which  converts  single-family home waste  water/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 waste water / sewage treatment applications.   The
Company,  through its Waste Water Service Agreement, will  seek  to
apply its water recycling technology to treat municipal waste water
/ sewage into pure potable water for reuse.

Description of Business

  Beginning in fiscal 1987, and continuing through fiscal 1997, the
Company  has  acquired  a  portfolio of  water  rights  (which  are
described  above in the Description of Company's Assets) which  the
Company  seeks to 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  waste  water
systems.  From its initial efforts in the Denver metropolitan area,
the  Company  seeks  to utilize its water rights  and  waste  water
treatment  technologies to privatize other government  owned  water
and  waste  water  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  waste   water   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
waste   water   treatment  for  customers  in  its  Service   Area.
Additionally,  the District is empowered to set rates  and  charges
for  water  and  waste water services.  Pursuant to the  Settlement
Agreements,  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 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).

    Pursuant  to  the  Company's  water  and  waste  water  Service
Agreements,  the  Company will develop, operate  and  maintain  the
District's   water  and  waste  water  systems.  In  exchange   for
developing, operating and maintaining the District's water  system,
the  Company  receives  95% of the water  tap  fee  and  usage  fee
revenues  after  payment of a twelve percent (12%) royalty  to  the
State  Land  Board.   In  exchange for  developing,  operating  and
maintaining the District's waste water system the Company  receives
100%  of  the  District's  waste water tap  fees  and  90%  of  the
District's  waste  water  usage fees.  Portions  of  the  Company's
participation in the water and waste water tap fees and  user  fees
are used to finance the development of facilities needed to furnish
water and waste water service.

   During fiscal 1997, the Company developed 4 wells together  with
transmission  lines and delivered approximately 11 million  gallons
of  water  to  customers within the District's  Service  Area.  The
District does not currently have any waste water customers.

    The   40  largest  municipal  water  providers  in  the  Denver
metropolitan  area deliver approximately 98% 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 waste water
/  sewage  treatment  facilities.  While the  water  supply  market
throughout the Denver metropolitan area is fragmented with over 100
independent providers, the majority of waste water/sewage treatment
is processed by approximately 10 major waste water/sewage treatment
providers.  The majority of Denver area water providers participate
in   the   Metropolitan   Waste  Water  Authority   which   process
approximately 95% of the areas waste water/sewage.

  During fiscal 1996, the Company acquired 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.

   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  districts  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 the facilities to deliver the water 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 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 waste water/sewage processing, and  from
regional  waste water/sewage processors.  The Company is not  aware
of  any  private  companies providing waste water/sewage  treatment
services  in  the  Denver metropolitan area.  The Company  believes
that  it could have a competitive advantage because its waste water
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 waste  water
treatment process can be composted into a high grade fertilizer for
agricultural use.

   If  the Company is successful in selling water, the construction
of  wells,  dams,  pipelines  and storage  facilities  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 waste water and  sewage,  governmental
regulations  concerning  drinking water  quality  and  waste  water
discharge  quality may be applicable.  However, until  the  Company
has  a  contract proposal specifying the quantity and type of waste
water 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.

  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.

   In 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."

   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."

Item 3.   Legal Proceedings

  None.

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, 1997.

                              PART II

Item 5.   Market for Common Equity and Related Stockholder Matters

Markets

  The table below shows for the quarters indicated the high and low
bid  prices  of  the Common stock on the OTC Bulletin  Board.   The
Company's Common stock is traded on the NASDAQ Bulletin Board under
the  trade symbol PCYL.  As of November 24, 1997, there were  4,028
holders of record of the Company's Common stock.

     Calendar  Quarter                  Low            High

     1997      First                    $.22           $.375
               Second                   $.20           $.50
               Third                    $.15           $.37
               Fourth                   $.18           $.26

     1996      First                    $.125          $.1875
               Second                   $.14           $.19
               Third                    $.14           $.4375
Fourth         $.20                     $.34375


   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  1997,  in connection with a loan for  $350,000,  the
Company  issued  warrants  to  purchase  2,100,000  shares  of  the
Company's  Common Stock at $.25 per share to five related  parties,
accredited  investors who have previously invested in the  Company.
The loan is due August 30, 2002.

   Effective  August  30,  1997, the  Company  issued  warrants  to
purchase  330,750 shares of the Company's Common Stock at $.25  per
share  to  six  accredited investors pursuant to the terms  of  six
promissory notes issued in August 1996 which permitted the  Company
to  defer  installments due under the notes 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.


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

Introduction

  Pure Cycle is engaged in the privatization of municipal water and
waste  water 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 two eighty  five  (85)
year  water  and waste water Service Agreements with the  Rangeview
Metropolitan  District  which will enable the  Company  to  provide
water  and waste water service to over 36 square miles of  property
located  in the Denver metropolitan area. The Company continues  to
develop its patented water recycling technologies and, will seek to
integrate  these technologies for processing waste water into  pure
potable  water  for  reuse  as  part of  its  waste  water  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 water supply market.

   The  Company is aggressively pursuing the marketing and sale  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  fiscal  year 1997, the Company designed,  constructed,  and
operated  4  water  wells  together  with  transmission  lines  and
delivered  approximately 11 million gallons of water  to  customers
within  the District's Service Area. The Company continues to  meet
with developers and other parties interested in developing portions
of  the  District's Service Area.  The District's Service  Area  is
primarily undeveloped land situated in the growing Arapahoe County.
Portions of the property are either in negotiation for sale or have
been  sold to private interests who may develop the property.   The
timing of the development of water and waste water facilities  will
depend upon when the property is developed.

  In addition to the Company's Service Area activities, the Company
continues  to meet with Denver area water providers to develop  and
sell the Company's Export Water Rights. Denver area water providers
continue  to experience strong regional growth rates which continue
to  pressure  their  developed  water  supplies.   The  Company  is
marketing  its Export Water Rights to water providers  in  need  of
supplemental water supplies.  Additionally, during fiscal 1997, the
Company  has  presented  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.

   At this time the Company is not able to determine the timing  of
water 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  the
provisions of the CAA, the other investors in the Rangeview project
are to receive the first approximately $31,807,000 from the sale or
other  disposition  of the Export Water Rights.   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.






Results of Operations

   During  fiscal  year 1997, the Company generated  water  service
revenues  of  $96,525.  Water service revenues  were  divided  into
$69,610 from tap fees and $26,915 from usage fees from the sale  of
water to customers within the District's Service Area.  The Company
incurred  approximately $4,000 in operating costs  associated  with
the  water service revenues.  Prior to fiscal 1997, the Company did
not  report  any revenues.  The Company continues to operate  at  a
loss  with  its  operating  capital requirements  funded  primarily
through  debt  and  equity financings and the  sale  of  rights  to
participate  in the proceeds from the sale of the Company's  Export
Water Rights.

  The Company's general and administrative expenses for fiscal 1997
decreased  approximately $47,000 or 14% to $295,000 as compared  to
$338,000  for fiscal 1996, due primarily to a decrease  in  payroll
expenditures.   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 1995,  due  primarily  to  a
decrease in payroll expenditures and facility costs.

   The  Company's net loss for fiscal 1997 decreased  approximately
$103,000  or  22%  as compared to $456,000 for  fiscal  1996.   The
decrease  in  net  loss for fiscal 1997 was due  primarily  to  the
revenues   generated  during  1997  and  the  recognition   of   an
extraordinary  gain from the extinguishment of debt of  $20,765  in
1997.    The   Company's  net  loss  for  fiscal   1996   decreased
approximately  $59,000 or 12% to $456,000 as compared  to  $515,000
for fiscal 1995.  The decrease in the net loss for fiscal 1996 over
fiscal   1995   was  due  primarily  to  the  recognition   of   an
extraordinary  gain from the extinguishment of debt of  $48,228  in
1996 compared to $4,884 recognized in 1995.  Lower interest expense
resulting from lower outstanding debt balances reduced the loss  by
approximately  $37,000 in fiscal 1996, however, this  decrease  was
largely offset by a charge of approximately $32,000 in fiscal  1996
resulting  from  the  expiration of an option to  purchase  certain
water rights.

Liquidity and Capital Resources

   The  Company's working capital at August 31, 1997 was  $329,020.
The  Company  expects to incur additional costs in fiscal  1998  to
expand  water  service to customers within the  District's  Service
Area.   Based  on  budgets  prepared  by  management,  the  Company
believes that its working capital at August 31, 1997 is adequate to
fund its activities through at least fiscal 1998.

   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.

Operating Activities

   During  fiscal  1997,  the Company used  cash  of  approximately
$173,000  in  its operations compared to approximately $314,000  in
fiscal  1996.  Revenue received in fiscal 1997 and a  reduction  in
general and administrative expenses accounted for the reduction  in
cash  used  for  operations  in fiscal  1997.   Based  on  budgeted
operating  costs, it is anticipated that a similar  level  of  cash
will be used in the Company's operations during fiscal 1998.

Investing  Activities

    Cash   used  in  investing  activities  for  fiscal  1997   was
approximately  $233,000.   Costs  of  approximately  $133,000  were
incurred  relating  to  the  Rangeview and  Paradise  water  rights
projects and costs of approximately $100,000 were incurred relating
to  the development of a water system serving customers within  the
District's  Service  Area.  Cash used in  investing  activities  in
fiscal 1996 was approximately $282,000, including costs incurred of
approximately  $166,000  relating to  the  Company's  water  rights
projects  and  approximately $113,000  advanced  to  the  District.
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.

Financing Activities

   In  August 1996, the Company entered into a loan agreement  with
six  related party investors to borrow $300,000.  The proceeds from
the  loan agreement were received in fiscal 1997.  The Company also
entered  into  a  loan  agreement in August of  1997  and  received
$350,000  from  five related party investors.   A  portion  of  the
proceeds under the agreements were attributed to the value  of  the
warrants issued in connection with the loans.


New Accounting Standards

   In  October  of  1995, the Financial Accounting Standards  Board
("FASB")  issued  Statement of Financial Accounting  Standards  No.
123,  "Accounting for Stock-Based Compensation" ("SFAS 123").  This
standard  addresses  the  timing  and  measurement  of  stock-based
compensation expense.  Entities electing to continue to follow  the
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.   The  Company adopted SFAS 123 in the  first  quarter  of
fiscal  1997  and elected to retain the approach  of  APB  25  (the
intrinsic  value method), for recognizing stock-based  compensation
in its consolidated financial statements.  The Company has included
the disclosures required by SFAS 123 in its financial statements.

   In  February  of 1997, the FASB issued Statements  of  Financial
Accounting  Standards  No. 128, Earnings  per  Share  ("SFAS  128")
effective for years ending after December 15, 1997.  Statement  No.
128   specifies  the  computation,  presentation,  and   disclosure
requirements  for  earnings  per share ("EPS")  for  entities  with
publicly held common stock or potential common stock.  The  Company
will  adopt  SFAS 128 in its August 31, 1998 financial  statements.
The  adoption is not expected to have a material effect on the loss
per share of the Company.

   In  June  of  1997,  the  FASB issued  Statements  of  Financial
Accounting Standards No. 130, Reporting Comprehensive Income ("SFAS
130"),  and  No 131, Disclosure About Segment of an Enterprise  and
Related  Information  ("SFAS 131"), effective for  years  beginning
after  December  15,  1997.   SFAS 130  establishes  standards  for
reporting and display of comprehensive income and its components in
a  full  set of general-purpose financial statements.  The  Company
has  not  yet adopted SFAS 130.  The Company will comply  with  the
reporting  and  display  requirements  under  this  statement  when
required.  SFAS 131 establishes standards for reporting information
about  operating  segments and the methods by which  such  segments
were determined.  The Company has not yet adopted SFAS 131.  As the
Company  currently  operates  within  one  industry  segment,   the
reporting of such information is not expected to be significant.
Item 7. Financial Statements


Page

Independent Auditors' Reports                               13
Consolidated Balance Sheets                                 14
Consolidated Statements of Operations                       15
Consolidated Statements of Stockholders' Equity             16
Consolidated Statements of Cash Flows                       17
Notes to Consolidated Financial Statements               18-24




                   Independent Auditors' Report

The Board of Directors
Pure Cycle Corporation:

We  have  audited the accompanying consolidated balance sheets  of  Pure
Cycle Corporation and Subsidary as of August 31, 1997 and 1996, and  the
related consolidated statements of operations, stockholders' equity, and
cash flows for the years then ended.  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  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, 1997 and 1996 and  the
results  of  their operations and their cash flows for  the  years  then
ended, in conformity with generally accepted accounting principles.



                                           KPMG Peat Marwick LLP

Denver, Colorado
October 17, 1997
               PURE CYCLE CORPORATION AND SUBSIDIARY
                    CONSOLIDATED BALANCE SHEETS
                                 

August 31
       ASSETS                               1997          1996

Current assets:
  Cash and cash equivalents             $  370,426   $   126,756
  Marketable securities                      3,429         3,429
  Prepaid expenses and other current
   assets                                    7,830        10,864
                                         ---------     ---------
     Total current assets                  381,685       141,049

Investment in water rights and systems:
  Rangeview water rights (Note 2)       12,920,490    12,788,413
  Paradise water rights                  5,468,041     5,466,834
  Rangeview Water System (Note 3)          100,212            --
                                        ----------    ----------
     Total investment in water rights
       and systems                      18,488,743    18,255,247

Note receivable, including accrued 
interest (Note 4)                          274,765       251,282

Equipment, at cost, net of accumulated
 depreciation of $14,149 in 1997 and 
$12,083 in 1996                              3,089         5,155

Other assets                                22,596        40,596
                                        ----------    ----------
                                      $ 19,170,878  $ 18,693,329
                                        ==========    ==========

     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable                   $       6,856  $     24,986
  Accrued liabilities                       45,809        28,810
                                        ----------    ----------
     Total current liabilities              52,665        53,796

Long-term debt - related parties, 
including accrued interest (Note 5)
                                         3,550,925     2,750,311

Other non-current liabilities (Note 6)     113,843       127,468

Participating interests in Rangeview
 water rights (Note 2)                  11,090,630    11,090,630

Stockholders' equity (Note 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 - 432,514 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            23,678,561    23,633,561
  Accumulated deficit                  (19,579,363)  (19,226,054)
                                        ----------    ----------
     Total stockholders' equity          4,362,815     4,671,124
                                       
                                      $ 19,170,878  $ 18,693,329
                                        ==========    ==========
                                 
                                 
                                 
                                 
                                 
    See Accompanying Notes to Consolidated Financial Statements
               PURE CYCLE CORPORATION AND SUBSIDIARY
               CONSOLIDATED STATEMENTS OF OPERATIONS
                                 
                                 
                                 

                                                 Years ended August 31
                                                    1997        1996
Water service revenue:
 Tap fees                                     $    69,610   $      --
 Water usage fees                                  26,915          --
                                                  -------     -------    
                                                   96,525          --

Water service operating expense                    (4,000)         --

General and administrative
 expense                                         (291,133)   (337,831)
Other income (expense):
 Interest income                                   27,288      40,428
 Interest expense:
  Related parties                                (195,614)   (167,283)
  Other                                          (  7,140)   (  7,240)
 Loss on abandonment of
  options on water rights                              --    ( 31,997)
                                                  -------     -------  
   Loss before
     extraordinary item                          (374,074)   (503,923)

Extraordinary gain on
 extinguishment of debt
  (Notes 5 and 6)                                  20,765      48,228
                                                  -------     -------
   Net loss                                     $(353,309)  $(455,695)
                                                  =======     =======
Primary and fully diluted
 loss per common share:
   Loss before extraordinary
   item                                         $       *   $    (.01)
    Extraordinary item                                  *           *

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


Weighted average common
 shares outstanding                            78,439,763   78,439,763

* Less than $.01 per share
                   
                                 
                             
                                 
    See Accompanying Notes to Consolidated Financial Statements
               PURE CYCLE CORPORATION AND SUBSIDIARY
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
               Years Ended August 31, 1997 and 1996
                                 
                                 
                                 

<TABLE>
<CAPTION>
                                                                     Additional
                             Preferred Stock       Common Stock       Paid-in      Accumulated
                             Shares    Amount    Shares     Amount    Capital        Deficit
<S>                        <C>        <C>     <C>         <C>       <C>          <C>                                  
Balance at August 31, 1995  2,032,513  $2,033  78,439,763  $261,584  $23,615,561  $(18,770,359)
Warrants issued (Note 5
 and 7)                            --      --          --        --     18,000              --
Net loss                           --      --          --        --         --      (  455,695)
Balance at August 31, 1996  2,032,513   2,033  78,439,763   261,584   23,633,561   (19,226,054)
Warrants issued (Note 5 
 and 7)                            --      --          --        --       45,000            --
Net loss                           --      --          --        --           --   (   353,309)
                            ---------   -----  ----------   -------    ----------   ---------- 
Balance at August 31, 1997  2,032,513  $2,033  78,439,763  $261,584   $23,678,561 $(19,579,363)
                            =========   =====  ==========   =======    ==========   ==========

</TABLE>                                
                                 
[FN]                                 
    See Accompanying Notes to Consolidated Financial Statements


               PURE CYCLE CORPORATION AND SUBSIDIARY
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 
                                 
                                 

                                               Years ended August, 31
                                                 1997        1996

Cash flows from operating activities:
  Net loss                                   $(353,309)   $( 455,695)
  Adjustments to reconcile
   net loss to net cash used
   in operating activities:
    Depreciation and
     amortization                                2,066         3,253
    Amortization of deferred
     financing costs                            18,000            --
    Loss on abandonment of
     option on water rights                         --        31,997
    Extraordinary gain on
     extinguishment of debt                   ( 20,765)     ( 48,228)
    Increase in accrued interest
     on note receivable                       ( 23,483)     ( 18,645)
    Increase in accrued interest
     on long term debt                         202,754       174,523
    Changes in operating assets
     and liabilities:
      Prepaid expenses and
       other current assets                      3,034         5,173
      Accounts payable and
       other accrued liabilities               ( 1,131)       (6,654)
                                              --------       -------
          Net cash used in
           operating activities              $(172,834)    $(314,276)

Cash flows from investing activities:
  Investments in water rights                $(133,284)    $(166,596)
  Investment in Rangeview Water system        (100,212)           --
  Increase in note receivable                       --      (113,310)
  Purchase of equipment                             --      (  2,365)
                                               -------       -------
         Net cash provided by
          (used in) investing 
          activities                           (233,496)    (282,271)

Cash flows from financing activities:
  Proceeds from issuance
    of debt and warrants                        650,000            --
  Repayments of debt                                 --      (142,500)
                                                -------       -------
         Net cash provided by
          (used in) financing
          activities                            650,000      (142,500)
                                                -------       -------
         Net increase (decrease)
          in cash and cash equivalents          243,670      (739,047)
         Cash and cash equivalents
          beginning of year                     126,756       865,803
                                                -------       -------
         Cash and cash equivalents
          end of year                         $ 370,426      $126,756
                                                =======       =======


[FN]
    See Accompanying Notes to Consolidated Financial Statements
    

              PURE CYCLE CORPORATION AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 
                     August 31, 1997 and 1996

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

Organization and Business

   Pure  Cycle Corporation (the "Company") is primarily engaged  in
the business of (i) acquiring, owning, developing and selling water
and   water   rights,  (ii)  designing,  financing,   constructing,
operating  and  maintaining of water and waste water  systems,  and
(iii)  developing  and  applying of the  Company's  patented  water
recycling  technologies to process waste water  into  pure  potable
drinking  water.   The Company is currently marketing  water  on  a
wholesale basis, whereby municipalities in need of additional water
supplies would seek to acquire water from the Company, as  well  as
developing  retail water and waste water systems  pursuant  to  the
Company's  Service Agreements.  The Company is marketing  water  to
municipalities in the Denver metropolitan area as well as users  in
Arizona,  Nevada, and California.  Pursuant to the Company's  water
and  waste water Service Agreements, the Company is also developing
water  systems to serve customers within the Rangeview Metropolitan
District's ("District") Service Area.  Currently their are no waste
water  customers  within the District's Service Area,  however  the
Company  expects  to develop waste water systems as  demand  occurs
within the Service Area.

   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,  1997  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.

Basis of Presentation

   During  the year ended August 31, 1997, the remaining litigation
regarding  the  acquisition  of  the  Rangeview  Water  Rights  was
settled,  the Company entered into certain Service Agreements  with
the  District, and the Company received water service  revenues  of
approximately $97,000 pursuant to the Service Agreements (see Notes
2  and 3).  Accordingly, the Company is no longer considered to  be
in  the  development stage and the additional disclosures  required
for development stage enterprises have been omitted.

Summary of Significant Accounting Policies

     Consolidation

  The consolidated financial statements include the accounts of the
Company  and  its  wholly-owned subsidiary,  Rangeview  Development
Corporation  which was dissolved in August 1997.  All inter-company
balances and transactions have been eliminated.

     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.




               PURE CYCLE CORPORATION AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

  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.

  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, 1997.  Pursuant to the terms of  the
Comprehensive  Amendment Agreement ("CAA") entered  into  in  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 those 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.

  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  at August 31, 1997 and 1996  and  therefore  the
adoption  of SFAS 121 has had no effect on the Company's  financial
statements.

     Stock-Based Compensation

   In October 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 123, Accounting for
Stock-Based  Compensation (SFAS 123), effective  for  fiscal  years
beginning after December 15, 1995.  This statement defines  a  fair
value   method  of  accounting  for  employee  stock  options   and
encourages  entities to adopt that value method of  accounting  for
its  stock  compensation  plans.  SFAS  123  allows  an  entity  to
continue  to measure compensation costs for these plans  using  the
intrinsic  value method of accounting as prescribed  in  Accounting
Pronouncement Bulletin Opinion No. 25, Accounting for Stock  Issued
to  Employees  (APB 25).   The Company has elected to  continue  to
account  for  its employee stock compensation plans  as  prescribed
under  APB 25.  The pro forma disclosure of net loss and  loss  per
share required by SFAS 123 are included in Note 7.

     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.


               PURE CYCLE CORPORATION AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

     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.

     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.  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  addition  to  the  payments  described  above,  the  Company
capitalized  certain  legal  and  other  costs  relating   to   the
acquisition  of  the  Rangeview water rights totaling  $133,284  in
1997, $166,596 in 1996, and $879,980 in years prior.

   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  of  the  Rangeview
Water Rights, 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.   Certain
crossclaims  in  the lawsuit between the District and  East  Cherry
Creek Valley Water and Sanitation District were settled in December
of 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").

   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
$3,952,000  represented  all  of the District's  outstanding  Bonds
(totaling   $24,914,000).   The  Company  conveyed   all   of   the
outstanding District Bonds to the District in exchange for title to
the Export Water Rights.

               PURE CYCLE CORPORATION AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - RANGEVIEW WATER RIGHTS -(continued)

   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  $36,240,000 from the sale or other disposition  of  the
Export Water Rights.

NOTE 3 - RANGEVIEW WATER SYSTEM

  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 receives 95% of the District's  water  revenues
remaining  after  payment of royalties to  the  State  Land  Board.
During fiscal year 1997, the Company incurred costs of $100,212  to
develop   4   wells  with  an  aggregate  production  capacity   of
approximately  200  gallons per minute together  with  transmission
lines  to deliver water to customers within the District's  Service
Area.  During fiscal year 1997, the Company delivered approximately
11 million gallons of water to customers in its Service Area.

   In addition to the water system service agreement, in January of
1997,  the  Company  entered into an 85 year  Waste  Water  Service
Agreement with the District to design, finance, construct, operate,
and  maintain  the District's waste water system to  provide  waste
water  service  to  customers  within the  District's  24,000  acre
Service Area.  Currently there are not waste water customers within
the District's Service Area.

NOTE 4 - 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,
matured  on  December 31, 1996.  The balance of the note receivable
at  August  31,  1997  was  $274,765, including  accrued  interest.
Because  of the revenue sources available to it, and its  operating
expense history, the 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 5 - LONG-TERM DEBT

  Long-term debt, including accrued interest at August 31, 1997 and
1996 is comprised of the following:
                                     1997          1996
Notes  payable, including 
 accrued interest to six 
 related parties, due August
 2002, interest at prime 
  rate plus 2%, unsecured        $   330,750    $        --
Notes  payable, including
 accrued interest to five 
 related parties, due August 
 2002 interest at 10 1/4%,
 unsecured net of unamortized 
 discount of $45,000                 309,434             --
Note payable, to related party, 
 due October 2000, non-interest 
 bearing, unsecured                   26,542         26,542
Notes payable, including accrued 
 interest, to President and 
 majority stockholder due October
 2000, interest at 8.36% to 9.01%, 
 unsecured                           380,781        359,421
Notes payable, including accrued 
 interest, to related party, due
 October, 2000, interest at the
 prime rate plus 3%, secured by 
 shares of the Company's common  
 stock  owned by the  President  
 and  majority stockholder         1,864,670      1,758,138
Notes  payable,  including 
 accrued interest,  to  a  
 related  party corporation,
 due October 2000, interest
 ranging from 7.18% to 8.04%,
 unsecured                           638,749        606,210
                                   ---------      ---------
     Total long-term debt         $3,550,925     $2,750,311
                                   =========      =========

               PURE CYCLE CORPORATION AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5 - LONG-TERM DEBT - (continue)

Aggregate maturities of long-term debt are as follows:

     Year Ending August 31,         Amount
                                
          2000                   $ 2,910,741
          2002                       640,184
                                   ---------
            Total                $ 3,550,925
                                   =========

   In  August 1997, the Company entered into a loan agreement  with
five  related  party  investors.  The  loan  is  for  $350,000,  is
unsecured, bears interest at the rate of 10 1/4% and is due  August
30,  2002.   In  connection with the loan  agreement,  the  Company
issued  warrants  to  purchase 2,100,000 shares  of  the  Company's
common  stock  at $.25 per share (see Note 7).  A  portion  of  the
proceeds received under the agreement ($45,000) has been attributed
to  the estimated fair value of the warrants issued.  The resulting
discount is being amortized over the term of the loan.

   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 at the rate of prime plus 2% or  10  1/4%
and  is due August 30, 2002.  The agreement allowed the Company  to
extend  the  due  date  to August 30, 2002  by  issuing  additional
warrants (see Note 7).  In connection with the loan agreement,  the
Company issued warrants to purchase 600,000 shares of the Company's
common  stock and additional warrants to purchase 1,323,000  shares
to  extend  the  due date of the note until August 30,  2002.   The
warrants are exercisable at $.25 per share (see Note 7).

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

   During fiscal year 1997, the Company reached agreement with  two
related  party  note  holders to defer  payment  of  principal  and
accrued  interest payable on certain notes totaling  $2,245,451  to
October  2000.   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.

   As of August 31, 1997, 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 6 - OTHER NON-CURRENT LIABILITIES

   As  a  result  of  the  expiration of the  Colorado  statute  of
limitation, certain accounts payable to creditors incurred prior to
the Company's suspension of operations in 1985 totaling $20,765 are
considered extinguished and have been reflected as an extraordinary
item  in the accompanying consolidated statements of operations  in
fiscal   year   1997.   At  August  31,  1997,  the  Company   owes
approximately $114,000 to creditors incurred prior to the Company's
suspension  of  operations in 1985 which amounts are  reflected  as
other non-current liabilities in the accompanying balance sheet.

NOTE 7 - STOCKHOLDERS' EQUITY

     Preferred Stock

   On  May 25, 1994, the Company sold 1,600,000 shares of Series  A
Convertible Preferred Stock, $.001 par value, for $1.00  per  share
for  total  proceeds of $1,600,000.  The holders of  the  Series  A
Convertible  Preferred Stock are entitled to  be  paid  a  dividend
amount  equal  to  $2.00 per share represented by  a  Participating
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.



               PURE CYCLE CORPORATION AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7 - STOCKHOLDERS' EQUITY -(continued)

   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  dividend  obligation on  the  Series  A  Convertible
Preferred Stock have been satisfied.

  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 options 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  until 2002.  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.

  The Company applies APB Opinion 25 and related interpretations in
accounting  for its plans.  Accordingly, no compensation  cost  has
been  recognized  for stock options granted to  key  employees  and
directors.   Had  compensation costs for the Company's  two  stock-
based  compensation plans been determined based on the fair  market
value  at  the grant dates for awards under those plans  consistent
with the method prescribed in FASB Statement 123, the Company's net
loss  and loss per share would have been increased to the pro forma
amounts  indicated below for the years ended August  31,  1997  and
1996:

                                  1997          1996
     Net loss:
          As Reported          $(353,309)    $(455,695)
          Pro forma             (356,882)     (484,275)
     Loss per share:
          As Reported                  *          (.01)
          Pro forma                    *          (.01)

     * Less than $.01 per share

   The fair value of each option grant is estimated on the date  of
the  grant  using the Black-Scholes option-pricing model  with  the
following  weighted average assumptions used for grants  in  fiscal
year  1996:   no  dividend yield; no expected volatility;  and  the
weighted average risk-free interest rate of 6.75% for the options.

  A summary of the status of the Company's Equity Incentive Plan as
of  August  31,  1997 and 1996, and charges during the  years  then
ended is presented below:

                              1997                1996
                                    Weighted average           Weighted average
Fixed  options               Shares  exercise  price    Shares  exercise price
- -------------------          ------  ---------------    ------  --------------
Outstanding at 
 beginning of year         23,000,000      $.22       20,000,000       $.21
Granted                            --        --        3,000,000        .25
Exercised                          --        --               --         --
                           ----------                 ----------
Outstanding at
 end of year               23,000,000      $.22       23,000,000       $.22
                           ==========                 ==========
Options exercisable    
 at year end               22,250,000                 22,000,000
Weighted average of
 fair value of options
 granted during the year                     --                        $.01

               PURE CYCLE CORPORATION AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7 - STOCKHOLDERS' EQUITY -(continued)

  The following table summarizes information about Equity Incentive
Plan options outstanding at August 31, 1997:

<TABLE>
<CAPTION>
                      Options Outstanding                           Options Exercisable
                  -----------------------------                 --------------------------
                              Weighted  average
                                  remaining       Weighted                       Weighted
Rang of exercise    Number       contractual       average         Number        average
    Price         Outstanding       life        exercise price  exercisable  exercise price
- ----------------  ----------- ----------------- --------------  -----------  --------------
<S><C>           <C>                <C>             <C>         <C>            <C> 
    $.20          15,000,000         4.75            .20         15,000,000     .20
     .25           8,000,000         4.75            .25          7,250,000     .25
     .20 - .25    23,000,000         4.75            .22         22,250,000     .22

</TABLE>
   During the years ended August 31, 1997 and 1996, no options were exercised.

     Warrants

   In  connection with the 1996 loan agreement described in note  5
the  Company  issued  warrants to purchase 600,000  shares  of  the
Company's  common stock at $.25 per share.  Pursuant  to  the  loan
agreement,  the  Company  issued additional  warrants  to  purchase
1,323,000  shares of common stock at $.25 per share to  extend  the
due  date  of  the  note to August 30, 2002.  The  warrants  expire
August  30, 2002.  The estimated fair value of the warrants  issued
of $18,000 has been charged to expense during the year ended August
31, 1997.

   In  connection the 1997 loan agreement described in note 5,  the
Company  issued  warrants  to  purchase  2,100,000  shares  of  the
Company's  common  stock  at $.25 per share.  The  warrants  expire
August  30, 2002.  The estimated fair value of the warrants  issued
of $45,000 will be amortized to expense over the life of the loan.

   The  Company has also issued warrants, which remain outstanding,
between  1990  and  1995  to  purchase  26,003,000  shares  of  the
Company's  stock at $.25 per share in connection with the  sale  of
profits  interests  in the Rangeview WCA, which  were  subsequently
converted  into participating interests in the CAA.   The  warrants
expire 6 months after the payment of the participating interests in
the CAA.

  During the years ended August 31, 1997 and 1996, no warrants were
exercised.

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.
                                             1997        1996
     Deferred tax assets:
       Net operating loss carryforwards  $ 3,397,000   $ 4,791,000
       Less valuation allowance           (3,397,000)   (4,791,000)
                                           ---------     ---------
       Net deferred tax asset            $        --   $        --
                                           =========     =========

   The valuation allowance for deferred tax assets as of August 31,
1997 was $3,397,000.  The net change in the valuation allowance for
the  year  ended  August  31, 1997 was  a decrease  of  $1,394,000,
representing   a  decrease  of  $1,531,000  attributable   to   the
expiration of net operating loss carryforwards during the year  and
increase  of  $137,000    attributable to the  net  operating  loss
incurred during the year.

    At  August  31,  1997,  the  Company  has  net  operating  loss
carryforwards  for  federal income tax purposes  of   approximately
$8,732,000  which  are available to offset future  federal  taxable
income, if any, through 2011.

NOTE  9 - SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING
ACTIVITIES

                                                  Years ended August 31 
                                                 1997              1996
Debt  canceled in exchange for a 
Participating Interest in the  CAA                 --        $    300,000
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 1997 or 1996

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, 1997:

          Name               Age      Position(s) with the Company

Margaret  S.  Hansson . . .   73      Director,  Chairman,  Vice President
Fletcher L. Byrom . . . .     79      Director
Thomas  P.  Clark .  .  . .   61      Director,  President, Treasurer
George M. Middlemas . . .     51      Director
Richard L. Guido  . . . .     53      Director
Mark  W.  Harding  . . .  .   34      Chief Financial  Officer, Secretary

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

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

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

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

GEORGE M. MIDDLEMAS
   George  M.  Middlemas has been a Director of the  Company  since
April  1993.   Mr.  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  Associate General Counsel of Inco Limited and President,
Chief Legal Officer and Secretary 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  Juris
Doctor 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  24, 1997 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       1997   60,000    0      0
                1996   60,000    0      0
                1995   60,000    0      0


   For  all  other executive officers, consisting of  two  persons,
total annual salary and bonuses were less than $100,000.
Item 11.   Security Ownership of Certain Beneficial Owners and
Management

   The  following table sets forth, as of November  24,  1997,  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                 8,246,000        9.5% (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                     6,460,000        7.6% (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.        14,338,206      16.2% (6)      408,000                     25.5%
233 S. Wacker Drive,                                     (10)
Suite 9600                                               (11)
Chicago, Illinois  60606                                 (13)

Environmental Venture                5,676,620        7.0%(7)
Fund, L.P.                                               (10)
233 S. Wacker Drive, Suite 9600                          (11)
Chicago, Illinois  60606

Environmental Private Equity         5,322,264        6.6%(13)     600,000                     37.5%
Fund II, L.P.                                             (16)
233 S. Wacker Drive, Suite 9600
Chicago, Illinois  60606

The Productivity                     4,296,18O        5.4% (8)
Fund II, L.P.                                             (10)
233 S. Wacker Drive, Suite 9600                           (11)
Chicago, Illinois  60606

Proactive Partners L.P.              2,801,252        3.4%(13)
50 Osgood Place, Penthouse                                (17)
San Francisco, California 94133

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          50,070,854       49.7%(12)
as a group (6 persons)

</TABLE>

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

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

(3)   Includes  3,000,000  shares  purchasable  under  a  currently
exercisable option by MICASU Aluminum, LLC which Mr. Byrom controls
as  a  manager and member and 1,000,000 shares purchasable under  a
currently exercisable option by MICASU Corporation which Mr.  Byrom
controls  as  President, Chief Executive Officer,  and  controlling
shareholder  and  3,000,000 shares purchasable by Mr.  Byrom  under
currently exercisable options..

(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 8,506,198 shares purchasable by Apex Investment  Fund
II, L.P. ("Apex") under a currently exercisable warrants.

(7)  Includes 2,596,620 shares purchasable by Environmental Venture
Fund, L.P. ("EVFund") under a currently exercisable warrants.

(8)  Includes 1,776,166 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 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").

   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 29,633,248 shares of Common Stock,  or
30.9%  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 14,338,206 shares of Common Stock, or
16.2%  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 15,338,206 shares of Common Stock, or 17.1% 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 9,618,422 shares of Common Stock, or 11.6% 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
5,676,620  shares  of Common Stock, or 7.0%  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 5,322,264 shares  of
Common  Stock,  or  6.6%  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 10,998,884 shares of Common Stock, or 13.1%  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  10,998,884
shares of Common Stock, or 13.1% 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.

(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  322,264 shares purchasable  by  the  Environmental
Private Equity Fund under a currently exercisable warrant.

(17)   Includes  801,252 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 with  interest
at  8.36% to 9.01% per annum, issued to Mr. Clark on various  dates
are  payable October 15, 2000.  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,  1997, the Company reached an agreement with LCH, Inc. to defer
payment  of the principal amount of the Notes, plus interest  until
October  1, 2000.  No additional consideration is due to LCH,  Inc.
for  the  deferral.   The  board members,  other  than  Mr.  Clark,
determined  the transactions are at fair market value  taking  into
consideration the risk to LCH, Inc.

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.

       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(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).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(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(f).1  Agreement to defer payment of notes, dated June  6,
       1997,  by  and  between  LCH, Inc.  and  the  Company  filed
       herewith.

       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. *****

       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 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-
       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 1997.
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 24, 1997



   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 24 , 1997
Margaret S. Hansson       President, Director


/s/ Thomas P. Clark       President, Treasurer,   November 24, 1997
Thomas P. Clark           Director


/s/ Mark W. Harding        Principal Financial    November 24, 1997
Mark W. Harding            Officer, Secretary


/s/ Fletcher L. Byrom      Director               November 24, 1997
Fletcher L. Byrom


/s/ George M. Middlemas    Director               November 24, 1997
George M. Middlemas


/s/ Richard L. Guido       Director               November 24, 1997
Richard L. Guido



<TABLE> <S> <C>

<ARTICLE>                5
<LEGEND>
THIS DOCUMENT CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE COMPANY'S 10-KQSB DATED August 31, 1997 AND IS QUALIFIED IN ITS
ENTIRETY BYREFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<PERIOD-TYPE>                       12-MOS
<FISCAL-YEAR-END>              AUG-31-1997
<PERIOD-END>                   AUG-31-1997
<CASH>                             370,426
<SECURITIES>                         3,429
<RECEIVABLES>                            0
<ALLOWANCES>                             0
<INVENTORY>                              0
<CURRENT-ASSETS>                   381,685
<PP&E>                              17,238
<DEPRECIATION>                      14,149
<TOTAL-ASSETS>                  19,170,878
<CURRENT-LIABILITIES>               52,665
<BONDS>                                  0
<COMMON>                           261,584
                    0
                          2,033
<OTHER-SE>                       4,099,198
<TOTAL-LIABILITY-AND-EQUITY>    18,832,149
<SALES>                                  0
<TOTAL-REVENUES>                    96,525
<CGS>                                    0
<TOTAL-COSTS>                      291,133
<OTHER-EXPENSES>                         0
<LOSS-PROVISION>                         0
<INTEREST-EXPENSE>                 202,754
<INCOME-PRETAX>                   (374,074)
<INCOME-TAX>                             0
<INCOME-CONTINUING>               (374,074)
<DISCONTINUED>                           0
<EXTRAORDINARY>                     20,765
<CHANGES>                                0
<NET-INCOME>                      (353,309)
<EPS-PRIMARY>                        (0.01)
<EPS-DILUTED>                            0

        

</TABLE>


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