CADIZ LAND CO INC
S-1/A, 1997-05-08
AGRICULTURAL SERVICES
Previous: FREEPORT MCMORAN OIL & GAS ROYALTY TRUST, 10-Q, 1997-05-08
Next: FBL INVESTMENT ADVISORY SERVICES INC /ADV, SC 13G, 1997-05-08



   
As filed with the Securities and Exchange Commission on May 8, 1997
      
                    Registration No. 333-19109

             SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                              
                         Amendment No. 2
                              to
    
                           Form  S-1
                     REGISTRATION STATEMENT
                             Under
                   THE SECURITIES ACT OF 1933
                                             

                    CADIZ LAND COMPANY, INC.
     (Exact name of registrant as specified in its charter)

        Delaware                   0100                         77-0313235
(State or other jurisdiction of (Primary Standard Industrial  (IRS Employer
incorporation or organization)  Classification Code Number) Identification No.)

              10535 Foothill Boulevard, Suite 150
               Rancho Cucamonga, California 91730
                         (909) 980-2738
(Address, including zip code, and telephone number, including area code, of
 registrant's principal executive offices)

                        Keith Brackpool
              10535 Foothill Boulevard, Suite 150
               Rancho Cucamonga, California 91730
                         (909) 980-2738
   (Name, address, and telephone number of agent for service)
                                                

                  Copies of communications to:
                  HOWARD J. UNTERBERGER, ESQ.
                     J. BRAD WIGGINS, ESQ.
                        Miller & Holguin
             1801 Century Park East, Seventh Floor
                 Los Angeles, California 90067
                         (310) 556-1990
                                             

Approximate date of commencement of proposed sale to the public:
As soon as practicable after the effective date of this Registration Statement

  If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.  / X /
                                
  If this Form is filed to register additional securities for an offering 
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the
earlier effective registration statement for the same offering.  /  /

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

    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  /  /
 
                
         The Registrant has previously paid registration fees for a total of
8,782,472 shares.  As adjusted in this Amendment No. 2, the total number of 
shares being registered has been reduced to 8,777,368; therefore, no additional
registration fee is required.
    
          The Registrant hereby amends this Registration Statement on such 
date or dates as may be necessary to delay its effective date until the 
Registrant shall file a further amendment which specifically states that this 
Registration Statement shall thereafter become effective in accordance with 
Section 8(a) of the Securities Act of 1933 or until the Registration Statement
shall become effective on such date as the Commission, acting pursuant to said 
Section 8(a), may determine.

                         CADIZ LAND COMPANY, INC.
     Cross-Reference Sheet Pursuant to Item 501(b) of Regulation S-K Showing 
the Location in the Prospectus of the Information Required by Part I of Form 
S-1

        REQUIRED INFORMATION                  LOCATION IN PROSPECTUS
   --------------------------------------    ---------------------------
1. Forepart of the Registration Statement    Facing Page of Registration    
    and Outside Front Cover Page of          Statement; Cross-Reference
    Prospectus                               Sheet; Outside Front Cover
                                             Page of Prospectus

2. Inside Front and Outside Back Cover       Inside Front Cover of    
     Pages of Prospectus                     Prospectus

3. Summary Information, Risk Factors and     Prospectus Summary;    
     Ratios of Earnings to Fixed Charges     Risk Factors

4. Use of Proceeds                           Inapplicable (as indicated on 
                                             Outside Front Cover of 
                                             Prospectus and in 
                                             Prospectus Summary and
                                             Plan of Distribution)

5. Determination of Offering Price           Inapplicable

6. Dilution                                  Inapplicable

7. Selling Security Holders                  Selling Security Holders

8. Plan of Distribution                      Outside Front Cover of
                                             Prospectus; Plan of
                                             Distribution

9. Description of Securities to              Description of Securities
   Be Registered    

10. Interests of Named Experts and           Legal Matters; Experts
     Counsel   

11. Information with Respect to the          Prospectus Summary; The
      Registrant                             Company; Risk Factors;
                                             Price Range of Common
                                             Stock and Dividend Policy;
                                             Selected Financial Data;
                                             Management's Discussion 
                                             and Analysis of Financial
                                             Condition and Results of
                                             Operations; Business;
                                             Management; Certain
                                             Transactions;  Principal
                                             Stockholders; Financial
                                             Statements

12. Disclosure of Commission Position on     Inapplicable
   Indemnification for Securities Act 
   Liabilities

PROSPECTUS

                         CADIZ LAND COMPANY, INC.

                    8,777,368 Shares of Common Stock
    (including 677,902 Shares sold in recent private placements;
                 7,368,249 Shares issued upon conversion
             of outstanding shares of Series A Preferred Stock;
             366,217 Shares issued in payment of dividends on
              outstanding shares of Series A Preferred Stock;
       50,000 Shares issuable upon exercise of outstanding Options;
  and 315,000 Shares issuable upon exercise of outstanding Warrants)
          and 315,000 Warrants for the purchase of Common Stock

        This Prospectus relates to the offer by the security holders
named herein under the caption "Selling Security Holders"
(collectively, the "Selling Security Holders") for sale to the public
of the following shares of the $.01 par value common stock (the
"Common Stock") of Cadiz Land Company, Inc. (the "Company" or "Cadiz")
(collectively, the "Shares"):  (i) 677,902 outstanding shares of
Common Stock previously sold by the Company and an affiliate of the
Company in unregistered private placements (the "Placement Shares"); 
(ii) 7,368,249 shares of Common Stock (the "Conversion Shares") which 
have been issued by the Company upon the conversion of shares of 
the Company's Series A Preferred Stock (the "Series A Preferred"); 
(iii) 366,217 shares of Common Stock (the "Dividend Shares") which have been
issued by the Company in payment of dividends on the Series A Preferred
Stock; (iv) 50,000 shares of Common Stock (the "Option Shares") which
are issuable by the Company upon the exercise of outstanding options
(the "Options"); and (v) 315,000 shares of Common Stock (the "Warrant
Shares") which are issuable by the Company upon the exercise of
outstanding warrants (the "Warrants").  In addition, this Prospectus
relates to the offer by two of the Selling Security Holders for sale
to the public of the Warrants for the purchase of the Warrant Shares.

       The Company will not receive any proceeds from the sale by the
Selling Security Holders of the Shares or the Warrants offered
hereunder.  See "Plan of Distribution."
    

        The 315,000 Warrant Shares covered by this Prospectus are
issuable upon exercise of outstanding Warrants held by two of the
Company's institutional lenders.  The 240,000 Warrants of one holder
are exercisable until December 31, 2000 at an exercise price of $.05 
per Warrant Share.  The 75,000 Warrants of the other holder are exercisable
for five years, beginning on April 30, 1997, at an exercise price equal
to the average daily closing price of the Company's Common Stock over
a ten trading day period ending on April 29, 1997.  See "Description of 
Securities."

   
         The Common Stock is quoted in the National Market System of the
National Association of Securities Dealers Automated Quotation system
("Nasdaq") under the symbol "CLCI."  The closing sale price of the
Common Stock reported by Nasdaq on May 6, 1997, was $5.00.  See
"Price Range of Common Stock and Dividend Policy."

    
       The Selling Security Holders have advised the Company that they
may sell, directly or through brokers, all or a portion of the
securities offered hereby in negotiated transactions or in one or more
transactions in the market at the price prevailing at the time of
sale.  In connection with such sales, the Selling Security Holders and
any participating broker may be deemed to be "underwriters" of the
Shares within the meaning of the Act.  It is anticipated that usual
and customary brokerage fees will be paid by Selling Security Holders
in all open market transactions.  The Company will pay substantially
all other expenses of the offering.  See "Plan of Distribution."

              The Company has filed a registration statement under the
Securities Act of 1933, as amended (the "Act"), covering the offer and
sale of the Shares by the Selling Security Holders.  This registration
is in satisfaction of the terms of agreements by the Company with
certain Selling Security Holders to register their Shares and Warrants
for resale under the Act.

         AN INVESTMENT IN THE SECURITIES OFFERED HEREBY INVOLVES
              A HIGH DEGREE OF RISK.  SEE "RISK FACTORS."
                          ______________________

         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION,
NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. 
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

             The date of this Prospectus is ___________, 1997

          No dealer, salesman or other person has been authorized to give
any information or make any representations, other than those
contained in this Prospectus, in connection with the offering hereby,
and, if given or made, such information and representations must not
be relied upon as having been authorized by the Company or the Selling
Security Holders.  This Prospectus does not constitute an offer to
sell, or a solicitation of an offer to buy, any securities to any
person in any State or other jurisdiction in which such offer or
solicitation is unlawful.  Neither the delivery of this Prospectus nor
any sale made hereunder shall, under any circumstances, create any
implication that there has been no change in the affairs of the
Company or the facts herein set forth since the date hereof.

   
           This Prospectus includes "forward-looking statements" within
the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities and Exchange Act of 1934, as amended.  All
statements other than statements of historical facts included in this
Prospectus including, without limitation, the statements under "Prospectus
Summary," "Management's Discussion and Analysis of Financial Condition and 
Results of Operations" and "Business" and located elsewhere herein regarding 
industry prospects and the Company's financial position are forward-
looking statements.  Although the Company believes that the expectations
reflected in such forward-looking statements are reasonable, it can give
no assurance that such expectations will prove to have been correct.
Important factors that could cause actual results to differ materially
from the Company's expectations ("Cautionary Statements") are disclosed in
this Prospectus including, without limitation, in conjunction with the
forward-looking statements included in this Prospectus and under "Risk
Factors."  All subsequent written and oral forward-looking statements
attributable to the Company, the Selling Security Holders or persons 
acting on their behalf are expressly qualified in their entirety by the
Cautionary Statements. 
   
               
                          AVAILABLE INFORMATION

        The Company has filed with the Securities and Exchange Commission
(the "Commission") a registration statement (the "Registration
Statement") under the Securities Act of 1933, as amended (the "Act"),
with respect to the securities offered by this Prospectus.  This
Prospectus does not contain all of the information set forth in the
Registration Statement.  For further information with respect to the
Company and the securities offered hereby, reference is made to the
Registration Statement and to the schedules and exhibits filed
therewith, which may be inspected without charge at the principal
office of the Commission, 450 5th Street, N.W., Washington, D.C.
20549, and copies of the material contained therein may be obtained
from the Commission upon payment of applicable copying charges. 
Statements contained in this Prospectus as to the contents of any
contract or other document referred to herein are not necessarily
complete, and in each instance reference is made to the copy of such
contract or other document filed as an exhibit to the Registration
Statement, each such statement being qualified in all respects by such
reference.

       The Company is subject to the informational requirements of the
Securities Exchange Act of 1934, as amended, and in accordance
therewith files reports and other information with the Commission. 
Such reports and other information filed by the Company can be
inspected and copied at the public reference facilities maintained by
the Commission at Room 1024, 450 5th Street, N.W., Washington, D.C.
20549, and at the Commission's regional offices at 7 World Trade
Center, Suite 1300, New York, New York 10048, and Citicorp Center, 500
West Madison Street, Suite 1400, Chicago, Illinois 60661.  Copies of
such material can be obtained from the Public Reference Section of the
Commission at 450 5th Street, N.W., Washington, D.C. 20549, at
prescribed rates.  The Commission also maintains a Web site
(http://www.sec.gov) that contains reports, proxy and information
statements and other information regarding the Company and other
registrants that file electronically with the Commission.


                            TABLE OF CONTENTS

                                                                       
                                                             Page
                                                             ----
Prospectus Summary . . . . . . . . . . . . . . . . . . . . . . 5

Risk Factors   . . . . . . . . . . . . . . . . . . . . . . . . 9 

Price Range of Common Stock and Dividend Policy. . . . . . . .14 

Selected Financial Data. . . . . . . . . . . . . . . . . . . .15 

Management's Discussion and Analysis
of Financial Condition and Results of Operations . . . . . . .17 

Business . . . . . . . . . . . . . . . . . . . . . . . . . . .29 

Principal Stockholders. . . . . . . . . . . . . . . . . . . . 40

Management . . . . . . . . . . . . . . . . . . . . . . . . . .42

Executive Compensation. . . . . . . . . . . . . . . . . . . . 44

Certain Relationships and Related Transactions . . . . . . . .48

Selling Security Holders . . . . . . . . . . . . . . . . . . .49

Plan of Distribution . . . . . . . . . . . . . . . . . . . . .52

Description of Securities. . . . . . . . . . . . . . . . . . .52

Legal Matters. . . . . . . . . . . . . . . . . . . . . . . . .55

Experts. . . . . . . . . . . . . . . . . . . . . . . . . . . .55
    
Index to Financial Statements. . . . . . . . . . . . . . . .  F-1


                            PROSPECTUS SUMMARY

        The following summary information is qualified in its entirety by
the detailed information and consolidated financial statements,
including the notes thereto, appearing elsewhere in this Prospectus
and, accordingly, should be read in conjunction with that information
and those financial statements and notes.

                               THE COMPANY

        Cadiz Land Company, Inc. (the "Company" or "Cadiz") was formed in
1983 under the name AridTech, Inc. On May 9, 1988, the name of the
Company was changed to Pacific Agricultural Holdings, Inc., and in May
1992 the Company's shareholders approved the reincorporation of the
Company into Delaware under its current name.

        The long-term strategy of the Company is to acquire and develop
water-related land and agricultural assets.  The Company has created an
integrated and complementary portfolio of landholdings, water resources, 
and agricultural operations within central and southern California which
either possess sizable assured supplies of water or can, in future years,
utilize water supplied from other Company properties. Management believes 
that, with both the increasing scarcity of water supplies in California 
and the increasing demand for water, the Company's access to water will 
provide it with a competitive advantage both as a major agricultural 
concern and as a supplier of water which will lead to continued appreciation
in the value of the Company's portfolio.

       In 1996, the Company significantly enhanced this portfolio through
its acquisition of Sun World International, Inc. ("Sun World").  The Sun
World acquisition has made the Company one of the largest fully integrated 
agricultural companies in California.  The Sun World acquisition added to 
the Company's portfolio more than 17,000 acres of prime agricultural land, 
packing facilities, marketing expertise, proprietary agricultural products 
and the highly regarded Sun World brand name.  

      Sun World ships approximately 75 varieties of fresh produce to all
50 states in the United States and exports fresh fruits and vegetables to
over 30 foreign countries.  Produce grown or distributed by Sun World
reaches more than 600 accounts including supermarket retailers, food 
service entities, warehouse clubs and international trading companies
throughout North America, Europe and Pacific Rim countries.  For the
twelve months ended December 31, 1996, Sun World recorded revenues of
$100.4 million.

      The acquisition of Sun World also added valuable water rights to the
Company's existing water resource development operations.  In addition to
its Sun World properties, the Company holds more than 39,000 acres of land
in eastern San Bernardino County.  These landholdings are underlain by 
excellent groundwater resources and are located adjacent to the major 
aqueduct systems of central and southern California, and in close proximity
to the Colorado River.  The Company expects to utilize these resources to
participate in a broad variety of water transfer and storage projects, 
including the transfer of surplus water to public agencies which require
supplemental sources of water.

       The Company continually seeks to develop and manage its land, water
and agricultural resources for their highest and best use.  Agricultural
development will enable the Company to maximize the value of its landholdings
while generating cash flow.  The Company will continue to pursue opportunities
for use of its water resources, both for internal operations and to relieve
water shortages in other portions of Southern California.

        The Company's principal offices are located at 10535 Foothill
Boulevard, Suite 150, Rancho Cucamonga, California 91730, and its
telephone number is (909) 980-2738.

                                THE OFFERING
   

Total Shares Offered by the
Selling Security Holders . . . . . . . .     8,777,368 Shares

   Placement Shares. . . . . . . . . . .       677,902 Shares
   Conversion Shares . . . . . . . . . .     7,368,249 Shares
   Dividend Shares . . . . . . . . . . .       366,217 Shares
   Option Shares   . . . . . . . . . . .        50,000 Shares
   Warrant Shares. . . . . . . . . . . .       315,000 Shares

Total Warrants Offered by the
Selling Security Holders . . . . . . . .       315,000 Warrants

Common Stock Outstanding Prior
to this Offering(1). . . . . . . . . . .    31,928,616 shares

Common Stock to Be Outstanding
After Completion of this Offering(2) . .    32,293,616 shares
    

Risk Factors   . . . . . . . . . . . . .    This offering is speculative and
                                            involves a high degree of risk. 
                                            See "Risk Factors."

Use of Proceeds. . . . . . . . . . . . .    The Company will not receive any
                                            proceeds from the sale of Shares
                                            or the sale of Warrants pursuant
                                            to this Prospectus.

Nasdaq National Market System Symbol        CLCI
____________________

   
(1)   As of May 7, 1997.
      Assumes the exercise of all outstanding Options and Warrants.
    
                          SUMMARY FINANCIAL DATA

    The following summary financial data insofar as it relates to the nine
months ended December 31, 1996 and to each of the years ended March 31, 1996, 
1995, 1994 and 1993 has been derived from financial statements audited by 
Price Waterhouse LLP, independent accountants.  The information that follows
should be read in conjunction with the audited consolidated financial
statements of the Company and notes thereto for the nine months ended
December 31, 1996 and for the two years ended March 31, 1996 included 
elsewhere herein.  See also "Management's Discussion and Analysis of 
Financial Condition and Results of Operations" and the audited consolidated
financial statements included herein for Sun World, which was aquired
by the Company on September 13, 1996.

                             CADIZ LAND COMPANY, INC.
                              SUMMARY FINANCIAL DATA
                   ($ in thousands, except for per share data)

               Nine Months Ended              
                  December 31,           Year Ended March 31,
                    1996(1)         1996       1995      1994        1993     
                ----------------  ---------------------------------------

Statement of 
 Operations Data:

  Revenues        $ 23,780      $  1,441   $    543   $   190     $   -0- 
   
  Loss from 
  continuing
  operations 
  before
  extraordinary 
  items             (5,997)       (8,487)    (4,706)    (4,239)    (4,087) 

  Gain  
  from 
  disposal of
  discontinued 
  segment(2)           -0-          -0-         -0-        145        -0-  

  Extraordinary 
  items                -0-          -0-         115        343        -0-  
                  --------      --------   ---------  ---------    --------

  Net loss          (5,997)       (8,487)    (4,591)    (3,751)      (4,087)

  Less: 
   Preferred
    stock
    dividends         (674)          -0-        -0-        -0-          -0-
   Imputed
    dividend on
    preferred
    stock           (2,451)          -0-        -0-        -0-          -0-
                  ---------     ---------  --------   --------     ---------
  Net loss
   applicable to
   common stock   $ (9,122)     $ (8,487)  $ (4,591)  $ (3,751)    $ (4,087)
                  =========     =========  =========  =========    =========
Per Share:

 Net loss from
  continuing
  operations 
  before
  extraordinary 
  items          $   (0.44)    $   (0.48)  $  (0.29)  $  (0.33)    $ (0.47)
   
  Net income 
  from 
  operations 
  of discontinued
  segment 
  and disposal of
  discontinued 
   segment(2)          -0-          -0-         -0-       0.01          -0- 

  Extraordinary 
  items                -0-          -0-        0.01       0.03          -0- 
                 ----------    --------    --------   --------     --------

  Net loss       $   (0.44)    $  (0.48)   $  (0.28)  $  (0.29)    $  (0.47)
                 ==========    ========    =========  =========    =========

Weighted average 
common shares and
equivalents         20,500       17,700      16,500     12,800        8,700
                 =========     ========     ========   ========    ========= 

                    December 31,                      As of March 31,
                                   -------------------------------------------
                       1996        1996        1995        1994        1993
                ----------------- -------------------------------------------
Balance Sheet 
 Data:
    
 Total assets      $ 230,790      $  38,663   $  34,888   $  34,058   $ 27,635 
 Long-term debt    $ 149,111      $      68   $  16,827   $  13,833   $ 15,979

 Redeemable
  preferred stock  $  27,431      $     -0-   $     -0-   $     -0-   $    -0-

 Preferred stock,
  common stock 
  and 
  additional
  paid-in-
  capital          $  88,808      $  73,149   $  62,857   $  60,044   $ 45,199
 Accumulated
  deficit          $ (61,067)     $ (54,396)  $ (45,909)  $ (41,318)  $(37,567)

_________________

(1) Subsequent to the Company's September 13, 1996 acquisition of Sun World, 
    the Company changed its fiscal year end from March 31 to December 31 in
    order to align the Company's year end with that of Sun World.  
    Additionally, as a result of the Sun World acquisition, the operations
    for the nine months ended December 31, 1996 include the results of 
    operations of Sun World for the period September 14, 1996 through 
    December 31, 1996.

   

(2) In December 1990, the Company committed to a plan to eliminate all 
    agribusiness operations acquired as part of its 1988 merger with Pacific 
    Agricultural Services, Inc.

    
                             RISK FACTORS

      The securities offered hereby involve a high degree of risk.  Prior
to making an investment, prospective investors should carefully consider
the following risks affecting the Company and this offering.  This
Prospectus, and particularly the Management's Discussion and Analysis
section, contains trend analysis and other forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as
amended.  Actual results could differ materially from those projected in
the forward-looking statements throughout this document as a result of the
factors described below.

HISTORICAL OPERATING LOSSES AND ACCUMULATED DEFICITS/UNCERTAINTY OF EFFECT
- --------------------------------------------------------------------------
OF SUN WORLD ACQUISITION
- ------------------------

      The Company has a history of operating losses (approximately $8.5
million for the fiscal year ended March 31, 1996 and approximately $6.0
million for the nine months ended December 31, 1996) and accumulated
deficits (approximately $54.4 million at March 31, 1996 and approximately
$61.1 million at December 31, 1996).  See "Selected Financial Data" and
"Management's Discussion and Analysis of Financial Condition and Results 
of Operations."  As the results of operations of Sun World prior to September
14, 1996 have not been consolidated with those of the Company, such prior 
operating history of the Company is not indicative of future trends; rather, 
the Company's consolidated results of operations will be largely dependent 
upon the results of operations of its Sun World subsidiary.  The Company 
cannot predict with any degree of accuracy what effect its acquisition of 
Sun World will have on its business operations in the next several years.  
See also "Risks Inherent in Agricultural Operations," below.

RISKS INHERENT IN AGRICULTURAL OPERATIONS
- ------------------------------------------
           The Company is subject to risks associated with its agricultural
operations. Numerous factors can affect the price, yield, and marketability
of the crops grown on the Company's properties.  Crop prices may vary 
greatly from year to year as a result of the relationship between production
and market demand.  For example, the production of a particular crop in 
excess of demand in any particular year will depress market prices, and 
inflationary factors and other unforeseeable economic changes may also, at
the same time, increase operating costs with respect to such crops.  In 
addition, the agricultural industry in the United States is highly 
competitive, and domestic growers and produce marketers are facing
increased competition from abroad, particularly from Mexico.  There
are also a number of factors outside of the Company's control that
could, alone or in combination, materially adversely affect the Company's
agricultural operations, such as adverse weather conditions, insects, 
blight or other diseases, labor problems such as boycotts or strikes and
shortages of competent laborers.  The Company's operations may also be
adversely affected by changes in governmental policies, social and
economic conditions, and industry production levels.  As a result, there
can be no assurance that the Company's agricultural operations will be 
commercially profitable.

SEASONALITY
- -----------
   
     Sun World's agricultural operations are impacted by the general
seasonal trends that are characteristic of the agricultural industry.
Sun World has historically received the majority of its net income
during the second and third calendar quarters following the harvest
and sale of its table grape and tree fruit crops.  Due to this 
concentrated activity, Sun World has, therefore, historically incurred
a loss with respect to its agricultural operations in the first and fourth 
calendar quarters.  See "Risk Factors-Significant Leverage and Working 
Capital Requirements." 
    
      In connection with the water resource development activities of
the Company, revenues are not expected to be seasonal in nature.  The
Company does not expect that contracts entered into for the transfer or
storage of water will provide for revenue payments varying significantly
from season to season. 

DEVELOPMENT STAGE RISKS OF PROPOSED COMMERCIAL PRODUCTION AND TRANSFER
OF WATER
- ------------------------------------------------------------------
       The Company anticipates that it will continue to incur operating
losses from its non-Sun World operations until such time as it is able
to receive significant revenues from the development of its water
transfer projects.  Additional financing specifically in connection with 
the Company's water projects will be required.  See "Management's Discussion 
and Analysis of Financial Condition and Results of Operations."  In addition 
to the risk of delays associated with receiving all necessary regulatory
approvals and permits, the Company may also encounter unforeseen technical 
difficulties which could result in construction delays and cost increases 
with respect to the Company's water transfer projects.  The Company is
continuing to negotiate the specific terms of water delivery and/or
storage arrangements with various California water agencies.  However,
the outcome of these negotiations cannot be predicted with any degree of
certainty.  There can be no assurances as to the amount of water which the
Company will be able to deliver or store under such arrangements, nor as
to the price which the Company will be able to obtain.  Furthermore, the
Company has no experience to date in the commercial production and
delivery of water in large amounts on a long term basis.  There is,
therefore, a limited historical basis on which to evaluate future
performance of the Company's proposed operations in this area.

POTENTIAL ADVERSE EFFECT OF RAIL-CYCLE PROJECT ON THE COMPANY
- -------------------------------------------------------------
   
         In November 1995 the San Bernardino County Board of Supervisors
certified the Environmental Impact Report/Environmental Impact Statement
("EIR/EIS") for, and approved a Conditional Use Permit for, the proposed
construction and operation of a landfill adjacent to the Company's 
Cadiz properties (the "Rail-Cycle Project").  The Company
contends that the Rail-Cycle Project, as currently designed, poses
environmental risks to both the Company's agricultural operations at
Cadiz and to the groundwater basin underlying the Cadiz property.  The
Company has vigorously opposed the Rail-Cycle Project on a number of
grounds and has filed a lawsuit seeking, among other things, to set
aside the County's certification of the EIR/EIS and approval of the
proposed project.  There can be no assurances as to the outcome of the
Company's lawsuit.  Furthermore, the Board of Supervisors decided to
require a business license tax to be levied against the Rail-Cycle
Project which, prior to adoption, must be approved by a majority vote
in a general election.  The Company believes that the Rail-Cycle 
Project, if constructed and operated as proposed, will have a materially 
adverse impact upon the Company's business.  See "Business - Legal 
Proceedings."  However, management is unable to predict the magnitude of 
such impact, if any, at this time. 
    
SIGNIFICANT LEVERAGE AND WORKING CAPITAL REQUIREMENTS
- -----------------------------------------------------
   
   As a result of the Sun World acquisition, the consolidated Company's
capital structure is significantly leveraged.  On April 16, 1997, the 
Company completed a restructuring of its indebtedness.  See "Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Liquidity and Capital Resources."  After giving effect to the restructuring,
Cadiz has approximately $10 million of indebtedness outstanding due 
April 30, 1998 (with provisions for extensions, if required), and Sun 
World has $120 million of indebtedness outstanding (including $115
million of 11-1/4% First Mortgage Notes due April 15, 2004 (the "Sun World 
Notes")) and $30 million of borrowing availability under a revolving credit 
facility (the "Revolving Credit Facility").  The Cadiz indebtedness is 
secured by substantially all of the Company's non-Sun World assets.  The Sun 
World Notes are secured by a first lien on substantially all of the assets
of Sun World and its subsidiaries, other than the growing crops, crop 
inventories and accounts receivable and proceeds thereof, which secure the
Revolving Credit Facility.  The Sun World Notes are also secured by the stock
of Sun World held by the Company. Sun World will depend on the Revolving 
Credit Facility to meet its significant seasonal working capital needs in 1997.
Management anticipates that the credit available under the Revolving Credit 
Facility will be sufficient to meet Sun World's current seasonal requirements, 
although no assurances can be given.  See "Seasonality," above, and 
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Liquidity and Capital Resources."

    The degree to which the Company's capital structure is leveraged could
impair both the Company's and Sun World's access to additional financing 
in the future for working capital, capital expenditures, acquisitions, and
general or other corporate purposes.  The ability of the Company and Sun 
World to generate sufficient working capital and cash flow needed for 
ongoing debt service and working capital needs depends on the future 
performance of the Company and Sun World.  If Sun World does not generate
sufficient cash flow to service its debt, or if Sun World or Cadiz fails to
comply with covenants in the indenture under which the Sun World Notes
were issued (the "Sun World Indenture"), they would face a default on
their obligations.  Such a default could result in the loss of all of the
Company's investment in Sun World.
    

LIMITATIONS ON ACCESS TO SUN WORLD CASH FLOW AND DIVIDENDS
- ----------------------------------------------------------
   
   The Company's ability to receive distributions from Sun World's cash
flow is restricted by a series of covenants in the Sun World Indenture that
allow for the payment of dividends subject to meeting certain tests and
ratios.  
    
ENVIRONMENTAL MATTERS
- ---------------------
    In the normal course of its agricultural operations, the Company handles,
stores, transports and dispenses products identified as hazardous materials
which could subject the Company to liability for the cleanup of such 
hazardous substances or wastes or may adversely affect the value of the
Company's properties.  Regulatory agencies periodically conduct inspections
and, currently, there are no pending claims with respect to hazardous
materials.  

REGULATION 
- -----------
   
       Certain areas of the Company's operations are subject to varying
degrees of federal, state and local laws and regulations.  The Company's
agricultural operations are subject to a broad range of evolving 
environmental laws and regulations.  These laws and regulations include the 
Clean Air Act, the Clean Water Act, the Resource Conservation and Recovery
Act, the Federal Insecticide, Fungicide and Rodenticide Act, and the 
Comprehensive Environmental Response, Compensation and Liability Act.
Environmental concerns are inherent in most major agricultural operations, 
including those conducted by the Company, and there can be no assurances 
that the cost of compliance with environmental laws and regulations in the 
future will not be material.
    
    The Company's food operations are also subject to regulations enforced
by, among others, the U.S. Food and Drug Adminstration and state, local
and foreign equivalents and to inspection by the U.S. Department of 
Agriculture and other federal, state, local and foreign environmental 
and health authorities.  Among other things, the U.S. Food and Drug 
Administration enforces statutory standards regarding the safety of food
products, establishes ingredients and manufacturing procedures for certain
foods, establishes standards of identity for foods and determines the
safety of food substances in the United States.  Similar functions are
performed by state, local and foreign governmental entities with respect 
to food products produced or distributed in their respective jurisdictions.
In addition, there can be no assurances as to the effect of any environmental 
regulations which may be adopted in the future.

REGULATORY APPROVALS
- --------------------

         As the Company proceeds with the development of its properties,
including related infrastructure, the Company will be required to
satisfy various regulatory authorities that it is in compliance with the
laws, regulations and policies enforced by such authorities. 
Groundwater development, and the export of surplus groundwater for sale
to single entities such as public water agencies, are not subject to
regulation by existing statutes, other than general environmental
statutes applicable to all development projects.  Management cannot predict 
with certainty what requirements, if any, may be imposed by regulators upon 
future development.  In addition, the time and costs associated with obtaining 
regulatory approvals for resource development are significant, and there can
be no assurance that the Company will receive desired approvals for future 
development plans.

COMPETITION
- -------------
         The agricultural business is highly competitive.  The Company's
competitors include a limited number of large international food
companies, as well as a large number of smaller independent growers and
grower cooperatives.  No single competitor has a dominant market share
in this industry due to the regionalized nature of these businesses. 
Sun World utilizes brand recognition, product quality, harvesting in 
favorable product windows, competitive pricing, 
effective customer service and consumer marketing programs to enhance its 
position within the highly competitive fresh food industry. Consumer and
institutional recognition of the Sun World trademark and related brands and 
the association of these brands with high quality food products contribute
significantly to Sun World's ability to compete in the market for fresh
fruit and vegetables.

     The Company faces competition for the acquisition, development and
sale of its properties from a number of competitors, some of which have
significantly greater resources than the Company.  The Company may also
face competition in the development of water resources associated with
its properties.  Since California has scarce water resources and an
increasing demand for available water, the Company believes that price
and reliability of delivery are the principal competitive factors
affecting transfers of water in California.  In this regard, the ability
of the Company to price its water on a competitive basis will depend
upon the cost of constructing and maintaining delivery systems for its
surplus water.  See "Business - Description of Business - Competition."

AUTHORIZATION OF "BLANK CHECK" PREFERRED STOCK
- -----------------------------------------------
   
      The Company's Certificate of Incorporation, as amended, authorizes
the issuance of up to 100,000 shares of preferred stock with such
designations, rights and preferences as may be determined from time to
time by the Company's Board of Directors.  Accordingly, the Board of
Directors is empowered, without stockholder approval, to issue preferred
stock in one or more series, and to fix for any series the dividend
rights, dissolution or liquidation preferences, redemption prices,
conversion rights, voting rights, and other rights, preferences or
privileges for such preferred stock which could adversely affect the
voting power or other rights of the holders of the Common Stock.  To
date the Board of Directors has designated three series of Preferred
Stock for issuance, including (i) up to 60,000 shares of 
Series A Preferred, of which 27,631 shares have been issued and
no shares currently remain outstanding; (ii) up to 1,000 shares 
of 6% Convertible Series B Preferred Stock (the "Series B Preferred"), of 
which 1,000 shares have been issued and 90 shares currently remain 
outstanding; and (iii) up to 365 shares of 6% Convertible Series C 
Preferred Stock (the "Series C Preferred"), of which 300 shares have been 
issued and no shares currently remain outstanding.  See "Description of 
Securities."  The Board of Directors has no present plans or arrangements
for the issuance of additional shares of Preferred Stock, and the Company's 
ability to issue additional Preferred Stock is restricted by covenants in 
the Sun World Indenture.  However, there can be no assurance that the 
Company will not issue such shares in the future.  Such shares could, under 
certain circumstances, be issued as a method of discouraging, delaying or 
preventing a change in control of the Company.  The issuance of such shares 
could prevent holders of the Company's Common Stock from receiving a 
premium for their shares from a potential third-party acquiror.

    

DILUTION UPON CONVERSION AND EXERCISE OF SECURITIES
- ----------------------------------------------------
     The issuance of Shares upon conversion and exercise of outstanding
Preferred Stock and Warrants may have certain dilutive effects,
including dilution of the Company's earnings per share.

MARKET RISKS FROM SUBSTANTIAL INCREASE IN NUMBER OF SHARES OF COMMON STOCK 
ELIGIBLE FOR RESALE
- --------------------------------------------------------------------------
   
     The registration for resale hereunder of 677,902 Placement Shares,
7,368,249 Conversion Shares, 366,217 Dividend Shares, 50,000 Options Shares
and 315,000 Warrant Shares, for an aggregate total of 8,777,368 Shares, will
significantly increase the number of outstanding shares of Common Stock
of the Company eligible for resale.  See "Description of Securities."  The
sale, or availability for sale, of these Shares could cause downward 
pressure on, and decreases in, the market price of the Company's Common Stock,
particulary in the event that a large number of Shares were sold in the 
public market over a short period of time.
    

NO ASSURANCE OF DIVIDENDS ON COMMON STOCK
- ----------------------------------------------
            To date, the Company has never paid a cash dividend on Common
Stock, and the Company's ability to pay such dividends is restricted by a
series of covenants in the Sun World Indenture that allow for the payment 
of dividends subject to meeting certain tests and ratios.  The Company 
retained an investment banking firm to, among other things, advise the 
Company as to the most tax-efficient means of distributing revenues from 
the Company's operations to its shareholders.  See "Price Range of Common
Stock and Dividend Policy."


             PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY

         The Company's Common Stock is traded on the Nasdaq National Market
under the symbol "CLCI."  The following table reflects actual sales
transactions.  The high and low price range of the Common Stock for each
of the dates indicated has been provided by Nasdaq.

                          High               Low
    Quarter Ended      Sales Price       Sales Price
                    --------------      -------------
        1995:
     March 31            $5.438              $4.125
     June 30             $4.875              $4.000
     September 30        $5.500              $3.688
     December 31         $6.250              $4.063

        1996:
     March 31            $6.375              $5.250
     June 30             $6.500              $5.219
     September 30        $6.000              $3.875
     December 31         $5.625              $3.875
     
        1997:
     March 31            $6.063              $4.838

   
     On May 6, 1997, the high, low and last sales prices for the
Company's Common Stock, as reported by Nasdaq, were $5.00, $4.875 and
$5.00, respectively.

     The Company also has an authorized class of 100,000 shares of
preferred stock ("Preferred Stock").  To date the Board of Directors has
designated three series of Preferred Stock for issuance, including (i)
up to 60,000 shares of Series A Preferred, of which 27,631 shares have 
been issued and no shares currently remain outstanding; (ii) up to 1,000 
shares of Series B Preferred, of which 1,000 shares have been issued and 
90 shares currently remain outstanding; and (iii) up to 365 shares of 
Series C Preferred, of which 300 shares have been issued and no shares 
currently remain outstanding.  See "Description of Securities."  The Board 
of Directors has no present plans or arrangements for the issuance of 
additional shares of Preferred Stock.  The Sun World Indenture includes 
covenants restricting the Company's ability to issue additional shares 
of Preferred Stock. See "Risk Factors - Authorization of 'Blank Check' 
Preferred Stock."

     The estimated number of beneficial owners of the Company's Common
Stock is approximately 1,500, and the number of stockholders of record
on May 6, 1997, was 252.
    
     To date, the Company has never paid a cash dividend on Common
Stock, and currently the Company's ability to pay such dividends is
restricted by a series of covenants in the Sun World Indenture that allow
for the payment of dividends subject to meeting certain tests and ratios.
The Company retained an investment banking firm to, among other things,
advise the Company as to the most tax-efficient means of distributing 
revenues from the Company's operations.  The amount and frequency of any 
such dividends would be subject to the discretion of the Board of Directors.

                         SELECTED FINANCIAL DATA
   
     The following selected financial data, insofar as it relates to
the nine months ended December 31, 1996 and each of the years ended March 31, 
1996, 1995, 1994, and 1993 has been derived from financial statements audited 
by Price Waterhouse LLP, independent accountants.  The information that 
follows should be read in conjunction with the audited consolidated financial 
statements of the Company and notes thereto for the nine months ended 
December 31, 1996 and for the two years ended March 31, 1996 included 
elsewhere herein.  See also "Management's Discussion and Analysis of 
Financial Condition and Results of Operations" and the audited consolidated 
financial statements included herein for Sun World, which was acquired by the 
Company on September 13, 1996.
    

                         CADIZ LAND COMPANY, INC.
                             SELECTED FINANCIAL DATA
                   ($ in thousands, except for per share data)

               Nine Months Ended              
                 December 31,                Year Ended March 31,
                    1996(1)         1996       1995      1994        1993 
                    ------        ------------------------------------------
Statement of 
 Operations Data:

  Revenues         $   23,780     $  1,441   $    543   $    190   $     -0-

  Loss from 
  continuing
  operations 
  before
  extraordinary 
  items                (5,997)      (8,487)    (4,706)    (4,239)     (4,087)
   
  Gain  
  from 
  disposal of
  discontinued 
  segment(2)             -0-          -0-        -0-        145         -0-

  Extraordinary 
  items                   -0-          -0-        115        343        -0-
                      -------      --------    -------   -------     -------
    
  Net loss             (5,997)      (8,487)    (4,591)    (3,751)     (4,087)

  Less: Preferred
        stock
        dividends        (674)         -0-        -0-        -0-         -0-    

        Imputed
        dividend on
        preferred
        stock          (2,451)          -0-        -0-       -0-         -0- 
                   -----------    ---------   --------  ---------   ---------
  Net loss 
   applicable to
   common stock    $   (9,122)    $ (8,487)   $ (4,591)  $ (3,751)   $ (4,087)
                   ==========     =========   =========  =========   =========
Per Share:

 Net loss from
  continuing
  operations 
  before
  extraordinary 
  items           $    (0.44)    $   (0.48)   $   (0.29) $   (0.33)  $  (0.47)
   
  Net income 
  from 
  operations 
  of discontinued
  segment 
  and disposal of
  discontinued 
   segment(2)           -0-            -0-          -0-       0.01       -0-   
    
  Extraordinary 
  items                 -0-            -0-         0.01       0.03       -0-   
                  ---------     ----------    ---------   --------   -------
  Net loss        $   (0.44)    $    (0.48)   $   (0.28)  $  (0.29)  $ (0.47) 
                  =========      =========    =========   ========   ========
Weighted average 
common shares and
equivalents          20,500         17,700       16,500      12,800    8,700 
                   ========      =========    =========     =======   ======= 
                                                
                  December 31,                As of March 31,
                                   ---------------------------------------
                     1996          1996          1995       1994       1993 
                ------------    --------------------------------------------
    
Balance Sheet 
 Data:

 Total assets    $  230,790     $   38,663     $  34,888  $  34,058  $ 27,635 

 Long-term debt  $  149,111     $       68     $  16,827  $  13,833  $ 15,979

 Redeemable
  preferred 
  stock          $   27,431     $      -0-     $     -0-  $     -0-   $   -0-

 Preferred 
  stock, 
  common stock 
  and 
  additional
  paid-in-
  capital        $   88,808     $   73,149     $  62,857  $  60,044  $ 45,199

 Accumulated
  deficit        $  (61,067)    $  (54,396)    $ (45,909) $ (41,318) $(37,567)
_________________

(1) Subsequent to the Company's September 13, 1996 acquisition of Sun World, 
the Company changed its fiscal year end from March 31 to December 31 in order
to align the Company's year end with that of Sun World.  Additionally, as a
result of the Sun World acquisition, the operations for the nine months ended
December 31, 1996 include the results of operations of Sun World for the 
period September 14, 1996 through December 31, 1996.

(2) In December 1990, the Company committed to a plan to eliminate all agri-
business operations acquired as part of its 1988 merger with Pacific
Agricultural Services, Inc.

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

GENERAL

      On September 13, 1996, the Company acquired all of the
outstanding capital stock of Sun World  (the "Sun World
Acquisition").  The Sun World Acquisition was accounted for
using the purchase method of accounting. The Company's
consolidated financial statements include Sun World from the
date of acquisition.  In addition, the Company has changed its
fiscal year end from March 31 to December 31 in order to align
the Company's year end with that of Sun World.  The financial
statements set forth herein for the nine months ending December
31, 1996 are the first year end financial statements of the
Company to reflect the Sun World Acquisition.  The operations of
Sun World have, and will continue to have, a significant impact
upon the Company's financial statements.

      Following the Sun World Acquisition, management implemented
the following five-point strategy:  (i) producing more varieties
of crops which are available for delivery at peak pricing
windows throughout the year; (ii) expanding third party
marketing and packing businesses to increase the Company's
ability to absorb the primarily fixed costs of its vertically
integrated operations; (iii) improving administrative efficiency
through both headcount reductions and a new comprehensive
management information system; (iv) commercializing Sun World's
extensive proprietary product portfolio consisting of over 600
world wide patents and trademarks; and (v) reducing leverage to
lower financial risk and improve operating flexibility.

      As a result of this strategic plan, Sun World has:  (i)
entered into new agreements to market fruit and vegetables from
Chile and Mexico; (ii) added equipment to its San Joaquin Valley
packing facility to pack citrus; (iii) relocated its
administrative offices to existing space at its San Joaquin
Valley packing facility; (iv) entered into licensing agreements
for certain of Sun World's proprietary products in Spain, Chile
and South Africa; and (v) completed asset sales of more than
$12.4 million of fallow land, with the proceeds applied to
reduce Sun World's leverage.

      Prior to the Sun World Acquisition, Cadiz had utilized an
unclassified balance sheet (eliminating the distinction between
current assets and long-term assets and current liabilities and
long-term liabilities).  The financial statements set forth
herein utilize a classified balance sheet, thus requiring
certain reclassifications to be made to the prior period
balances to conform with the December 31, 1996 presentation.

RESULTS OF OPERATIONS

      The following is management's discussion of certain factors
which have affected the Company's financial condition and
results of operations for the nine months ended December 31,
1996 and the fiscal years ended March 31, 1996 and 1995 as
compared to prior periods.
   
      The Company's results of operations for the nine months
ended December 31, 1996 include the results of operations of Sun
World for the period September 14, 1996 through December 31,
1996.  The results of operations of Sun World prior to September
14, 1996 have not been consolidated with those of the Company. 
As a result of the foregoing, and as a result of the change of
the Company's fiscal year end from March 31 to December 31,
direct comparisons of the Company's consolidated results of
operations for the nine months ended December 31, 1996 with
results for the fiscal year ended March 31, 1996 will not, in
the view of management of the Company, prove meaningful. 
Instead, a summary of the Sun World elements which management
of the Company believes essential to an analysis of the results
of operations for such periods is presented below.  For purposes
of this summary, the term Sun World will be used, when the
context so requires, with respect to the operations and
activities of the Company's Sun World subsidiary, and the term
Cadiz will be used, when the context so requires, with respect to
those operations and activities of the Company not involving Sun
World.
    
      The following discussion contains trend analysis and other
forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended.  Actual results
could differ materially from those projected in the forward-looking 
statements throughout this document.

NINE MONTHS ENDED DECEMBER 31, 1996 COMPARED TO FISCAL YEAR
ENDED MARCH 31, 1996

      During the nine months ended December 31, 1996, the Company
incurred a net loss of $6.0  million compared to a loss of $8.5
million during the fiscal year ended March 31, 1996.  The
following table summarizes the net loss for both periods
(dollars in thousands):

                                   Nine Months Fiscal Year
                                      Ended       Ended
                                   December 31,  March 31,
                                      1996         1996
                                     ------       ------
     Revenues                      $   23,780   $   1,441
                                   ----------   ---------
     Costs and expenses:
       Cost of sales                   17,725       1,649
       Resource development             1,133       1,680
       Landfill prevention 
         activities                       394       1,919
       General and administrative       4,924       1,826
       Depreciation                       864         833
       Amortization                       175         234
       Interest expense, net            5,203       1,787
       Income tax benefit                (641)        -0-
                                   ----------   ---------
     Net loss                      $   (5,997)  $  (8,487)
                                   ==========   ==========

     The operations of Sun World for the period September 14
through December 31, 1996 are included above; however, due to
the seasonality of the operations of the Company, this is not
indicative of the results of operations should a full fiscal
year of activity be included.

     The Company's net income or loss in future fiscal periods
will be largely reflective of the operations of Sun World. Sun
World conducts its operations through four operating divisions:
farming, packing, marketing, and proprietary product
development.  Net profits from farming operations vary from year
to year primarily due to yield and pricing fluctuations which
can be significantly influenced by weather conditions, and are,
therefore, generally subject to greater annual variation than
Sun World's other divisions.  However, the geographic
distribution of Sun World's farming operations and the diversity
of its crop mix makes it unlikely that adverse weather
conditions will affect all of Sun World's properties or all of
its crops in any single year.  Nevertheless, as net profit from
Sun World's packing, marketing operations and proprietary
product development tends to be more consistent from year to year
than net profit from Sun World's farming operations, Sun World
is seeking to expand volume in the packing and marketing areas
by increasing the number of growers with which Sun World
maintains packing and marketing arrangements.  Sun World is also
actively exploring various domestic and international
opportunities to license selected proprietary fruit varieties.

     REVENUES.  During the nine months ended December 31, 1996,
the Company recorded revenues of $23.8 million, of which $22.5
million resulted from Sun World operations, all of which were
recognized from September 14, 1996 (the date subsequent to the
Sun World Acquisition) through December 31, 1996. The balance of 
the Company's revenues were recognized from the development
activities of Cadiz, consisting primarily of gross crop proceeds 
from the Cadiz ranch.

     COST OF SALES.  Cost of sales for the nine months ended
December 31, 1996 of $17.7 million consisted of all direct costs and 
an allocation of indirect costs related to revenue generated by the
Company, $16.4 million of which related to Sun World activities,
for the period September 14, 1996 through December 31, 1996, as
compared to $1.7 million for the Company during the fiscal year ended
March 31, 1996.

     RESOURCE DEVELOPMENT.  Expenses recorded in this category
consist of costs incurred in the land and water resource
development of the Company's landholdings. These costs include
the operating costs associated with the Company's continual
evaluation of additional potential land acquisition sites, such
as overhead, legal and travel, as well as the costs associated
with the development and transfer of surplus water from the
Company's Cadiz and Piute properties.  See "Business - Narrative
Description of Business".  In relation to the Cadiz water
transfer project, Cadiz expects completion of the required
EIS/EIR process within 18 months and completion of the necessary
delivery systems within several months thereafter, although no
assurances can be made.

     Resource development expenses, which consist of costs
incurred in the land and water development of the Company's
landholdings, totaled $1.1 million for the nine months ended
December 31, 1996 as compared to $1.7 million for the fiscal
year ending March 31, 1996.  The difference is primarily
attributable to the difference in the length of the periods
reported (nine months versus twelve months).

     LANDFILL PREVENTION ACTIVITIES.  The Company is engaged in
opposition to the proposed construction and operation of a landfill 
proposed to be located adjacent to its Cadiz Valley property, and 
has filed a lawsuit seeking, among other things, to set aside 
regulatory approvals for the landfill project. See "Legal 
Proceedings."  During the nine months ended December 31, 1996, 
expenses incurred in connection with activities in opposition to 
the project, such as litigation costs and professional fees and 
expenses totalled $0.4 million as compared to $1.9 million during 
the fiscal year ending March 31, 1996.  The decrease is due to the
fact that the lawsuit is in the discovery phase; however, management 
believes expenses in the future will increase since the Company plans
to vigorously oppose the proposed project.

     GENERAL AND ADMINISTRATIVE.  General and administrative
expenses during both the nine months ended December 31, 1996 and
the fiscal year ended March 31, 1996 consisted primarily of
corporate operating expenses, professional fees and salaries. 
These expenses increased by $3.1 million during the nine months
ended December 31, 1996 as compared to the fiscal year ending
March 31, 1996 primarily as a result of the Sun World
Acquisition and the addition of corporate and administrative
costs related to Sun World in the amount of $2.5 million for the
period September 14, 1996 through December 31, 1996.  During the
period ended December 31, 1996, Cadiz was awarded and received
approximately $0.4 million as final payment toward full
reimbursement of its legal fees and costs incurred in defending
a legal action which was netted against the related legal fees
incurred.

     DEPRECIATION.  Depreciation totaled $0.9 million for the
nine months ended December 31, 1996 as compared to $0.8 million
for the fiscal year ended March 31, 1996.  The increase is
primarily attributable to depreciation for the three and one
half month period from September 14, 1996 to December 31, 1996
related to the assets of Sun World which were acquired.

     INTEREST EXPENSE.  Net interest expense totaled $5.2
million during the nine months ended December 31, 1996 as
compared to $1.8 million during the fiscal year ended March 31,
1996.  The following table summarizes the components of net
interest expense for the nine months ended December 31, 1996 and
the fiscal year ended March 31, 1996 (dollars in thousands):

                                     Nine Months  Fiscal Year
                                        Ended        Ended
                                     December 31,  March 31,
                                         1996        1996
                                        ------      ------       
        Interest expense on 
          outstanding debt            $   5,193   $   1,000
        Amortization of 
          financing costs                   746         841
        Interest income                    (736)        (54)
                                      ---------   ---------
                                      $   5,203   $   1,787
                                      =========   =========

     The increase in interest expense on outstanding debt
during the period ended December 31, 1996 is attributable to
the long-term debt acquired as part of the Sun World
Acquisition.  Interest income increased due to the average
Sun World cash balance of over $30 million maintained during the
fourth calendar quarter of 1996.

     INCOME TAX BENEFIT.  An income tax benefit of $0.6
million arose during the nine months ended December 31, 1996
as a result of utilization of net operating loss
carryforwards.

YEAR ENDED MARCH 31, 1996 COMPARED TO YEAR ENDED MARCH 31, 1995

     During the year ended March 31, 1996, Cadiz incurred a
net loss of $8.5 million as compared to a net loss of $4.6
million during the previous year.  The following table
summarizes the net loss for both periods (in thousands):

                                        March 31,    March 31,
                                          1996         1995   
                                         ------       ------

     Revenues                           $   1,441    $     543
                                        ---------    ---------
     Costs and expenses:
       Cost of sales                        1,649          506
       Resource development                 1,680        1,039
       Landfill prevention activities       1,919          -0-
       General and administrative           1,826        1,525
       Depreciation                           833          737
       Amortization                           234          234
       Interest expense, net                1,787        1,208
       Gain on debt settlement                -0-         (115)
                                        ---------    ---------
     Net Loss                           $   8,487    $   4,591
                                        =========    =========


     REVENUES.  Revenues were recognized from Cadiz' resource
development as a result of its entering into joint venture or
leasing arrangements with third party growers for the farming
of crops on its properties.  A combination of gross crop proceeds 
from the citrus orchard and both rent and percentage of gross crop 
proceeds from the vineyard totaled $0.6 million and $0.5 million 
for the years ended March 31, 1996 and 1995, respectively.  Gross 
crop proceeds from the additional acreage developed to row crops in 
in the latter part of fiscal year 1995 totaled $0.8 million for the 
year ended March 31, 1996, primarily from the harvest of honeydew 
melons and seedless watermelon.  Revenue from the produce brokerage
operation which commenced in May 1995 totalled $82,000 during
the 1996 fiscal year.

     COST OF SALES.  Cost of sales increased by $1.1 million
during the year ended March 31, 1996 from the prior year
primarily due to Cadiz' share of joint venture production
costs associated with the development of an additional 240
acres to row crops at the beginning of the 1996 fiscal year.

     RESOURCE DEVELOPMENT.  Resource development expenses
totaled $1.7 million for the year ended March 31, 1996 as
compared to $1.0 million for the year ended March 31, 1995. 
As activities were taking place on multiple water projects
during the 1996 fiscal year, costs associated with development
increased as compared to the prior year when Cadiz was
involved in only the Cadiz water transfer project.  In
addition, Cadiz developed an additional 240 acres to row
crops at the beginning of the 1996 fiscal year whereby 
Cadiz was able to attract third party growers.  Cadiz incurred
an increase in costs associated with management of the Cadiz
ranch with respect to this additional acreage.  Also included
in resource development are costs associated with evaluation
of the potential acquisition of additional sites.

     LANDFILL PREVENTION ACTIVITIES.   During the year ended
March 31, 1996, expenses incurred in connection with
activities in opposition to the Rail-Cycle project totaled
$1.9 million, including litigation costs, professional fees
and expenses, and contributions in support of a local
coalition which actively opposed the Rail-Cycle Project.

     GENERAL AND ADMINISTRATIVE.  General and administrative
expenses during both periods consisted primarily of corporate
operating expenses, professional fees and salaries.  These
expenses increased by $0.3 million during the year ended March
31, 1996 as compared to the prior year. 

     During the 1996 fiscal year Cadiz was engaged in, among
other things, the Sun World Acquisition; negotiations and/or
discussions with prospective purchasers regarding several of
Cadiz' water transfer projects; management of Cadiz' permanent
crops; and production of additional acreage to row crops in
its farming operation.  In the prior year, by contrast,
activities pertained to evaluation of only one water transfer
project and management of Cadiz' permanent crops.  As a result
of this increased level of activity, Cadiz has incurred a
corresponding increase in costs related to overhead,
professional fees, salaries and travel, among others.

     DEPRECIATION.  Depreciation totalled $0.8 million for the
year ended March 31, 1996 as compared to $0.7 million for the
prior year.  The increase of $96,000 was primarily due to a
full year of depreciation on infrastructure improvements at
the Cadiz property, including the development of additional
irrigation wells which were completed during the fourth
quarter of fiscal 1995.

     INTEREST EXPENSE.  Net interest expense totalled $1.8
million during the year ended March 31, 1996 as compared to
$1.2 million during the same period in 1995.  The following
table summarizes the components of net interest expense for
the years ended March 31, 1996 and 1995 (in thousands):
     
                                             March 31,  March 31,
                                               1996       1995
                                              ------     -------

     Interest expense on outstanding debt   $   1,000   $    842
     Amortization of financing costs              841        479
     Interest income                              (54)      (113)
                                            ---------   --------

        Net interest expense                $   1,787   $  1,208
                                            =========   ========

     Interest expense on outstanding debt increased during the
year as a result of an increased level of borrowing and due to
slightly higher interest rates.  Amortization of financing
costs increased as a result of debt issue costs incurred in
connection with Cadiz' March 1995 loan facility.  Such costs
are amortized over the life of the debt arrangement, which
matures on January 31, 1997.

     GAIN ON DEBT SETTLEMENT.  In June 1994, Cadiz retired a
note payable in the amount of $0.3 million to an individual at
a discounted amount resulting in an extraordinary gain on
settlement of debt of $0.1 million.  The note, which
originated in 1985, was scheduled to be retired with a balloon
payment in December 1996.


LIQUIDITY AND CAPITAL RESOURCES

     GENERAL DISCUSSION OF LIQUIDITY AND CAPITAL RESOURCES. 
Pursuant to its business strategy, Cadiz has utilized its working 
capital primarily for development purposes; that is, for purposes 
designed to increase the long-term value of its properties.  As Cadiz
has not received significant revenues from its development operations
to date, Cadiz has been required to obtain financing to bridge the gap 
between the time development expenses are incurred and the time that a 
revenue stream will commence. Accordingly, Cadiz has looked to outside 
funding sources to address its liquidity and working capital needs.  
Historically, Cadiz has addressed these needs primarily through secured 
debt financing arrangements with its lenders, private equity placements 
and the exercise of outstanding stock options.  However, following the 
completion of an offering by Sun World of $115.0 million in secured notes
as further discussed below, the Company believes it will be able to 
meet its working capital needs without looking to outside funding 
sources, although no assurances can be made. See "Current Financing 
Arrangements" and "Equity Placements," below.

     On September 13, 1996, Cadiz acquired all of the stock of
Sun World.  The net purchase price of approximately $178
million consisted of the following:  (i) assumption of $156
million of restructured debt with Sun World's existing lenders
(of which a principal reduction in the amount of $5.5 million
was made by Cadiz concurrent with the acquisition); (ii) $12
million to pay claims of Sun World's unsecured creditors as
determined during the reorganization process; (iii) $7 million
in cash and stock delivered both to previous holders of the
stock of Sun World upon transfer of stock to Cadiz and to
existing unsecured creditors in satisfaction of claims; and
(iv) $3 million of acquisition fees and costs.

   
     On April 16, 1997 Sun World completed a private placement of
$115.0 million in secured notes (the "Sun World Notes").  The Sun
World Notes were sold through Smith Barney Inc., as initial purchaser,
to "qualified institutional buyers" (as defined in Rule 144A under
the Securities Act of 1933, as amended (the "Securities Act")) and
a limited number of institutional "accredited investors" (as defined
in the Securities Act).  The proceeds from the issuance of the Sun 
World Notes, when combined with Sun World's existing cash and cash 
made available under a $30 million Revolving Credit Facility entered 
into by Sun World concurrently with the issuance of the Sun World Notes, 
were used to retire Sun World's existing indebtedness to John 
Hancock Mutual Life Insurance Company ("John Hancock") and Caisse 
Nationale de Credit Agricole, acting through its Grand Cayman branch 
("Credit Agricole"), as well as Cadiz' existing indebtedness to
Cooperatieve Centrale Raiffeisen-Boerenleenbank B.A.("Rabobank") 
(referred to hereinafter as the "Debt Restructuring").  
    
     Under Sun World's historical working capital cycle,
working capital is required primarily to finance the costs of
growing and harvesting crops, which occurs from January
through August with a peak need in June.  Sun World harvests
and sells the majority of its crops during the period from May
through September, when it receives the majority of its
revenues.  In order to bridge the gap between incurrence of
expenditures and receipt of revenues, large cash outlays are
required each year.  Prior to the Debt Restructuring, Sun
World's cash balance was sufficient to provide for these
seasonal working capital requirements without the need for
additional outside funding.  However, a substantial portion of
Sun World's cash on hand was used upon issuance of the Sun
World Notes to fund debt repayments.  Therefore,  Sun World will 
depend upon the Revolving Credit Facility to meet its seasonal 
working capital needs in 1997.  See "Risk Factors - Seasonality"
and "--Significant Leverage and Working Capital Requirements."

     After giving effect to the issuance of the Sun World 
Notes and the application of the net proceeds therefrom,
Sun World has $120.0 million of indebtedness outstanding
and $30.0 million of borrowing availability under the
Revolving Credit Facility. Cadiz has approximately $10.0
million of indebtedness outstanding.  See  "Cadiz
Obligations," below.  Management believes that the terms of
the Company's debt facilities following the issuance of the Sun
World Notes are more favorable to the Company than the terms of
the retired debt facilities.  See "Outlook," below.

     CURRENT FINANCING ARRANGEMENTS. 

     SUN WORLD OBLIGATIONS

    The Sun World Notes, which were issued in the principal amount 
of $115 million on April 16, 1997 and will mature on April 15, 2004, 
accrue interest at the rate of 11-1/4% per annum.  Interest only 
is payable semi-annually on April 15 and October 15 of each year, 
commencing October 15, 1997.  The Sun World Notes are secured by a
first lien on substantially all of the assets of Sun World and its
subsidiaries, other than growing crops, crop inventories and accounts
receivable and proceeds thereof, which secure the Revolving Credit
Facility.  The Sun World Notes are also secured by the guarantee 
of Cadiz and the pledge by Cadiz of all of the stock of Sun World.
See "Risk Factors--Significant Leverage and Working Capital Requirements"
and "- Limitations on Access to Sun World Cash Flow and Dividends."

      Sun World's $30 million Revolving Credit Facility matures in one 
year and is guaranteed by Cadiz.  Amounts borrowed under the Revolving
Credit Facility will accrue interest at either prime plus 1.50% or
LIBOR plus 2.50%, at Sun World's election, with an additional .50%
payable for advances exceeding 30% of eligible inventory or $9 million 
of eligible inventory.  The Revolving Credit Facility is secured by 
growing crops, crop inventories and accounts receivable and proceeds
thereof.  Rabobank acted as lead agent for, and also participated in,
the Revolving Credit Facility.  See "Risk Factors--Significant 
Leverage and Working Capital Requirements."

     CADIZ OBLIGATIONS 

     Cadiz' primary current lender is ING Baring (U.S.) Capital 
Corporation ("ING").  On March 31, 1997, ING purchased Cadiz' 
previously outstanding obligations to Henry Ansbacher & Co., Ltd. 
("Ansbacher") of approximately $9.7 million.  Concurrently with 
such purchase, the maturity date of the ING obligations was extended 
to April 30, 1998 (with the interest rate of such obligations to be 
adjusted as of May 1, 1997 to LIBOR plus 200 basis points, payable 
at LIBOR only semi-annually, with the remaining accrued interest 
added to principal), and Cadiz issued to ING Warrants to purchase 
75,000 shares of Cadiz Common Stock, exercisable for five years
beginning on April 30, 1997 at an exercise price equal to the average
daily closing price of the Company's Common Stock over a ten trading
day period ending on April 29, 1997.  ING has also granted to Cadiz
the right to obtain two additional one-year extensions.  Upon exercise 
of the first and second extension, Cadiz would be required to issue 
certain additional warrants to ING and the interest rate would be 
further adjusted.  Currently, ING holds a senior deed of trust on 
substantially all of Cadiz' non-Sun World related property.

     As the Company continues to aggressively pursue its
business strategy, additional financing specifically in
connection with the Company's water projects will be required. 
The nature of such additional financing for the water transfer
and/or storage projects will depend upon how the development
and ownership of each project is ultimately structured, and
how much of each project's funding will be the Company's
responsibility.  Should the Company determine that it will be
able to maximize its profit potential through construction and
ownership of the water delivery and/or storage systems used in
the project, the Company will be required to obtain long-term
project financing.  Based upon the results of analyses
performed by an investment banking firm retained by the
Company, management believes that several alternative
long-term financing arrangements are available to the Company
which will be further evaluated once funding responsibility
and ownership alternatives are determined.

   
     EQUITY PLACEMENTS.  During the nine months ended December
31, 1996, Cadiz utilized equity placements to fund its Sun
World Acquisition.  The total cash requirements of Cadiz
related to the Sun World Acquisition were funded from: (i) the
issuance by Cadiz of $27.6 million of newly authorized Series
A Preferred; (ii) the issuance by Cadiz of $7.6 million of
newly authorized Series B Preferred; (iii) the issuance by
Cadiz of $2.6 million of newly authorized Series C Preferred; and
(iv) $1.0 million previously deposited by Cadiz from its
working capital in trust with the Official Committee Holding
Unsecured Claims in the Sun World bankruptcy case.  Of such
funds, approximately $35.0 million was applied to cash
disbursements required at closing under the Sun World Plan of
Reorganization, including the $15.0 million capital
contribution and approximately $5.5 million of principal
reduction to secured lenders.  The remainder has been utilized
by Cadiz substantially for the payment of expenses relating to
the Sun World Acquisition, as well as for the capital and
operating requirements of Cadiz.

    
     Under the terms of the Plan of Reorganization in the Sun
World bankruptcy case, as originally approved, the total cash
requirements of the Company in order to close the Sun World
Acquisition would have been approximately $39.0 million, with
$15.0 million of this amount to be deposited by the Company at
closing into the trusteed unsecured claims reserve account. 
However, in order to protect against stockholder dilution,
shortly before completion of the Sun World Acquisition the
Company was able to successfully negotiate a reduction in this
required initial cash deposit to $11.0 million, thereby
effectively reducing cash requirements at closing to $35.0
million.  As a condition to this reduction in the amount of
the initial deposit, the Company agreed to deposit an
additional amount into the unsecured claims reserve account
subsequent to the closing, when the final claims amounts could
more readily be determined.  In order to fund the remaining
amounts necessary to complete its requirements in this regard,
on November 26, 1996, the Company issued 240 shares of its
Series B Preferred and 40 shares of its Series C Preferred for
total aggregate consideration of $2.8 million, or $10,000 per
share.  The amount of shares so issued by the Company was less
than the additional amount which the Company would otherwise
have needed to issue prior to the Sun World Acquisition if the
amount of the initial cash deposit had not been reduced.

     During the nine months ended December 31, 1996, Cadiz
received gross proceeds of $942,000 through the exercise of
previously outstanding stock options.

   
     The Series A Preferred was not convertible when issued,
but became convertible into shares of Common Stock at the
option of the holder, on November 12, 1996 upon the filing by
the Company of an Amendment to its Certificate of
Incorporation ("Amendment") increasing the Company's
authorized Common Stock from 24 million to 45 million shares,
thereby allowing the Company to reserve sufficient shares of
Common Stock for issuance upon conversion.  Concurrently with
the filing of the Amendment, the conversion price ("Series A
Conversion Price") was $3.75.  Holders are entitled to
cumulative dividends payable semi-annually in cash or Common
Stock at a rate of 6% per annum.  The Series A Preferred is
also mandatorily convertible in full at the option of the
Company at any time prior to six months following the filing
of the Amendment at the Series A Conversion Price provided
that, as a condition to such conversion, the Company shall pay
to holders one full year's worth of dividends (less the amount
of any dividends theretofore paid).  The Company exercised
this conversion right effective May 7, 1997, and no shares of
Series A Preferred currently remain outstanding.  The Series A
Preferred ranks senior and prior to the Company's Common Stock
and on a parity with any other class or series of Preferred
Stock.  Except as provided by law, holders are not entitled to
vote upon any matter submitted to a vote of the Company's
stockholders.

     The Series B and C Preferred were immediately convertible
upon issuance into shares of Common Stock, at the option of
the holder, at a price equal to the lower of (a) $5.8125 per
share or (b) 85% of the average closing bid price over the
ten-trading day period ending on the day prior to the
submission of any conversion notice ("Series B/C Conversion
Price").  Holders are entitled to cumulative dividends payable
upon conversion or maturity in cash or Common Stock at a rate
of 6% per annum.  The Company reserves the right to redeem any
shares of Series B or Series C Preferred for $11,765 per share
in cash by giving holders five days notice.  Any Series B or
Series C Preferred shares outstanding one year following
issuance are mandatorily converted into Common Stock at the
Series B/C Conversion Price.  Holders are entitled to a
liquidation preference equal to the initial purchase price of
$10,000 per share.  As of May 7, 1997, 90 shares of Series
B Preferred and no shares of Series C Preferred remain
outstanding.  The Series B and C Preferred rank senior and
prior to Cadiz' Common Stock and on a parity with any other
class or series of Preferred Stock.  Except as provided by
law, holders are not entitled to vote upon any matter
submitted to a vote of Cadiz' stockholders.

    
     WORKING CAPITAL RESOURCES.  As noted above, subsequent to
the Sun World Acquisition, the Company adopted a classified
balance sheet thereby requiring the distinction between
current assets and long-term assets and current liabilities
and long-term liabilities.  As a result, on a consolidated
basis, the Company had, at December 31, 1996, working capital
of $44.8 million, cash of $33.3 and a current ratio of
approximately 3.5 to 1.0. 

     The following table summarizes the Company's cash
position for the periods indicated (amounts in thousands):

                                           Nine
                                          months       Year
                                          ended        ended
                                        December 31,  March 31,
                                            1996        1996
                                           ------      ------
   Net cash used for continuing 
      operating activities               $    (66)  $  (5,736)

    Net cash provided by (used for) 
      investing activities                  6,656      (2,357)

    Net cash provided by 
      financing activities                 21,564      10,792
                                         ---------   ---------

    Net increase in cash                   28,154       2,699

    Cash and cash equivalents,  
      beginning of period                   5,153       2,454
                                         ---------   ---------
    Cash and cash equivalents, 
      end of period                     $  33,307   $   5,153
                                        =========   =========

        CASH USED FOR OPERATING ACTIVITIES.  Cash used for
operating activities totalled $66,000 for the nine months
ended December 31, 1996 as compared to cash used for
continuing operating activities of $5.7 million for the fiscal
year ended March 31, 1996.  The decrease in cash used for
operating activities primarily resulted from the decrease in
accounts receivable and inventories of $12.4 million
attributable to the seasonality of Sun World's agricultural
operations offset by the decrease in accounts payable of $7.2
million (which includes $11.6 million paid to satisfy certain
of Sun World's unsecured creditors pursuant to Sun World's
Plan of Reorganization).  The balance of the net cash used for
operating activities resulted from the increased activity
level of Cadiz during the nine months ended December 31, 1996. 

             The Company currently pays no income taxes.  As of
December 31, 1996, the Company has a net operating loss ("NOL")
carryforward of approximately $60.8 million for federal and
$35.5 million for state income tax purposes.  Such
carryforwards expire in varying amounts through the year 2012. 
In accordance with the Tax Reform Act of 1986, NOL utilization
may be subject to an annual limitation.  As a result at
December 31, 1996, approximately $15.4 million of the federal
NOL is currently available to offset federal taxable income in
any future years, while the balance is available subject to
annual limitations.  No annual limitations apply to the state
NOL carryforwards which expire in various amounts through the
year 2000.

        CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES.  Cash
provided by investing activities totalled $6.7 million during
the nine months ended December 31, 1996 as compared to cash
used for investing activities of $2.4 million during the
fiscal year ended March 31, 1996.  Although Cadiz invested
$1.4 million in the purchase of land, property, plant and
equipment and in furtherance of its water transfer and storage
projects, Sun World also received proceeds of $12.4 million
from the disposal of underproducing assets through an asset
disposal program.  In addition, the net cash used in
connection with the Sun World Acquisition was $4.5 million.

        CASH PROVIDED BY FINANCING ACTIVITIES.  Financing
activities provided $21.6 million for the nine months ended
December 31, 1996 as compared to $10.8 million during the
fiscal year ended March 31, 1996.  Net proceeds from the
issuance of Common Stock, Preferred Stock and the exercise of
previously outstanding stock options totaled $37.8 million
during the nine months ended December 31, 1996 while dividends
paid on the Preferred Stock totaled $99,000.  Principal
payments on short- and long-term debt totaled $17,000 and $16.4
million, respectively, for the nine months ended December 31,
1996.


OUTLOOK

        With the issuance of the Sun World Notes, the Company 
believes that, based upon current levels of operations and anticipated
growth, Sun World can adequately service its indebtedness and
meet its seasonal working capital needs utilizing available
internal cash and the Revolving Credit Facility.  

        The Sun World Indenture and agreements between Cadiz and 
its principal current lender restrict the amount of cash that can
flow from Sun World to Cadiz and vice versa.  See "Risk Factors--
Limitations on Access to Sun World Cash Flow and Dividends."

        In the short-term, Cadiz expects to meet its ordinary
working capital needs through a combination of quarterly
management fee payments from Sun World, payments from Sun
World under an agricultural lease whereby Sun World now
operates the Company's 1,600 acres of developed agricultural
property at Cadiz, California, and the possible exercise of
outstanding stock options.  In addition, there are provisions
in the Sun World Indenture allowing for certain additional
payments to be made from Sun World to Cadiz, subject to Sun
World meeting specific tests and ratios.

        As the Company is actively pursuing the development of
its water resources, it is seeking the finalization of the
regulatory approvals needed to commence construction of a
water delivery and/or storage project at Cadiz.  Once the
lengthy regulatory review process is finalized and
construction of the necessary delivery and/or storage system
has commenced, the Company anticipates generating a revenue
stream within less than a year thereafter which will be
sufficient to meet the then existing operating requirements of
the Company, although no assurances can be given. 
Concurrently with the regulatory review process, the Company
is also negotiating the terms of water delivery and/or storage
arrangements with various California water agencies, which
include issues such as financing, pricing concepts and
formulas and ownership of the pipeline and the delivery and/or
storage system.

        In addition to the development of its water resources,
the Company is actively involved in further agricultural
development and reinvestment in its landholdings.  Such
development will be systematic and in furtherance of the
Company's business strategy to provide for maximization of the
value of its assets.

       With the issuance of the Sun World Notes on April 16, 1997, 
annual maturities of long-term debt outstanding are as follows:  
1997 - $1,397,000; 1998 - $10,125,000; 1999 - $386,000; 2000 - $433,000;
2001 - $445,000; and 2002 and thereafter - $116,602,000.  At December 31,
1996, prior to the issuance of the Sun World Notes, annual maturities
of long-term debt outstanding excluding $124,000 representing the 
unamortized portion of warrants were as follows: 1997 - $4,877,000; 
1998 - $24,253,000; 1999 - $9,374,000; 2000 - $11,398,000; 2001 -
$11,410,000, and 2002 and thereafter - $92,676,000.  

        Since the Company's inception, inflation has not had a
material impact either on the costs of materials required in
the development of property and/or in labor costs.  Similarly,
the value of the Company's real property has not been
materially impacted by inflation. In the event the rate of
inflation should accelerate in the future, the Company
believes the increase in the value of its real property will
exceed any increases in costs attributable to inflation.


                          BUSINESS

     The long-term strategy of Cadiz Land Company, Inc. (the
"Company") is to acquire and develop water-related land and
agricultural assets.  The Company has created an integrated and
complementary portfolio of landholdings, water resources, and
agricultural operations located within central and southern
California which either possess sizable assured supplies of
water or can, in future years, utilize water supplied from other
Company properties.  Management believes that, with both the
increasing scarcity of water supplies in California and the
increasing demand for water, the Company's access to water will
provide it with a competitive advantage both as a major
agricultural concern and as a supplier of water which will lead
to continued appreciation in the value of the Company's
portfolio.

    In 1996, the Company significantly enhanced this portfolio
through its acquisition of Sun World International, Inc. ("Sun
World").  The Sun World acquisition has made the Company one of
the largest fully integrated agricultural companies in
California.  The Sun World acquisition added to the Company's
portfolio more than 17,000 acres of prime agricultural land, 
packing facilities, marketing expertise, proprietary agricultural 
products and the highly regarded Sun World brand name.

     Sun World ships approximately 75 varieties of fresh produce
to all 50 states in the United States and exports fresh fruits
and vegetables to over 30 foreign countries.  Produce grown or
distributed by Sun World reaches more than 600 accounts
including supermarket retailers, food service entities,
warehouse clubs and international trading companies throughout
North America, Europe and Pacific Rim countries.  For the twelve
months ended December 31, 1996, Sun World recorded revenues of
$100.4 million.  

     The acquisition of Sun World also added valuable water
rights to the Company's existing water resource development
operations.  In addition to its Sun World properties, the
Company holds more than 39,000 acres of land in eastern San
Bernardino County.  These landholdings are underlain by
excellent groundwater resources and are located adjacent to the
major aqueduct systems of central and southern California, and
in close proximity to the Colorado River.  The Company expects
to utilize these resources to participate in a broad variety of
water transfer and storage projects, including the transfer of
surplus water to public agencies which require supplemental
sources of water.  The Company is currently in discussions with
several public water agencies regarding transfer and storage
agreements, although no such agreements have been reached.  See
"Water Resource Development - Cadiz Water Transfer and Storage 
Project."
 
     The Company continually seeks to develop and manage its
land, water and agricultural resources for their highest and
best use.  Agricultural development will enable the Company to
maximize the value of its landholdings while generating cash
flow.  The Company will continue to pursue opportunities for use
of its water resources, both for internal operations and to
relieve water shortages in other portions of southern California.

General Development of Business
- -------------------------------

     As part of its current business plan, the Company's land
acquisition, development activities and agricultural
operations are conducted for the purpose of enhancing the
long-term appreciation of its properties.  See "Narrative
Description of Business," below.

     On September 13, 1996, the Company acquired all of the
stock of a reorganized Sun World pursuant to a consensual plan
of reorganization (Debtors' Modified Fourth Amended
Consolidated Plan of Reorganization dated June 3, 1996
(Modified)) which was confirmed by the U.S. Bankruptcy Court
at a hearing on July 12, 1996 (the "Plan of Reorganization")
for a net purchase price of approximately $178 million (the
"Sun World Acquisition").  Sun World and certain subsidiaries
of Sun World had filed voluntary petitions for relief under
Chapter 11 of the Bankruptcy Code on October 3, 1994 after
debt restructuring negotiations with Sun World's existing 
lenders failed.

     The net purchase price of approximately $178 million
consisted of the following:  (i) assumption of $156 million of
restructured debt with Sun World's existing lenders (of which
a principal reduction in the amount of $5.5 million was made
by Cadiz concurrent with the acquisition); (ii) $12 million to
pay claims of Sun World's unsecured creditors as determined
during the reorganization process; (iii) $7 million in cash
and stock delivered both to previous holders of the stock of
Sun World upon transfer of stock to Cadiz and to existing
unsecured creditors in satisfaction of claims; and (iv) $3
million of acquisition fees and costs.

     Subsequent to the Sun World Acquisition, the Company
changed its fiscal year end from March 31 to December 31 in
order to align the Company's year end with that of Sun World.

     In addition to Sun World, over the past 13 years the
Company has acquired more than 39,000 acres in various
portions of eastern San Bernardino County, California. 
Although located in desert terrain, these landholdings are
underlain by groundwater resources having active recharge of
high quality.  In addition, management believes the Company's
landholdings have excellent potential for agricultural
development and other uses, including municipal, recreational,
and industrial applications.

     Pursuant to its business strategy, the Company has
utilized its working capital primarily for  development
purposes; that is, for purposes designed to increase the long-
term value of its properties.  A portion of these expenditures
has related to the planned Cadiz Valley and Piute Valley
groundwater transfer and storage projects.  See "Narrative
Description of Business - Water Resource Development," below. 
In addition, agricultural development and operations continue
to be an integral part of the Company's ongoing business
strategy, maximizing the value of its landholdings while
generating cash flow.  See "Narrative Description of Business
- - Agricultural Operations," below.

    The Company's Sun World Acquisition is an integral part
of this strategy.  Sun World has added to the Company's
portfolio approximately 17,300 acres of prime agricultural
land in the San Joaquin and Coachella Valleys, increasing the
Company's total landholdings to approximately 57,000 acres. 
See "Properties," below.

     In May 1992, the Company's shareholders approved the
reincorporation of the Company into Delaware under the name
Cadiz Land Company, Inc.  As a part of the reincorporation,
the Company's Common Stock was reverse split on a one-for-five
basis, giving each shareholder of the Company one share of
Cadiz Land Company, Inc. stock for every five shares of
Pacific Agricultural Holdings, Inc. stock held at the
time of the reincorporation.

Financial Information About Industry Segments
- ----------------------------------------------
     During its nine months ended December 31, 1996, the
Company operated in one industry segment:  resource development.
See Consolidated Financial Statements.  Also, see "Management's 
Discussion and Analysis of Financial Condition and Results of
Operations."

Narrative Description of Business
- ----------------------------------
   
     Pursuant to its business strategy, the Company
continually seeks to develop and manage its portfolio of land,
water and agricultural resources for their highest and best
use.  The development and management activities of the Company
are currently focused on agricultural operations (primarily
through its wholly-owned Sun World subsidiary) and water
resource development.  Agricultural development will enable
the Company to maximize the use of its landholdings while
generating cash flow.  The Company will continue to pursue
opportunities for the use of its water resources, both for
internal operations and to relieve water shortages in other
portions of southern California.
    

AGRICULTURAL OPERATIONS

     With the Sun World Acquisition, the Company has become
one of California's largest  vertically integrated
agricultural companies which combines an extensive research
and development program, year round sourcing, farming and
packing activities and strong marketing capabilities.  For the
twelve months ended December 31, 1996, Sun World recorded
revenues of $100.4 million.

   
     PRODUCT LINE.  Sun World ships 75 different varieties of
fresh fruits and vegetables to all 50 states and to more than 
30 foreign countries.  Sun World is a leading grower and marketer 
of table grapes, seedless watermelons, colored sweet peppers and
plums.  Sun World also grows and markets other fruits and vegetables,
including peaches, nectarines, apricots and lemons.  It is also 
one of California's largest independent marketers of grapefruit,
tangerines, mandarins, and dates.
    

     The breadth and diversity of the product line helps to
minimize the impact of individual crop earnings fluctuations. 
Further, the breadth and diversity of its product offering
provides Sun World with greater presence and influence with
its grocery and food service customers.

     Although many fruits and vegetables are fungible
commodities, Sun World has adopted a strategy of developing or
acquiring specialty produce varieties with unique
characteristics which differentiate them from commodity
produce varieties.  Most of these varieties are harvested
during favorable marketing windows when available supply from
competitors is limited.  These specialty varieties typically
command a price premium and are less subject to the same price
volatility than the commodity varieties.  They also provide
Sun World with a dominant position in a number of product
categories.  Examples of the branded produce grown and
marketed by Sun World include Superior Seedless (TM) table grapes,
Black Diamond (TM) plums, Sun World Seedless (R) watermelons, Star
Sweet (R) super red grapefruit, Honeycot (R) apricots, Amber Crest (R)
peaches and Sun World sweet colored peppers.  These products
evolved through a combination of internal development and
acquisition.  Sun World's research and development center is
dedicated to developing additional high value proprietary
varieties.  See "Proprietary Product Development," below.

     FARMING OPERATIONS.  Sun World's farming operations
produce approximately 7 million units of fruits and vegetables
annually.  Its principal agricultural lands are located in the
San Joaquin and Coachella valleys of California.  See "Properties," 
below.

     Sun World properties are primarily dedicated to producing
permanent commercial crops and, to a lesser extent, annual (or
row) crops.  Additionally, over 1,300 acres are currently
utilized for developing crops (e.g. vines and trees that have
not yet reached a commercial maturity).  Subsequent to the Sun
World Acquisition, the Company developed a crop plan that
provided for the removal of certain under-performing permanent
crops and the continued development of certain proprietary
varieties of grapes and tree fruit.  Given the Company's
current crop allocation plan, it is now redeploying marginally
productive acreage to produce more varieties of crops which
are available for delivery at peak pricing windows throughout
the year. 

     Under an agricultural lease entered into concurrently
with the Sun World Acquisition, Sun World also operates the
Company's 1,600 acres of developed agricultural property at
Cadiz.  The Company believes that its Cadiz Valley
agricultural operations will benefit by virtue of the ability
of the Company to grow, pack and market the Cadiz produce
under the Sun World label and to market it to Sun World's
worldwide customer base.  The financial statement impact of
this intercompany operating lease is eliminated in consolidation.

     PACKING AND MARKETING OPERATIONS.  In addition to
merchandising its own products, Sun World provides marketing
and packing services to third party growers.  For third party
growers, Sun World provides three key benefits:  (i) Sun
World's brand name, proprietary products and reputation with
wholesalers resulting in a significant pull through effect;
(ii) a full complement of services that include packing,
marketing and sales; and (iii) a dedicated sales force
servicing over 600 customers throughout the world.  

     Sun World's packing facilities handle approximately 10
million units of produce annually.  These facilities provide
harvesting, packing, cooling and shipping services for Sun
World production, as well as for other commercial clients. 
Currently, Sun World owns four facilities, three of which are 
located in the Coachella Valley and one of which is located 
in the San Joaquin Valley.  See "Properties," below.

     Sun World's vertically integrated operations enable it to
offer the market a continuous stream of new, specialty
products which receive a market premium coupled with a large
basket of other produce staples.  As a significant grower, Sun
World is able to manage the quality of its own product line,
and as a significant packer/marketer, Sun World works with
other growers to ensure product quality through packing and
distribution.  As a result, on average, the Company sells 12
to 13 million units annually with an average wholesale value
of approximately $120 million.

     Sun World's sourcing, both external and internal, is
diversified geographically.  Sun World's owned and leased
farming operations are located throughout California from the
Coachella Valley in the south to central California's San
Joaquin Valley as well as operations near the coast.  Sun
World sources externally produced product from throughout
California, from other areas of the United States, and from
international sources.  This geographic diversification not
only reduces the impact that unfavorable weather conditions
and infestations could have on Sun World's packing and
marketing operations but also provides Sun World with a longer
selling season for many crops since the harvests occur at
different times.  In addition, geographic diversification also
allows Sun World the ability to provide the quality and
breadth of product throughout the year which is being demanded
by retailers.

     Sun World's customer base consists of more than 600
accounts including supermarket retailers, food service
entities, warehouse clubs, and international trading companies
located in approximately 30 countries.  Domestic customers
include national retailers such as Safeway Stores and American
Stores; club stores, including PriceCostco and Sam's; and food
service distributors, including Sysco and Alliant. 
Approximately 10% of Sun World's products are marketed outside
of the United States in Europe, Australia, Japan, Hong Kong,
Singapore, Malaysia and Taiwan.  Only one national retailer
(representing approximately 15% of calendar year 1996 gross
sales made by Sun World) accounts for more than 10% of Sun
World's revenues.

     PROPRIETARY PRODUCT DEVELOPMENT.  Sun World has a long
history of product innovation, and its research and
development center maintains a fruit breeding program that has
introduced dozens of proprietary fruit varieties in the last
five years.  Recent product successes include the Black
Diamond (TM) plum, the Amber Crest (R) peach and the Honeycot (R)
apricot. There are several other promising grape and tree fruit 
varieties which are scheduled for commercial planting and production 
in the near future.

     Sun World utilizes approximately 235 acres for its research and 
development center and crop experimentation.  The research and development 
center facility houses tissue culture rooms, growth rooms, four greenhouses,
and over 200 acres of experimental growing crops. 

     As a result of over 20 years of research and development, Sun 
World holds rights to more than 600 patents and trademarks around the 
world.  The patent registrations exist in most major fruit producing 
countries and the trademarks are held in both fruit producing and
consuming regions.  Sun World's patents have varying expiration dates; 
however, the expiration of any individual patent will not have a material 
effect upon Sun World's operations.

     Additionally, Sun World has a 50% ownership interest in American 
Sunmelon, a partnership engaged in the proprietary development, production 
and marketing of seedless watermelon seed.  American Sunmelon generated 
net income of approximately $3.5 million for calendar year 1996.

WATER RESOURCE DEVELOPMENT

     The increasing scarcity of water supplies in California will 
lead to increasing dependence on water transfer and storage projects 
within the state.  The Company's portfolio of water resources, located 
in close proximity to the major aqueduct systems of central and
southern California such as the State Water Project, the Colorado 
River Aqueduct, and the Colorado River, provides the Company with the 
opportunity to participate in a variety of water banking, exchange and  
transfer and storage projects in partnership with regional public
water agencies.

   
     CADIZ WATER TRANSFER AND STORAGE PROJECT.  The Company's 27,400
acres in the Cadiz and Fenner Valleys of eastern California (the "Cadiz 
Property") are underlain by a substantial high quality groundwater basin.  
This groundwater is recharged by rain and snowfall within a catchment 
area of nearly 1,300 square miles.  Average annual recharge is estimated 
by the Company to be in the range of 20,000 to 30,000 acre-feet. 
See "Properties - The Cadiz Property."

     Pursuant to an Environmental Impact Report ("EIR") and land use 
approvals by San Bernardino County, the Company is authorized to pump 
approximately 30,000 acre-feet of groundwater per year for irrigation 
of its Cadiz Valley property.  An acre-foot is 326,000 gallons, or 
enough for approximately two families for one year.  The Company 
currently uses approximately 6,000 acre-feet per year to irrigate 
its Cadiz Valley agricultural development and planned near-term 
development will likely require no more than 10,000 acre-feet per
year.  As a result, the Company has the ability to transfer groundwater 
- - surplus to its present and near-term needs - to public agencies 
which require supplemental sources of water.  
    

     The Cadiz Water Transfer and Storage Project will require further 
regulatory approval.  The Company began technical and environmental 
investigations in 1994, and is pleased with the progress made to date.
The Company is in discussions regarding transfer and storage agreements 
with several public water agencies.  These agreements, when complete, will
determine pricing formulas, financing and ownership of the facilities 
constructed to deliver and store the water.

   
     PIUTE AND OTHER TRANSFER AND STORAGE PROJECTS.  The Company
has also commenced water development operations at its 7,300 acre Piute 
property, which is located in eastern San Bernardino County approximately 
15 miles from the resort community of Laughlin, Nevada and about 12 miles 
from the Colorado River town of Needles, California.  This landholding is 
underlain by groundwater of excellent quality.  The Company estimates that
average annual recharge is in the range of 10,000 to 20,000 acre-feet.  
See "Properties - The Piute Property." 

     Additional technical and environmental investigations are currently 
underway for a water development project (the "Piute Project") anticipated
to transfer approximately 10,000 to 15,000 acre-feet per year.  The 
Company is currently undertaking discussions with prospective purchasers 
of water from the Piute Project, although no formal agreements have been 
executed.

    
     Exploratory drilling is scheduled during 1997 to test the potential 
for groundwater development, transfer, and underground storage at other 
properties held by the Company in southeastern California.

     SUN WORLD WATER RESOURCES.  The Sun World Acquisition brought to the
Company valuable water rights in various parts of central and southern 
California. The Company believes with increasing water shortages in 
California, land with prime water rights will increase substantially in 
value.

     As irrigation technology continues to improve, Sun World's water 
resources may be in excess of actual demands.  Such excess supplies may 
be available for further agricultural development, or for possible water 
transfers, exchanges or banking. 

     Sun World's landholdings and associated water resources are located
adjacent to the major aqueduct systems of central and southern California, 
and in close proximity to the Colorado River.  These holdings complement 
the Company's other groundwater resources, and will enhance the Company's 
opportunities to participate in a broad variety of water transfer, storage
exchange or banking projects.

SEASONALITY

   
     Sun World's agricultural operations are impacted by the
general seasonal trends that are characteristic of the
agricultural industry.  Sun World has historically received
the majority of its net income during the second and third
calendar quarters following the harvest and sale of its table
grape and tree fruit crops.  Due to this concentrated
activity, Sun World has, therefore, historically incurred a
loss with respect to its agricultural operations in the first 
and fourth calendar quarters.  See "Risk Factors - Seasonality"
and "-Significant Leverage and Working Capital Requirements."

    
     In connection with the water resource development
activities of the Company, revenues are not expected to be
seasonal in nature.  The Company does not expect that
contracts entered into for the transfer or storage of water
will provide for revenue payments varying significantly from
season to season.

COMPETITION

     The agricultural business is highly competitive.  Sun
World's competitors include a limited number of large
international food companies, as well as a large number of
smaller independent growers and grower cooperatives.  No
single competitor has a dominant market share in this industry
due to the regionalized nature of these businesses.  Sun World
utilizes brand recognition, product quality, harvesting in
favorable product windows, effective customer service and
consumer marketing programs to enhance its position within the
highly competitive fresh food industry. Consumer and
institutional recognition of the Sun World trademark and
related brands and the association of these brands with high
quality food products contribute significantly to Sun World's
ability to compete in the market for fresh fruit and
vegetables.

     The Company faces competition for the acquisition,
development and sale of its properties from a number of
competitors, some of which have significantly greater
resources than the Company.  The Company may also face
competition in the development of water resources associated
with its properties.  Since California has scarce water
resources and an increasing demand for available water, the
Company believes that price and reliability of delivery are
the principal competitive factors affecting transfers of water
in California.  

EMPLOYEES

     As of December 31, 1996, the Company employed a total of
985 full-time employees.  Sun World from time to time engages 
various part time and seasonal employees, with a seasonal high 
of approximately 2,500 part time employees. Approximately 119 of
the Company's employees are represented by a labor union pursuant
to a contract that expires in 1999.  Generally, the Company believes 
that its employee relations are good.

REGULATION
   
     Certain areas of the Company's operations are subject to
varying degrees of federal, state and local laws and
regulations.  The Company's agricultural operations are
subject to a broad range of evolving environmental laws and
regulations.  These laws and regulations include the Clean Air
Act, the Clean Water Act, the Resource Conservation and
Recovery Act, the Federal Insecticide, Fungicide and Rodenticide
Act, and the Comprehensive Environmental Response, Compensation
and Liability Act.  Compliance with these foreign and domestic
laws and related regulations is an ongoing process which is not 
currently expected to have a material effect on the Company's 
capital expenditures, earnings or competitive position.  
Environmental concerns are, however, inherent in most major 
agricultural operations, including those conducted by the Company, 
and there can be no assurance that the cost of compliance with 
environmental laws and regulations in the future will not be material.
    

     The Company's food operations are also subject to
regulations enforced by, among others, the U.S. Food and Drug
Administration and state, local  and foreign equivalents and
to inspection by the U.S. Department of Agriculture and other
federal, state, local and foreign environmental and health
authorities. Among other things, the U.S. Food and Drug
Administration enforces statutory standards regarding the
safety of food products, establishes ingredients and
manufacturing procedures for certain foods, establishes
standards of identity for foods and determines the safety of
food substances in the United States.  Similar functions are
performed by state, local and foreign governmental entities
with respect to food products produced or distributed in their
respective jurisdictions.  Existing environmental regulations
have not, in the past, had a materially adverse effect upon
the operations of the Company, and the Company believes that
existing environmental regulations will not, in the future,
have a materially adverse effect upon its operations.  There
can be no assurances, however, as to the effect of any
environmental regulations which may be adopted in the future.
See "Risk Factors - Environmental Matters" and "-Regulation."

     As the Company proceeds with the development of its
properties, including related infrastructure, the Company will
be required to satisfy various regulatory authorities that it
is in compliance with the laws, regulations and policies
enforced by such authorities.  Groundwater development, and
the export of surplus groundwater for sale to single entities
such as public water agencies, are not subject to regulation
by existing statutes, other than general environmental
statutes applicable to all development projects.  Although
applicable laws, regulations and policies have not had a
materially adverse effect upon the ability of the Company to
develop its Cadiz or other properties to date, management
cannot predict with certainty what requirements, if any, may
be imposed by regulators upon future development.  In
addition, the time and costs associated with obtaining
regulatory approvals for resource development are significant,
and there can be no assurance that the Company will receive
desired approvals for future development plans.  See "Risk 
Factors - Regulatory Approvals."

PROPERTIES

     The Company currently leases its executive offices in Rancho 
Cucamonga, California; however, within the next several months,
the Company is relocating these offices to Los Angeles County.
The Company also maintains a development office in San Bernardino, 
California.  Sun World owns its main packing facilities and 
administrative offices in Bakersfield, California and owns 3 
packing facilities and leases its sales offices in Coachella, 
California.  The Company and each of its subsidiaries believe 
that their property and equipment are generally well maintained, 
in good operating condition and adequate for their present needs.

     The following is a description of the Company's
significant properties.

THE CADIZ PROPERTY

     In 1984, the Company conducted an investigation of the
feasibility of the agricultural development of land located in
the Mojave desert near Cadiz, California, and confirmed the
availability of prime quality water in commercial quantities
appropriate for agricultural development.  Since 1985, the
Company has acquired over 27,000 acres in the Cadiz vicinity.

     The Company has determined that the groundwater basin
which underlies the Cadiz property contains more water than is
needed for both the present and projected agricultural
development requirements of the property.  The Company
therefore intends to develop a water banking and transfer
program in connection with this property.  See "Business - 
Narrative Description of Business - Water Resource Development."

     In November 1993, the San Bernardino County Board of
Supervisors unanimously approved a General Plan Amendment
establishing an agricultural land use designation for 9,600
acres at Cadiz for which 1,600 acres have been developed and
are leased to Sun World.  This Board action represented the
largest land use approval on behalf of a single property
holder in the County's known history.  This action also
approved permits to construct infrastructure and facilities to
house as many as 1,150 seasonal workers and 170 permanent
residents (employees and their families) and allows for the
withdrawal of more than 1,000,000 acre-feet of groundwater
from the Company's underground water basin.

      Substantially all Cadiz acreage is held in fee directly by 
the Company.

SUN WORLD PROPERTIES

      FARM PROPERTIES.  Sun World owns approximately 17,300
acres and leases approximately 2,100 acres of improved land in
central and southern California.  The majority of this land is
used for the cultivation of permanent and annual crops and
support activities, including packing facilities.

      Sun World owned farming property is divided between five
distinct geographic regions: Madera, Bakersfield and Arvin
(located within the San Joaquin Valley), Coachella (located in
the state's southeastern corner near Palm Springs) and Blythe
(located approximately 100 miles east of the Coachella Valley
adjoining the Colorado River).  

      PACKING AND HANDLING FACILITIES.  Sun World owns four
packing and handling facilities, three of which are located in
the Coachella Valley and one of which is located in the San
Joaquin Valley at Kimberlina, near Bakersfield.

      The Kimberlina facility, located on an 83 acre parcel
owned by Sun World, consists of 95,000 square feet of cold
storage areas and 50,000 square feet for tree fruit packing
(including two highly automated tree fruit production lines). 
An additional 14,300 square feet is devoted to office space.

      Sun World's primary Coachella Valley facility consists of
two independent buildings located on 22 acres of industrial
commercial zoned land in Coachella, California, two miles
south of Indio.  The 22 acres consists of 5 acres of buildings
and improvements, 6 acres of packing, and 11 acres of open
land.  One building is used primarily for the packing of
citrus, for receiving table grapes, for cold storage and for
office space.  The other building is used primarily for
receiving, cooling and storing table grapes.

       Sun World's other operating facility in Coachella
consists of one building on 4 acres of land and is used
primarily for packing watermelons and citrus and for storage. 
Currently, the third Coachella facility is not being used for
operations and is held for sale.

       All of the Sun World properties are subject to
encumbrances for the benefit of the holders of the Sun World
Notes, which were issued in the aggregate principal amount of
$115 million on April 16, 1997.  See "Management's Discussion 
and Analysis of Financial Condition and Results of Operations - 
Liquidity and Capital Resources - Current Financing Arrangements."

THE PIUTE PROPERTY

     The Piute property consists of approximately 7,300 acres
and is located approximately 60 miles east of Cadiz and
approximately 15 miles west of the Colorado River and
Laughlin, Nevada, a small, fast growing town with hotels,
casinos and water recreation facilities.  The Piute property
was identified for acquisition by the Company by a combination
of the satellite imaging and geological techniques which were
used by the Company to identify water at Cadiz.

     The Piute acreage adjoins Highway 95, which is a direct
route to Las Vegas, approximately 60 miles north.  The Santa
Fe Railroad passes through the land and Interstate 40 is
approximately 12 miles to the south.  The property is held by
the Company in fee title as to approximately 3,600 acres, with
the remaining acreage under option.

     The Company has commenced the development of the water
resources of this property.  See "Business - Narrative Description 
of Business - Water Resource Development."

OTHER PROPERTIES  
   
     In addition to the Cadiz and Piute properties, the
Company owns approximately 4,200 additional acres in the
Mojave Desert as to which development has not yet commenced. 
The Company will continue to seek to acquire additional
properties both in southern California desert regions and
elsewhere which are believed to be suitable for development.

      All of the Company's non-Sun World fee property is subject
to encumbrances in favor of the Company's current primary lender
as security for a loan with an outstanding balance of approximately 
$9.7 million as of May 7, 1997.  See "Management's Discussion 
and Analysis of Financial Condition and Results of Operations - 
Liquidity and Capital Resources - Current Financing Arrangements."

    
LEGAL PROCEEDINGS 

        In November 1995, the San Bernardino County Board of
Supervisors certified an Environmental Impact
Report/Environmental Impact Statement ("EIR/EIS"), and
approved a Conditional Use Permit for the proposed
construction and operation of a substantial landfill on the
shore of Bristol Lake near Amboy, California (the "Rail-Cycle"
Project).  The general partner of Rail-Cycle is controlled by
WMX Technologies, Inc. (formerly Waste Management, Inc.). The
Rail-Cycle Project would be located within a few miles of land
owned by the Company at Cadiz, California, which the County of
San Bernardino has designated for agricultural use in its
General Plan.

        The Company has vigorously opposed the Rail-Cycle Project
on a number of grounds.  In December 1995, an action styled
Cadiz Land Company, Inc. vs. County of San Bernardino, et al.
Case No. BCV 02341 was filed by the Company in Superior Court
in San Bernardino County.  The action challenges the various
decisions by the County of San Bernardino relative to the
Rail-Cycle Project.  Named in this action, in addition to the
County of San Bernardino, were the Board of Supervisors of the
County of San Bernardino, three individual members of the
Board of Supervisors, an employee of the County, and
Rail-Cycle.  On February 1, 1996, Rail-Cycle and the County
removed the case to Federal District Court for the Central
District of California (Case No. CV-96-740-JGD [BQRS]). 
However, the case has subsequently been remanded back to the
San Bernardino Superior Court.  The Company alleges that the
actions of the County of San Bernardino did not comply with
the guidelines prescribed by the California Environmental
Quality Act and violated state planning and zoning laws.  The
action seeks to set aside the county certification of the
EIR/EIS and approval of the proposed Rail-Cycle Project.  The
Company continues to believe the proposed Rail-Cycle Project,
if constructed and operated as currently designed, poses
environmental risks both to the Company's agricultural
operations at Cadiz and to the groundwater basin underlying
the Cadiz property.  Accordingly, the Company intends to
pursue a claim for damages against the County of San
Bernardino and Rail-Cycle and the action seeks compensatory
damages in excess of $75 million.  The action is currently in
the discovery phase.  The court has set July 11, 1997 to
commence a hearing on the Company's land use and regulatory
claims.  A trial on the issue of the Company's monetary
damages will be scheduled at a later date.  The Company
intends to continue vigorously prosecuting its claims.  See
"Risk Factors - Potential Adverse Effect of Rail-Cycle Project
on the Company."
             
        In the normal course of its agricultural operations, Sun
World handles, stores, transports and dispenses products
identified as hazardous materials.  Regulatory agencies
periodically conduct inspections and, currently, there are no
pending claims with respect to hazardous materials.  See "Risk
Factors - Environmental Matters" and "-Regulation."

       The Company is involved in other legal and administrative
proceedings and claims.  In the opinion of management, the
ultimate outcome of each proceeding or all such proceedings
combined will not have a material adverse impact on the
financial position of the Company.  

                     PRINCIPAL STOCKHOLDERS                             
   
    The following table sets forth, as of May 7, 1997, the ownership of
Common Stock of the Company by each stockholder who is known by the Company
to own beneficially more than 5 percent of the outstanding Common Stock,
by each director, by each executive officer listed in the Summary 
Compensation Table below, and by all directors and officers as a group.

                                    Amount and Nature of        Percent
Name and Address                    Beneficial Ownership        of class
- ------------------------------     -----------------------  ------------


Morgan Stanley                         2,452,750(1)              7.49%
Group, Inc., et al.
1251 Avenue of the Americas
New York, NY 10020

Fidelity International 
Limited, et al.                        2,434,067(2)              7.62%
Pembroke Hall
42 Crow Lane
Hamilton, Bermuda

Dwight W. Makins                         425,000(3)              1.32%
Beaurepaire House 
Bramley, Tadley
Hampshire RG26 5EH
United Kingdom

Keith Brackpool                         1,113,893(4)             3.40%
10535 Foothill Blvd., Suite 150
Rancho Cucamonga, CA 91730

J.F.R.  Hammond                           937,012(5)             2.88%
10 Compton Terrace
London N1 2UN
United Kingdom

Stephen D. Weinress                       201,158(6)             0.63%
3333 Michelson Drive
Irvine, CA  92715

Susan K. Chapman                          127,700(7)             0.40%
10535 Foothill Blvd., Suite 150
Rancho Cucamonga, CA 91730
 
Timothy J. Shaheen                        155,000(8)             0.48%
P.O. Box 80298
Bakersfield, CA 93380

Stanley E. Speer                          150,000(9)             0.47%
P.O. Box 80298
Bakersfield, CA 93380

All Directors and Officers 
as a Group                              3,109,763(3)(4)(5)(6)    9.08%
(7 individuals)                                  (7)(8)(9)         

  (1)        According to information provided to the Company, Morgan
             Stanley Group, Inc. ("MS Group") may be deemed to be the
             indirect beneficial owner of 1,696,753 shares of Common
             Stock, arising from the indirect beneficial ownership of
             such shares by Morgan Stanley Asset Management Limited
             ("MSAM"), a subsidiary of MS Group.  The address of MSAM
             is 25 Cabot Square, Canary Wharf, London E14 4QA,
             England.  All such shares are held by MSAM in its
             capacity as an Investment Adviser, and MS Group and MSAM
             share voting and investment power with respect to the
             shares which they may be deemed to beneficially own.  MS
             Group and MSAM each disclaim beneficial ownership of
             such shares pursuant to Rule 13d-4 under the Securities
             Exchange Act of 1934.  MSAM is also the indirect beneficial
             owner of 720,000 Conversion Shares and 35,997 Dividend Shares.

 (2)         Fidelity International Limited ("FIL") and FMR Corp.
             ("FMR") have each filed Schedule 13Ds and amendments
             thereto with the Securities and Exchange Commission
             indicating  that, although they do not consider
             themselves to be acting as a "group," they hold,
             directly or indirectly, a total of 2,434,067 shares of
             Common Stock.  The Schedule 13Ds state that FIL
             beneficially owns, as investment adviser or the parent
             of the investment adviser to certain international funds
             and international pension accounts, 2,426,667 shares of
             Common Stock and that such funds and accounts and FIL,
             as investment adviser to the funds and accounts, have
             sole voting and investment power as to all such shares. 
             A partnership controlled by Mr. Edward C. Johnson 3d and 
             members of his family own shares of FIL with the right to 
             cast approximately 47.22 percent of the total votes which 
             may be cast by shareholders of FIL.  According to the
             Schedule 13Ds, FMR beneficially owns, through Fidelity
             Management Trust Company, 7,400 shares of the Company's
             Common Stock.  Mr. Johnson, who is Chairman of FIL and FMR, 
             and certain family members, are the predominant owners of 
             FMR's Class B shares of common stock representing approximately 
             49 percent of the voting power of FMR.  Mr. Johnson and 
             Abigail Johnson together own 36.5 percent of the outstanding 
             voting stock of FMR.  The Johnson family group and all other
             Class B shareholders have entered into a shareholders'
             voting agreement under which all Class B shares will be
             voted in accordance with the majority vote of Class B
             shares.  The Schedule 13Ds indicate that FIL was a
             subsidiary of Fidelity Management & Research Company
             ("Fidelity") prior to June 30, 1980, at which time the
             shares of FIL held by Fidelity were distributed as a
             dividend to the shareholders of FMR, and that FIL
             currently operates as an entity independent of FMR and
             Fidelity.  The principal offices of FMR, Fidelity and
             Mr. Johnson are located at 82 Devonshire Street, Boston,
             Massachusetts 02109. 

(3)          Includes 300,000 shares underlying presently exercisable
             options. 

(4)          Includes 875,000 shares underlying presently exercisable
             options.  Does not include 75,000 shares issuable upon
             the satisfaction of certain conditions established by
             the Board of Directors, none of which have been met.

(5)          Includes 285,017 shares held by a corporation of which
             Mr. Hammond is an affiliate.  Also includes 125,000
             shares underlying presently exercisable options and
             440,000 Conversion Shares and 21,995 Dividend Shares
             held by Mr. Hammond and members of his family. 

(6)          Includes 125,000 shares underlying presently exercisable
             options.  Also includes 19,200 Conversion Shares and
             958 Dividend Shares.

(7)          Includes 125,000 shares underlying presently exercisable
             options. 

(8)          Includes 150,000 shares underlying presently exercisable
             options.  Does not include 250,000 shares underlying
             conditional options held by Mr. Shaheen, the conditions
             to the vesting of which have not yet been met.

(9)          Includes 150,000 shares underlying presently exercisable
             options.  Does not include 50,000 shares underlying
             conditional options held by Mr. Speer, the conditions to
             the vesting of which have not yet been met.        
    

                               MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

       The following sets forth certan biographical information, the present
occupation and business experience for the past five years of each director
and executive officer:

    Name                       Age    Position with the Company
    --------------------      ----    ---------------------------
   
    Dwight W. Makins            46    Chairman of the Board

    Keith Brackpool             39    Chief Executive Officer and Director

    J.F.R. Hammond              55    Director

    Stephen D. Weinress         56    Director

    Susan K. Chapman            43    Chief Financial Officer and Secretary

    Timothy J. Shaheen          37    Chief Executive Officer of Subsidiary
                          
    Stanley E. Speer            36    Senior Vice President, 
                                      Chief Financial Officer and Secretary 
                                      of Subsidiary
                           
    Dwight W. Makins was elected as Chairman of the Board in
December 1991.  Mr. Makins currently serves as Chairman of
Greenway Holdings plc, a British waste oil recycling company
and as a director of several other British companies.  Prior
to a change in ownership, which occurred in January 1997, Mr.
Makins was a director of King and Shaxson (Holdings) plc, a
British bank and discount house.  Prior to July 1988, he was
managing director of John Govett & Co. Ltd.  Mr. Makins is a
member of the Audit Committee and Compensation Committee of
the Board of Directors.

   

    Keith Brackpool is a founder of the Company, and has
served as a member of the Company's Board of Directors since
September 1986, and served as Chairman of the Board from 1989
through December 1991, when he was reappointed as Chief
Executive Officer of the Company.  From October 1989 until
May 1991, Mr. Brackpool was employed as the President of
Albert Fisher, Inc., a wholly-owned subsidiary of The Albert
Fisher Group PLC, a U.K. corporation and was a director of
The Albert Fisher Group PLC until May 31, 1991.  Since 1988,
Mr. Brackpool has served as an officer and principal of the
general partner of 1334 Partners, Ltd., a California limited
partnership which holds commercial real estate in southern
California. 
    
     J.F.R. Hammond was named to the Company's Board of
Directors in December 1991.  Since March 1987 Mr. Hammond has
been self-employed, and his business activities primarily
involve private investments in various companies.  Mr.
Hammond also serves as Chairman of a Canadian oil and gas
company traded on the Alberta exchange.  Prior to March 1987,
Mr. Hammond was managing director of Greenwell-Montagu
Securities, a British brokerage firm.  Mr. Hammond is a
member of the Audit Committee and Compensation Committee of
the Board of Directors. 

     Stephen D. Weinress was appointed a director of the
Company in September 1993.  Since 1984 he has been the
Managing Director of L.H. Friend, Weinress, Frankson &
Presson, Inc., an investment banking firm based in Irvine,
California.  Mr. Weinress is a member of the Audit Committee
and Compensation Committee of the Board of Directors.

     Susan K. Chapman became Chief Financial Officer and
Secretary of the Company in November 1993.  From 1985 until
she joined the Company, Ms. Chapman served as Vice President
of Operations and Controller of Agora Development, Inc., a
private real estate development company, where she supervised
all financial and operational aspects of the company.  Prior
thereto, she served for five years as Senior Accountant with
the accounting firm of Price Waterhouse LLP, following which
she served as a senior financial executive of a privately
held manufacturing company.  Ms. Chapman is a Certified
Public Accountant.

   
     Timothy J. Shaheen was appointed Chief Executive Officer
and Director of the Company's Sun World subsidiary in
September 1996.  Mr. Shaheen has seven years of experience in
the produce industry, most recently serving as a senior
executive with Albert Fisher North America.  While with
Albert Fisher, Mr. Shaheen also served as Director of its
Canadian Produce Operations and as a Director of Fresh
Western Marketing, one of the largest growers/shippers of
fresh vegetables in the Salinas Valley of California.  Mr.
Shaheen has also served as a past director of the Los Angeles
Association of Produce Wholesalers and Dealers.  Prior to his
employment with Albert Fisher, Mr. Shaheen was a senior
manager with the accounting firm of Ernst & Young LLP.  Mr.
Shaheen is a  Certified Public Accountant.
    

      Stanley E. Speer joined the Company in September 1996,
following completion of the acquisition by the Company of Sun
World, as Senior Vice President, Chief Financial Officer and
Secretary of Sun World.  Mr. Speer has fifteen years of
experience in public accounting with the accounting firm of
Coopers & Lybrand LLP.  From 1992 until September 1996, Mr.
Speer served as a partner in their financial advisory
services group specializing in business reorganizations and
mergers and acquisitions consulting.  Mr. Speer is a
Certified Public Accountant and a Certified Insolvency and
Reorganization Accountant.

     Directors of the Company hold office until the next
annual meeting of stockholders or until their successors are
elected and qualified.  There are no family relationships
between any directors or current officers of the Company. 
Officers serve at the discretion of the Board of Directors.

                  EXECUTIVE COMPENSATION
                  ----------------------

       The tables and discussion below set forth information
about the compensation awarded to, earned by, or paid to the
Company's executive officers during the nine months ended
December 31, 1996 and the fiscal years ended March 31, 1995 
and 1996.

   
                 SUMMARY COMPENSATION TABLE
                 -------------------------      
                                                            Long-Term
                                                       Compensation Awards
                                                      ----------------------
Name and                      Annual Compensation(2)   Restricted
Principal           Fiscal     --------------------                    Stock
Position           Year (1)     Salary      Bonus     Stock Awards    Options
- ----------------  ---------   ---------   ---------   ------------   ---------
    
Keith Brackpool    12/31/96   $ 306,250   $ 625,000   $ 656,250(3)   250,000(4)
Chief Executive    03/31/96     350,000     175,000         -0-          -0-
 Officer           03/31/95     280,000         -0-         -0-      750,000

Susan K. Chapman   12/31/96      95,000      25,000         -0-          -0-
Chief Financial    03/31/96     130,000         -0-         -0-          -0-
 and Secretary     03/31/95     110,000         -0-         -0-       25,000(5)

Timothy J. 
  Shaheen(6)       12/31/96     181,891     125,000         -0-      400,000(7)
  Chief Executive  03/31/96      44 551         -0-         -0-          -0-
  Officer-Sun World                    

Stanley E. 
  Speer(8)         12/31/96      79,607      56,250         -0-      200,000(9)
  Chief Financial 
  Officer and 
  Secretary - Sun World
- --------------------------
         
   (1)  In December 1996 the Company changed its fiscal year
        end from March 31 to December 31.  Consequently,
        information is presented in this table for the nine
        months ended December 31, 1996 and the fiscal years
        ended March 31, 1996 and 1995.  The executive 
        officers for whom compensation has been disclosed 
        for the nine months ended December 31, 1996 
        constituted all of the Company's executive officers as
        of December 31, 1996.  The total annual salary and
        bonus of each such officer, on an annualized basis,
        exceeds $100,000.

   (2)  No column for "Other Annual Compensation" has been
        included to show compensation not properly categorized
        as salary or bonus, which consisted entirely during
        each fiscal year of perquisites and other personal
        benefits, the  aggregate amount of which did not exceed
        the lesser of either $50,000 or ten percent of the
        total of annual salary and bonus reported for each of
        the above named executive officers for each fiscal
        year.  See "Employment Arrangements."
      
   (3)  On March 24, 1997, with a retroactive grant date of
        September 13, 1996, the Company awarded Mr. Brackpool a
        total of 125,000 shares of restricted stock, at no cost,
        in consideration of extraordinary services performed
        during 1996 in connection with the Company's acquisition
        of Sun World, subject to the satisfaction of certain
        conditions, namely, that (i) 50,000 of the shares would 
        vest and be issued upon completion of a refinancing of
        Sun World's secured debt (which refinancing was
        completed on April 16, 1997), and (ii) 25,000 of the
        shares would vest and be issued each year on September 12, 
        1997, 1998 and 1999, if Mr. Brackpool is then employed by 
        the  Company as its Chief Executive Officer.  If Mr.
        Brackpool's employment is terminated without cause prior
        to the vesting or issuance of any of these shares, all of
        such shares will immediately vest and be issued.  None of 
        the 125,000 shares were issued at December 31, 1996. 
        Dividends will be paid on such shares (when issued and
        outstanding) only to the same extent, if any, that
        dividends are paid on all other outstanding shares of
        Common Stock.
    
   (4)  The 250,000 options granted to Mr. Brackpool during the
        fiscal year ended December 31, 1996 were conditional
        options, of which 125,000 of such options have since
        vested.

   (5)  The 25,000 options granted to Ms. Chapman during the
        fiscal year ended March 31, 1995 were conditional
        options, all of which have since vested.
   
   (6)  Mr. Shaheen joined the Company in January 1996 and on
        September 14, 1996 was appointed Chief Executive
        Officer of Sun World.  Salary reported for the fiscal year
        ended March 31, 1996 represents compensation for the
        period January 1996 through March 31, 1996.
    
   (7)  The 400,000 options granted to Mr. Shaheen during the
        fiscal year ended December 31, 1996 were conditional
        options, of which 150,000 such options have since
        vested.

   (8)  Mr. Speer joined the Company in August 1996 and on
        September 14, 1996 was appointed Chief Financial
        Officer and Secretary of Sun World.

   (9)  The 200,000 options granted to Mr. Speer during the
        fiscal year ended December 31, 1996 were conditional
        options, of which 150,000 such options have since
        vested.

                      OPTION GRANTS IN LAST FISCAL YEAR

                              Percent
                                of
                               Total
                              Options
                              Granted   Exer-             Potential Realizable
                                 to     cise                Value at Assumed
                             Employees  Price             Annual Rates of Stock
                                 in      Per    Expira-    Price Appreciation
                    Options    Fiscal   Share    tion      for Option Term(5)
                                                           -------------------
Name               Granted(1)  Year(2) ($/Sh)(3) Date(4)    5%          10%
- -----------------  ----------  ------- -------  -------  ---------  -----------
Keith Brackpool     250,000(6)  13.89%   $4.50  9-13-01  $ 310,817  $   703,295

Timothy J. Shaheen  400,000(7)  22.22%   $4.50  9-13-01  $ 497,307  $ 1,125,272

Stanley E. Speer    200,000(8)  11.11%   $4.50  9-13-01  $ 248,653  $   562,636

           (1)    All options granted to the named officer were incentive
                  options.

           (2)    Also includes options granted to consultants during the
                  fiscal year.

           (3)    All options were granted at market value (average of
                  closing bid and asked prices for the Company's Common
                  Stock as reported by Nasdaq) at date of grant.

           (4)    All options have a fixed term of five years.

           (5)    Potential gains are reported net of the option exercise
                  price, but before taxes associated with exercise.  These
                  amounts represent certain assumed rates of appreciation
                  only.  Actual gains on stock option exercises are
                  dependent on the future performance of the Common Stock
                  and overall stock market conditions.  The amounts
                  reflected in this table may not necessarily be achieved.

           (6)    Of this total, 125,000  options have vested and 125,000
                  options are to vest at such time as the stock of the
                  Company is traded at $9.00 per share.

           (7)    Of this total, 150,000 options have vested, 100,000
                  options vest within one year following the date of the
                  grant, 50,000 options are conditioned upon certain
                  performance criteria associated with the Company, and
                  100,000 options are conditioned upon certain criteria to
                  be established by the Board of Directors.

           (8)    Of this total, 150,000 options have vested, 25,000 options
                  are conditioned upon certain performance criteria
                  associated with the Company, and 25,000 options are
                  conditioned upon certain criteria to be established by the
                  Board of Directors.
                                                  

                          FISCAL YEAR-END OPTION VALUES
                              
                                                        Value of
                             Number of                 Unexercised
                            Unexercised                In-the-Money
                             Options at                 Options at
                             FY-End (#)                 FY-End ($)
                            Exercisable/                Exercisable/
Name                        Unexercisable              Unexercisable(1)   
- ------------------        ------------------           ---------------- 
                              
Keith Brackpool           750,000/250,000(2)           $281,250/$93,750

Susan K. Chapman          125,000/0(3)                 $196,875/0

Timothy J. Shaheen        0/400,000(4)                 $0/150,000

Stanley E. Speer          0/200,000(5)                 $0/75,000


(1) Based upon the Nasdaq National Market closing sales price
    per share at fiscal year end.  No options were exercised
    by the named executive officers during the last fiscal
    year.

(2) Includes 750,000 shares underlying presently exercisable
    options.  Does not include 250,000 shares underlying
    conditional options, the conditions to the vesting of
    which had not been met as of December 31, 1996.

(3) Includes 125,000 shares underlying presently exercisable
    options.

(4) Does not include 400,000 shares underlying conditional
    options, the conditions to the vesting of which had not
    been met as of December 31, 1996.

(5) Does not include 200,000 shares underlying conditional
    options, the conditions to the vesting of which had not
    been met as of December 31, 1996.

EMPLOYMENT ARRANGEMENTS
- -----------------------
   
    Mr. Brackpool is compensated pursuant to a Compensation Agreement 
effective April 2, 1993.  Under the terms of this Agreement, as amended, 
Mr. Brackpool receives compensation of $41,667 per month, of which $12,500
is paid by Sun World.  Mr. Brackpool also receives the use of an autombile 
owned by the Company.

    

    Ms. Chapman is compensated pursuant to a letter agreement effective 
November 5, 1993 which provides for base compensation of $130,000 per annum.  
Ms. Chapman also receives the use of an automobile owned by the Company.

    Timothy J. Shaheen has been engaged by the Company to act as Chief 
Executive Officer of Sun World.  In this capacity, Mr. Shaheen receives 
compensation from Sun World at an annual rate of $250,000 and the Board of 
Directors has approved the grant to Mr. Shaheen of an aggregate of 400,000 
incentive stock options for the purchase of Common Stock of the Company at an 
exercise price of $4.50 per share.  The vesting of 250,000 of these options 
is subject to the satisfaction of certain performance criteria which are
either tied to the performance of Sun World or are subject to the discretion 
of the Company's Board of Directors.  Mr. Shaheen also receives the use of an
automobile leased by the Company.

    Stanley E. Speer has been engaged by the Company to act as Senior Vice
President, Chief Financial Officer and Secretary of Sun World.  In this
capacity, Mr. Speer receives compensation from Sun World at an annual rate
of $225,000 and the Board of Directors has approved the grant to Mr. Speer
of an aggregate of 200,000 incentive stock options for the purchase of 
Common Stock by the Company at an exercise price of $4.50 per share.  The
vesting of 50,000 of these options is subject to the satisfaction of certain
performance criteria which are either tied to the performance of Sun World
or are subject to the discretion of the Company's Board of Directors.  Mr. 
Speer also receives the use of an automobile leased by the Company.

COMPENSATION OF DIRECTORS
- -------------------------

    Mr. Brackpool does not receive any additional compensation for services as
a director of the Company.

   

    Mr. Makins receives cash compensation for his services as Chairman pursuant
to a Compensation Agreement effective April 2, 1993, which provides for base
compensation of $75,000 per year, payable quarterly, in advance, plus payment
for certain additional services performed on behalf of the Company, at a
rate of $1,000 per day.  During the Company's 1996 fiscal year, Mr. Makins 
received total cash compensation of $77,750 pursuant to this Compensation 
Agreement.  Mr. Makins receives cash compensation for his services as Director 
of the Company's Sun World subsidiary in the amount of $25,000 per year, 
payable quarterly in advance.  During the Company's 1996 fiscal year, Mr. 
Makins received total cash compensation of $12,500 from Sun World pursuant to
this arrangement.
    

    Mr. Hammond receives cash compensation for his services as a Director 
pursuant to a Compensation Agreement effective April 2, 1993, which provides 
for compensation of $25,000 per year, payable quarterly in advance.  During
the Company's 1996 fiscal year, Mr. Hammond received total cash compensation
of $18,750 pursuant to this arrangement.

    Mr. Weinress receives cash compensation for his services as a Director in
the amount of $25,000 per year, payable quarterly in advance. During the
Company's 1996 fiscal year, Mr. Weinress received total cash compensation
of $18,750 pursuant to this arrangement.


CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- -----------------------------------------------
    Since April 1, 1994, the Company has issued in private placements a total
of 190,000 shares of stock ranging in price  from $4.00 per share to $5.75 per
share to Fidelity Investment Services, whose affiliates have filed a Schedule 
13D with the Securities and Exchange Commission indicating that they hold in 
excess of five percent of the Company's outstanding Common Stock in their 
capacity as discretionary manager for a number of investment funds.  See 
"Principal Stockholders."

   
    Since April 1, 1994, the Company has issued in private placements a total 
of 90,000 shares of stock at a price of $5.75 per share to Morgan Stanley Asset
Management, Inc. ("MSAM"), an affiliate of Morgan Stanley Group, Inc., who 
filed a Schedule 13G with the Securities and Exchange Commission indicating 
that it maybe deemed to be the indirect beneficial owner of in excess of five 
percent of the Company's outstanding Common Stock in its capacity as an 
Investment Advisor.  In addition, on September 13, 1996, the Company issued 
2,700 shares of Series A Preferred for $1,000 per share to MSAM in an 
institutional private placement which provided financing for the Company's
acquisition of Sun World.  The Series A Preferred was converted on May 7, 
1997 into 720,000 Conversion Shares at a conversion price of $3.75 per share.  
See "Principal Stockholders" and "Description of Securities."

    In connection with a private placement in October 1995, the Company issued
82,317 shares of Common Stock at a price of $4.10 per share to a corporation 
of which Mr. J.F.R. Hammond, a director of the Company, is an affiliate.  
In addition, on September 13, 1996, the Company issued 1,650 shares of 
Series A Preferred at a price of $1,000 per share to Mr. Hammond and members
of his family.  These shares of Series A Preferred were converted into
440,000 Conversion Shares on May 7, 1997 at a conversion price of $3.75 per 
share.  See "Principal Stockholders."

    In February 1995, L.H. Friend, Weinress, Frankson & Presson, Inc. 
("L.H. Friend"), an investment banking firm which is an affiliate of Mr. 
Stephen D. Weinress, a director of the Company, entered into an agreement 
with the Company pursuant to which L.H. Friend provided investment banking 
services with respect to the development by the Company of its water 
resources at its Piute property.  As compensation for these services, the 
Company agreed to pay to L.H. Friend a retainer fee of $2,000 per month 
through July 31, 1995.  The Company has also paid the Weinress Group, 
a consulting firm which is an affiliate of Mr. Weinress, consulting fees 
totaling $55,950 since April 1, 1995.  The Company believes that the terms 
of these transactions were at least as favorable to the Company as those 
which could have been negotiated in arm's-length transactions with unaffiliated
third parties.  In addition, for services rendered in connection with the 
placement of the Series A Preferred in September 1996, the Company paid a 
fee to L.H. Friend in the amount of $145,500 and issued 72 shares of Series A 
Preferred with a value of $1,000 per share, which were converted on May 7,
1997 into 19,200 Conversion Shares at a conversion price of $3.75 per share.
See "Principal Stockholders."
    

    Except as otherwise disclosed, each of the transactions described above
was entered into by the Company on terms which were the same as, or equivalent
to, the terms which the Company had negotiated at arm's-length with 
independent parties in the same transactions.

                       SELLING SECURITY HOLDERS
   
     The following table sets forth, as of May 7, 1997, certain ownership 
information with respect to the Selling Security Holders.  The information 
set forth below is based upon reports of beneficial ownership filed with the 
Securities and Exchange Commission and records of the Company and its transfer
agent, Continental Stock Transfer & Trust Company.  If the Selling Security 
Holders were to sell all of the Shares covered by this Prospectus, (1) each 
Selling Security Holder would have no further beneficial interest in the 
Company's Common Stock except as otherwise noted.  Unless noted, the Selling 
Security Holders have not had any position, office or other material
relationship with the Company or any of its affiliates within the past
three years.
    
                                      SHARES
                                   BENEFICIALLY
                                      OWNED          SHARES
NAME                                   (2)         OFFERED (2)
- ----------------------------------   ------------  ------------
Cooperative Centrale Raiffeisen-      
Boerenleenbank B.A. ("Rabobank")(3)   240,000 (6)    240,000 (6)

Nina J. Cohen                          12,500 (7)     12,500 (7)

Lar Ze Company                         50,500 (8)     50,500 (8)

Zenith Insurance Company               80,000 (9)     80,000 (9)

Capital Group Companies, Inc.       1,415,000 (10)   250,000 (10)

MeesPierson Securities, Ltd.        2,169,971 (11) 2,169,971 (11)
   
Gamma Leasing Ltd.                     69,998 (12)    69,998 (12)

BT Holdings (NY) Inc.
(Bankers Trust)                     1,530,998 (13) 1,119,998 (13)

Morgan Stanley Asset
Management, Inc.                    2,452,750 (14)   755,997 (14)

Heritable & General Investment
Bank Ltd.                             349,995 (15)   349,995 (15)

Zaphiriou Zarifi Overseas 
Equities, Inc.                        419,998 (16)   419,998 (16)
    
Singer & Friedlander (IOM) Ltd.       419,998 (17)   419,998 (17)
   
Sega Associates II, L.P.              139,998 (18)   139,998 (18)

Wood Gundy (London) Ltd.              137,857 (19)   137,857 (19)
    
Smith Barney Inc. (5)                 491,959 (20)   491,959 (20)

The Weinress Group (4)                 20,158 (21)    20,158 (21)

Henderson Crosthwaite Institutional
Brokers Ltd. (5)                       14,558 (22)    14,558 (22)
   
Henry Ansbacher & Co. Limited(3)      687,569 (23)   284,902 (23)
    
ING Baring (U.S.) 
Capital Corporation(3)                 75,000 (24)    75,000 (24)

Hunter & Company(5)                    50,000 (25)    50,000 (25)
   
Board of Trustees of the Policemen
& Firemen Retirement System of the
City of Detroit                        83,999 (26)    83,999 (26)

Irving B. Harris Revocable Trust      145,598 (27)   145,598 (27)

Roxanne H. Frank Trust                 60,198 (28)    60,198 (28)

Harris Foundation                      16,798 (29)    16,798 (29)

Couderay Partners                     33,598 (30)    33,598 (30)

Jerome Kahn, Jr. Revocable Trust       23,798 (31)    23,798 (31)

Thomas J. Trzanowski IRA              116,760 (32)   116,760 (32)

Randall D. Smith IRA                1,027,591 (33) 1,027,591 (33)

Russell Smith IRA                      13,442 (34)    13,442 (34)

Gary Smith IRA                         13,999 (35)    13,999 (35)

Jeffrey A. Smith IRA                   40,881 (36)    40,881 (36)

Barbara Stovall IRA                    12,876 (37)    12,876 (37)

Mary Smith IRA                          1,962 (38)     1,962 (38)

John W. Adams IRA                      32,481 (39)    32,481 (39)
    
____________________________________________________

(1)     The Selling Security Holders are not required to sell all
        or any part of the Shares covered by this Prospectus; therefore,
        the number and percentage of outstanding Shares to be held by
        them after completion of the offering may exceed that indicated
        herein.
   
(2)     Includes Option Shares and Warrant Shares offered under this 
        Prospectus which have not yet been issued.
    
(3)     Lender or former lender to the Company.  See "Management's Discussion 
        and Analysis of Financial Condition and Results of Operations."

(4)     A consulting firm which is an affiliate of a Director of
        the Company.  See "Management-Directors and Executive Officers."

(5)     Consultant to the Company.

(6)     Includes 240,000 Warrant Shares underlying Warrants
        exercisable at $0.05 per share, which expire December 31, 2000.

(7)     Includes 12,500 Placement Shares.

(8)     Includes 50,500 Placement Shares.

(9)     Includes 80,000 Placement Shares.

(10)    Includes 250,000 Placement Shares.  Assuming the sale of
        all Shares covered by this Prospectus, Capital Group Companies, Inc.
        would continue to beneficially own 1,165,000 shares of Common Stock

(11)    Includes 2,066,659 Conversion Shares and 103,312 Dividend Shares.
   
(12)    Includes 66,666 Conversion Shares and 3,332 Dividend Shares.
    
(13)    Includes 1,066,666 Conversion Shares and 53,332 Dividend Shares.
   
(14)    Includes 720,000 Conversion Shares and 35,997 Dividend Shares.
        Assuming the sale of all Shares covered by this Prospectus, 
        Morgan Stanley Asset Management, Inc. would continue to beneficially
        own 1,696,753 shares of Common Stock.

(15)    Includes 333,332 Conversion Shares and 16,663 Dividend Shares.
    
(16)    Includes 400,000 Conversion Shares and 19,998 Dividend Shares.

(17)    Includes 400,000 Conversion Shares and 19,998 Dividend Shares.
   
(18)    Includes 133,333 Conversion Shares and 6,665 Dividend Shares.
    
(19)    Includes 133,332 Conversion Shares and 4,525 Dividend Shares.

(20)    Includes 468,533 Conversion Shares and 23,426 Dividend Shares.

(21)    Includes 19,200 Conversion Shares and 958 Dividend Shares.

(22)    Includes 13,866 Conversion Shares and 692 Dividend Shares.
   
(23)    Includes 284,902 Placement Shares.  Assuming the sale of all 
        Shares covered by this Prospectus, Henry Ansbacher & Co. Limited
        would continue to beneficially own 402,667 shares of Common Stock.

(24)    Includes 75,000 Warrant Shares underlying Warrants which are
        exercisable for five years beginning on April 30, 1997 at an 
        exercise price equal to the average daily closing price of the 
        Company's Common Stock over a ten trading day period ending on
        April 29, 1997.
    
(25)    Includes 50,000 Option Shares underlying Options exercisable at
        $5.50 per share, which expire January 9, 2000.

        
(26)    Includes 80,000 Conversion Shares and 3,999 Dividend Shares.

(27)    Includes 138,666 Conversion Shares and 6,932 Dividend Shares.

(28)    Includes 57,333 Conversion Shares and 2,865 Dividend Shares.

(29)    Includes 16,000 Conversion Shares and 798 Dividend Shares.

(30)    Includes 32,000 Conversion Shares and 1,598 Dividend Shares.

(31)    Includes 22,666 Conversion Shares and 1,132 Dividend Shares.

(32)    Includes 111,200 Conversion Shares and 5,560 Dividend Shares.

(33)    Includes 978,666 Conversion Shares and 48,925 Dividend Shares.

(34)    Includes 12,800 Conversion Shares and 642 Dividend Shares.

(35)    Includes 13,333 Conversion Shares and 666 Dividend Shares.

(36)    Includes 38,933 Conversion Shares and 1,948 Dividend Shares.

(37)    Includes 12,266 Conversion Shares and 610 Dividend Shares.

(38)    Includes 1,866  Conversion Shares and 96 Dividend Shares.

(39)    Includes 30,933 Conversion Shares and 1,548 Dividend Shares.
    
                            PLAN OF DISTRIBUTION

   The Company has been advised by the Selling Security
Holders that there are no underwriting arrangements with
respect to the sale of the Shares and Warrants, that the
Shares and Warrants will be sold from time to time (i) as
to the Shares only, in the over-the-counter market
(through Nasdaq) at then prevailing prices, or (ii) as to
the Shares and the Warrants, in private transactions at
negotiated prices, and that usual and customary brokerage
fees may be paid by the Selling Security Holders in
connection therewith.  The Company will receive none of
the proceeds from sales by the Selling Security Holders of
the Shares and Warrants.

        In connection with such sales, the Selling
Security Holders and any participating broker may be
deemed to be "underwriters" of the Shares and Warrants, as
such term is defined in the Act, although the offering of
the Shares and Warrants will not be underwritten by a
broker-dealer or investment banking firm.  Sales of the
Shares may be made in the over-the-counter market to
broker-dealers making a market in the Common Stock or to
other broker-dealers, and such broker-dealers, upon their
resale of the Shares, may also be deemed to be "underwriters" 
under the Act.

   
        The Company has agreed to indemnify certain of the
Selling Security Holders against liabilities they may
incur as a result of any untrue statement of a material
fact in the Registration Statement of which this
Prospectus forms a part, or any omission herein or therein
to state a material fact necessary in order to make the
statements made, in the light of the circumstances under
which they were made, not misleading.  Such
indemnification includes liabilities that such Selling
Security Holders may incur under the Act.  No such
indemnification must be given by the Company if the untrue
statement or omission was made in reliance upon and in
conformity with information furnished in writing to the
Company by the Selling Security Holder for use in the
Registration Statement.
    
        The Company will bear all costs and expenses of
the registration of the Shares and Warrants under the Act
and certain state securities laws, other than fees of
counsel (if any) retained by the Selling Security Holders
and any discounts or commissions payable with respect to
sales of the Shares and Warrants.

        The Company has advised the Selling Security
Holders of (i) the requirement for delivery of this
Prospectus in connection with any sale of the Shares or
Warrants, and (ii) the relevant cooling off period 
specified by Regulation M and restrictions upon the Selling
Security Holders' bidding for or purchasing securities of
the Company during the distribution of Shares and
Warrants.

                 DESCRIPTION OF SECURITIES

GENERAL
- -------
        The Company is authorized to issue 45,000,000
shares of Common Stock, par value $.01 per share, and
100,000 shares of Preferred Stock, par value $.01 per
share ("Preferred Stock").

COMMON STOCK
- --------------
        Holders of Common Stock are entitled to one vote,
either in person or by proxy, for each share held of
record by them on all matters submitted to a vote of
stockholders.  Except as otherwise provided by law, action
can be taken by a majority of shares entitled to vote at a
meeting.  Holders of Common Stock have no cumulative
voting rights. Holders of Common Stock are entitled to
dividends when, as and if declared by the Board of
Directors out of funds legally available therefor, subject
to the prior rights of the holders of any Preferred Stock. 
In the event of liquidation or dissolution and winding up
of the Company, holders of Common Stock are entitled to
share ratably in the assets of the Company remaining after
payment of liabilities and after provision has been made
for each class of stock, including any Preferred Stock
outstanding at that time, that has preference over the
Common Stock.  Holders of Common Stock, as such, have no
conversion, preemptive or other subscription rights, and
there are no redemption or sinking fund provisions
applicable to the Common Stock.  All of the outstanding
shares of Common Stock are, and, when issued, the Option
Shares and Warrant Shares of Common Stock offered under this 
Prospectus will be, fully paid and nonassessable.

PREFERRED STOCK
- ----------------
        Shares of Preferred Stock may be issued without
stockholder approval.  The Board of Directors is
authorized to issue such shares in one or more series and
to fix the rights, preferences, powers, qualifications,
limitations and restrictions thereof, including dividend
rights and rates, conversion rights, voting rights, terms
of redemption, redemption prices, liquidation preferences
and the number of shares constituting any series or the
designation of such series, without any vote or action by
the stockholders.

   

        To date the Board of Directors has designated
three series of Preferred Stock for issuance, including
(i) up to 60,000 shares of Series A Preferred, of which
27,631 shares have been issued and no shares currently
remain outstanding; (ii) up to 1,000 shares of Series B
Preferred, of which 1,000 shares have been issued and 90
shares currently remain outstanding; and (iii) up to 365 
shares of Series C Preferred, of which 300 shares have 
been issued and no shares currently remain outstanding.

        The Series A Preferred is convertible into shares
of Common Stock, at the option of the holder, at a price
of $3.75 per share.  Holders thereof are entitled to
cumulative dividends payable at a rate of 6% per annum.
The Series A Preferred is also mandatorily convertible in
full at the option of the Company at any time prior to 
May 12, 1997 provided that, as a condition to such conversion,
the Company shall pay to holders one full year's worth of 
dividends (less the amount of any dividends theretofore 
paid).  The Company exercised this right effective May 7, 
1997, and the then outstanding shares of Series A Preferred
were converted into 7,314,917 shares of Common Stock.
Both the Series B Preferred and the Series C Preferred are 
convertible into shares of Common Stock at a price equal to 
the lower of (a) $5.8125 per share or (b) 85% of the average 
closing bid price over the ten trading-day period ending on 
the day prior to the submission of any conversion notice.  
Holders thereof are also entitled to cumulative dividends at 
the rate of 6% per annum until conversion.  The Company 
reserves the right to redeem any convertible shares of
Preferred Stock for their full cash equivalent by giving
the investors five days' notice.

    
        Subject to the rights of creditors, holders of
Series A Preferred are entitled, in the event of any
voluntary or involuntary liquidation of the Company, to an
amount in cash equal to $1,000 for each share outstanding
and for each share issuable with respect to all accrued
and unpaid dividends.  Holders of Series B Preferred and
Series C Preferred have similar liquidation rights as to
an amount in cash equal to $10,000 for each share
outstanding and for each share issuable with respect to
all accrued and unpaid dividends.  In the event of such a
liquidation, the Series A Preferred, Series B Preferred
and Series C Preferred would rank equally with each other
and on a parity with any other class or series of
Preferred Stock of the Company, and would rank senior and
prior to the Company's Common Stock.

        Except as provided by law, holders of Series A
Preferred, Series B Preferred and Series C Preferred shall
not be entitled to vote upon any matter submitted to a
vote of the Company's stockholders.

        As of the date of this Prospectus, the Company has
no current plans for the issuance of any additional shares
of Preferred Stock.  The Company's ability to issue
additional Preferred Stock is restricted by covenants in
the Sun World Indenture.  However, any Preferred Stock that 
may be issued in the future could rank prior to the Common
Stock offered hereby with respect to dividend rights and
rights on liquidation.  The Board of Directors may,
without stockholder approval, issue Preferred Stock with
voting and conversion rights that could adversely affect
the voting power of holders of the Common Stock offered
hereby or create impediments to persons seeking to gain
control of the Company, although there is no present
intention to do so.  The issuance of such shares could
prevent holders of the Company's Common Stock from 
receiving a premium for their shares from a potential
third-party acquiror.  See "Risk Factors - Authorization
of 'Blank Check' Preferred Stock."

WARRANTS
- --------
        The Warrants offered for sale hereunder by one of
the Company's institutional lenders are exercisable for
the purchase of up to 240,000 shares of Common Stock at an
exercise price of $.05 per share.  These Warrants expire on
December 31, 2000.  The Warrants offered by the other 
institutional lender will become exercisable for five years
beginning on April 30, 1997 for the purchase of up to 75,000
shares of Common Stock at an exercise price equal to the average
daily closing price of the Company's Common Stock over a ten
trading day period ending on April 29, 1997.  The exercise 
price and the number and kind of securities which can be 
purchased upon exercise of all of the Warrants are subject to 
standard anti-dilution and other adjustments to be made from 
time to time in the event of any (i) dividend or distribution 
in shares of Common Stock, (ii) subdivision, reclassification 
or combination of Common Stock, (iii) issuance to all holders 
of Common Stock of rights or warrants entitling them to purchase 
shares of Common Stock at a price less than the current market 
price of the Common Stock, (iv) issuance to all holders of Common 
Stock of evidences of the Company's indebtedness or assets (excluding 
cash dividends or distributions) or rights or warrants (excluding 
those referred to in (iii) above), or (v) issuance of shares of 
Common Stock, or securities convertible into or exchangeable for 
shares of Common Stock, at a price less than the current market 
price of the Common Stock.  

TRANSFER AGENT
- ---------------
        The transfer agent for the Company's Common Stock
is Continental Stock Transfer & Trust Company, New York,
New York.

                       LEGAL MATTERS

        Certain legal matters in connection with the
issuance of the securities offered hereby will be passed
upon for the Company by Miller & Holguin, attorneys at
law, Los Angeles, California.

                          EXPERTS

   

        The consolidated financial statements of the
Company as of December 31 and March 31, 1996 and for
the nine month period ended December 31, 1996 and for
each of the two years ended March 31, 1996, and of Sun 
World as of September 13, 1996 and for the period January 1, 
1996 through September 13, 1996, which are included in this
Prospectus have been so included in reliance on the report
of Price Waterhouse LLP, independent auditors, given on
the authority of said firm as experts in accounting and
auditing.  

    
    The consolidated financial statements of Sun World as of 
December 31, 1995 and 1994 and for each of the two years
ended December 31, 1995 and 1994 which are included in
this Prospectus have been so included in reliance on the 
report (which report expresses an unqualified opinion 
and includes an explanatory paragraph referring to Sun 
World's bankruptcy and reorganization) of Deloitte & Touche LLP,
independent auditors, given upon their authority as experts
in accounting and auditing.

                   INDEX TO FINANCIAL STATEMENTS

Index to Audited Financial Statements of Cadiz Land Company, Inc.
  for the nine months ended December 31, 1996:

  Report of Independent Accountants...................................F-2
  Consolidated Balance Sheet..........................................F-3
  Consolidated Statement of Cash Flows................................F-5
  Consolidated Statement of Operations................................F-6
  Consolidated Statement of Redeemable Preferred Stock, 
   Preferred Stock, Common Stock and Other Stockholders' Equity.......F-7
  Notes to the Consolidated Financial Statements......................F-9

Index to Audited Financial Statements of Sun World International, Inc.
  for the years ended December 31, 1995 and 1994:

  Independent Auditors' Report.........................................F30
  Consolidated Balance Sheets..........................................F31
  Consolidated Statements of Operations and Accumulated Deficit........F32
  Consolidated Statements of Cash Flows................................F33
  Notes to Consolidated Financial Statements...........................F34

Index to Audited Financial Statements of Sun World International, Inc.
 for the period January 1, 1996 through September 13, 1996:

  Report of Independent Accountants....................................F49
  Consolidated Balance Sheet...........................................F50
  Consolidated Statement of Operations & Accumulated Deficit...........F51
  Consolidated Statement of Cash Flows.................................F52
  Notes to the Consolidated Financial Statements.......................F53

Index to Unaudited Pro Forma Combined Financial Statements of
  Cadiz Land Company, Inc. and Sun World International, Inc.:

  Pro Forma Combined Statement of Operations for the nine months
   ended December 31, 1996.............................................F70
  Notes to the Pro Forma Combined Statements of Operations.............F71 


                 REPORT OF INDEPENDENT ACCOUNTANTS
                               
                               
To the Board of Directors
and Stockholders of
Cadiz Land Company, Inc.

In our opinion, the consolidated balance sheet and the related consolidated
statements of operations, of redeemable preferred stock, preferred stock,
common stock and other stockholders' equity and of cash flows present 
fairly, in all material respects, the financial position of Cadiz Land 
Company, Inc. and its subsidiaries at December 31, 1996 and March 31, 1996, 
and the results of their operations and their cash flows for the nine
months ended December 31, 1996 and for each of the two years in
the period ended March 31, 1996, in conformity with generally
accepted accounting principles.  These financial statements are
the responsibility of the Company's management; our responsibility is 
to express an opinion on these financial statements based on our audits.  
We conducted our audits of these statements in accordance with generally 
accepted auditing standards which 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, assessing the
accounting principles used and significant estimates made by
management, and evaluating the overall financial statement
presentation.  We believe that our audits provide a reasonable
basis for the opinion expressed above.



/s/ Price Waterhouse LLP              
- ------------------------------
PRICE WATERHOUSE LLP

Los Angeles, California
March 7, 1997, except for Note 7,
which is as of March 31, 1997


CADIZ LAND COMPANY INC.

Consolidated Balance Sheet
($ in thousands)
                                        December 31               March 31
                                            1996                     1996
                                         ---------                ---------
Assets 
Current assets:
 Cash and cash equivalents               $  33,307                 $  5,153
 Accounts receivable, net                    7,533                      443
 Assets held for sale                        6,534                      -0-
 Inventories                                14,121                      266
 Prepaid expenses and other                  1,225                      190
                                         ----------                --------
Total current assets                        62,720                    6,052

Investment in partnerships                   6,122                      -0-

Property, plant and equipment, net         137,897                   11,681

Land held for development                   12,671                   12,236

Water rights and transfer and 
  storage projects                           4,705                    2,496

Other assets                                 1,695                    1,043

Excess purchase price over 
  net assets acquired, net                   4,980                    5,155
                                       ------------              ------------
                                       $   230,790               $   38,663
                                       ===========               ==========


      See accompanying notes to the consolidated financial statements.

CADIZ LAND COMPANY, INC.

Liabilities, Stock and Other Stockholders' Equity
($ in thousands)
                                        December 31               March 31
                                            1996                    1996
                                          -------                 ---------
 Current liabilities:
  Accounts payable                        $  7,435                $   1,772
  Accrued liabilities                        5,172                      521
  Long-term debt, current portion            4,753                   17,617
  Other current liabilities                    591                      -0-
                                            --------               --------
  Total current liabilities                 17,951                   19,910

Long-term debt                             149,111                      -0-
 
Deferred income taxes                        4,347                      -0-
 
Other liabilities                            4,209                      -0-

Commitments and contingencies 

Series A redeemable preferred stock - 
  $.01 par value ($1,000 liquidation
  value); 60,000 shares authorized;
  27,431 shares issued and outstanding 
  at December 31, 1996                      27,431                      -0-

Preferred stock - $.01 par value
  40,000 shares authorized; 340
  shares issued and outstanding at
  December 31, 1996                            -                        -0-

Common stock - $.01 par value; 45,000,000
  shares authorized; shares issued and
  outstanding - 23,445,868 at December 31,
  1996 and 19,247,611 at March 31, 1996        234                      192

Additional paid-in capital                  88,574                   72,957

Accumulated deficit                        (61,067)                 (54,396)
                                         ----------                ---------
                                         $ 230,790                 $ 38,663
                                          =========                =========

See accompanying notes to the consolidated financial statements.

CADIZ LAND COMPANY, INC.
Consolidated Statement of Cash Flows
($ in thousands)

                                 Nine Months Ended      Year Ended 
                                    December 31,         March 31,
                                       1996          1996         1995
                                      ------        ------       ------
Cash flows from operating activities:
 Net loss from continuing 
  operations                        $ (5,997)     $ (8,487)    $ (4,591)
 Adjustments to reconcile net 
  loss from continuing operations 
  to cash used for continuing
  operating activities:
   Depreciation and amortization       1,654         1,909        1,450
   Extraordinary gain on debt 
    settlement                           -0-           -0-         (115)
   Interest capitalized to debt          481           474          734
   Share of partnership operations      (838)          -0-          -0-
   Changes in operating assets and 
    liabilities, net of acquisition 
    of Sun World:
    Decrease (increase) in accounts 
     receivable                       11,367          (379)         (198)
    Decrease in inventories            1,000           -0-           -0-
    (Increase) decrease in prepaid 
     expenses and other                 (428)           13          (158)
    (Decrease) increase in accounts 
     payable                          (7,208)          734           (12)
    Increase in accrued liabilities      577           -0-            -0-
    (Decrease) in other liabilities     (674)          -0-            -0-
                                      -------        -------      --------
    Net cash used for continuing 
     operating activities                (66)        (5,736)       (2,890)

    Net cash provided by discontinued 
     operating activities                 -0-           -0-            57
                                      -------        -------       -------
    Net cash used for operating 
     activities                          (66)        (5,736)       (2,833)
                                      -------        --------      --------
Cash flows from investing activities:
 Additions to property, plant 
  and equipment                         (405)          (358)       (1,506)
 Proceeds from disposal of property, 
  plant and equipment                 12,415            -0-           -0-
 Land purchase and development          (490)          (574)         (315)
 Water transfer and storage projects    (343)          (732)       (1,547)
 Additions to developing crops          (187)           -0-           -0-
 Partnership distributions               140            -0-           -0-
 Acquisition of Sun World, net 
  of cash acquired                    (4,474)          (693)          -0-
                                      --------      --------      --------
    Net cash provided by (used for)
     investing activities              6,656         (2,357)       (3,368)
                                     ---------      --------       -------- 
Cash flows from financing        
 activities:
 Net proceeds from issuance 
  of stock                            37,761         10,292         2,307
 Principal payments on long-term 
  debt                               (16,428)          (177)         (530)
 Proceeds from short-term debt           347            677         2,470
 Principal payments on short-term 
  debt                                   (17)           -0-           -0-
 Dividends paid on conversion of 
  preferred stock                        (99)           -0-           -0-
                                   ----------     ----------     -----------
    Net cash provided by financing 
     activities                       21,564         10,792         4,247

Net increase (decrease) in cash and 
 cash equivalents                     28,154          2,699        (1,954)

Cash and cash equivalents, 
  beginning of period                  5,153          2,454         4,408
                                   ----------      ----------     ---------
Cash and cash equivalents, 
  end of period                    $  33,307       $  5,153      $  2,454
                                   =========        =========     ========

See accompanying notes to the consolidated financial statements.

CADIZ LAND COMPANY, INC.

Consolidated Statement of Operations
(In thousands except per share data)

                               Nine Months Ended           Year Ended
                                  December 31,              March 31,
                                      1996               1996        1995
                                     ------             ------      ------
Revenues                           $ 23,780            $  1,441     $  543
                                   --------            --------     -------  
Costs and expenses:
  Cost of sales                      17,725               1,649        506
  Resource development                1,133               1,680      1,039
  Landfill prevention activities        394               1,919        -0-
  General and administrative          4,924               1,826      1,525
  Depreciation                          864                 833        737
  Amortization                          175                 234        234
                                   --------             --------   --------    
  Total costs and expenses           25,215               8,141      4,041 
                                   --------             --------   --------
Operating loss                       (1,435)             (6,700)    (3,498)

Interest expense, net                 5,203               1,787      1,208
                                   --------             --------   -------
Loss before income taxes and 
  extraordinary item                 (6,638)             (8,487)    (4,706)

Income tax benefit                     (641)                -0-        -0-
                                  ---------             --------   --------  
Loss before extraordinary item       (5,997)             (8,487)    (4,706)

Extraordinary item - gain on 
  debt settlement                       -0-                 -0-        115
                                   ---------            ---------  -------- 
Net loss                             (5,997)             (8,487)    (4,591)

Less:  Preferred stock dividends       (674)                -0-        -0-
                                           
       Imputed dividend on 
        preferred stock              (2,451)                -0-        -0-
                                  -----------           ---------  -------- 
Net loss applicable to 
  common stock                     $ (9,122)           $ (8,487)  $ (4,591)
                                    ========            ========   ========
Net loss per common share:
  Loss before  
   extraordinary item             $    (.44)           $   (.48)    $ (.29)
  Extraordinary item                     -0-                 -0-       .01
                                  -----------        -----------    ---------- 
  Net loss per common share       $    (.44)           $   (.48)    $ (.28)
                                  ==========           =========    ========
Weighted average shares 
  outstanding                        20,500              17,700     16,500
                                  ==========           =========    ========

      See accompanying notes to the consolidated financial statements.

CADIZ LAND COMPANY, INC.

Consolidated Statement of Redeemable Preferred Stock,
   Preferred Stock, Common Stock and Other Stockholders' Equity


For the Nine Months Ended December 31, 1996 and the Two Years Ended
  March 31, 1996

($ in thousands)
              Redeemable                                     Addi-    
              Preferred     Preferred         Common        tional    Accumu-
                Stock         Stock            Stock        Paid-in    lated
            Shares Amount  Shares Amount  Shares    Amount  Capital   Deficit
            ------ ------  ------ ------ ---------- -------  -------  -------
Balance 
 as of 
 March 31,
 1994         -0- $   -0-    -0-  $  -0-  15,430,864  $ 154  $ 59,890 $(41,318)

Issuance 
 of shares
 for 
 professional
 services                                    110,000      1       384  

Issuance 
 of stock 
 warrants 
 for 
 services                                                         121

Exercise 
 of stock 
 options 
 and 
 warrants                                  1,447,590     15     2,292 

Net loss                                                               ( 4,591)
            ------  -----  -----  ------   ---------- -----    -------  -------
Balance 
 as of 
 March 31,
 1995          -0-    -0-    -0-     -0-  16,988,454    170    62,687  (45,909)



Issuance 
 of shares  
 in 
 connection 
 with      
 private 
 placements                                2,114,157     21      9,911

Exercise 
 of stock 
 options                                     145,000      1        359  

Net loss                                                                (8,487)
             -----  ------  -----  ------ ----------    ----   -------  ------
Balance 
 as of 
 March 31,
 1996          -0-     -0-    -0-    -0-  19,247,611    192   72,957   (54,396)

Exercise 
 of stock 
 options and 
 warrants                                    335,000      3      939   

Common stock 
 issued for
 acquisition 
 of Sun World                              1,153,908     12    3,576

Gross proceeds
 from private
 placement of
 redeemable
 preferred 
 stock      26,131   26,131      

Preferred
 shares
 issued for
 acquisition
 fees        1,500    1,500

Net proceeds 
 from  
 private 
 placements
 of preferred 
 stock                       1,300                           10,688 
 
Cash 
 dividends 
 paid on
 conversion
 of preferred
 stock                                                                     (99)

Dividends 
 paid in 
 common 
 stock
 on 
 conversion 
 of  
 preferred 
 stock                                        28,777             127      (127)

Accrued 
 dividends 
 on 
 preferred 
 stock                                                                    (448)

Conversion
 of
 redeemable
 preferred
 to common
 stock         (200)  (200)                   53,332         1   199   

Conversion 
 of 
 preferred 
 stock
 to common 
 stock                         (960)       2,672,240        26   (26) 

Issuance 
 of stock 
 warrants 
 for 
 services                                                        114

Net loss                                                                (5,997)
            ------ -------    ------ ------- --------  -----  -------- --------
Balance 
 as of  
 December  
 31, 
 1996       27,431 $27,431     340   $ -  23,445,868  $  234 $88,574 $ (61,067)
           ======= =======   ======  ==== ==========   ===== ======= =========
                                              
           See accompanying notes to the consolidated financial statements.


CADIZ LAND COMPANY, INC.

NOTES TO THE CONSOIDATED FINANCIAL STATEMENTS


NOTE 1 - DESCRIPTION OF BUSINESS
- ---------------------------------

     The long-term strategy of Cadiz Land Company, Inc. (the
"Company") is to acquire and develop water-related land and
agricultural assets.  The Company has created an integrated
and complimentary portfolio of landholdings, water resources,
and agricultural operations located within central and
southern California which either possess sizable assured
supplies of water or can, in future years, utilize water
supplied from other Company properties.  Management believes
that, with both the increasing scarcity of water supplies in
California and the increasing demand for water, the Company's
access to water will provide it with a competitive advantage
both as a major agricultural concern and as a supplier of
water which will lead to continued appreciation in the value
of the Company's portfolio.

     On September 13, 1996, the Company acquired all of the
stock of a reorganized Sun World International, Inc. ("Sun
World") pursuant to a consensual plan of reorganization
(Debtors' Modified Fourth Amended Consolidated Plan of
Reorganization dated June 3, 1996 (Modified)) which was
confirmed by the U.S. Bankruptcy Court at a hearing on July
12, 1996.  Sun World and certain subsidiaries of Sun World had
filed voluntary petitions for relief under Chapter 11 of the
Bankruptcy Code on October 3, 1994 after debt restructuring
negotiations with Sun World's existing lenders failed.

     With its acquisition of Sun World, the Company has become
a vertically integrated agricultural company.  Sun World owns
and farms approximately 17,300 acres in two major growing
areas of California, the Southern San Joaquin Valley and the
Coachella Valley.  Fresh produce, including table grapes, tree
fruit, peppers and watermelon are marketed, packed and shipped
to food wholesalers and retailers located throughout the
United States and to over 30 foreign countries.  As of
December 31, 1996, Sun World owned and operated five cold
storage and/or packing facilities located in California.  

     In addition, the acquisition of Sun World provided the
Company valuable water rights throughout the central and
southern valleys of California.  The Company's landholdings,
which now total approximately 56,300 acres, are located
adjacent to the major aqueduct systems of central and southern
California, and in close proximity to the Colorado River.  The
Company expects to utilize these resources to participate in
a broad variety of water transfer and storage projects,
including the storage and transfer of surplus water for public
agencies which require supplemental sources of water.

     Although the development and management activities of the
Company are currently focused on agricultural operations
(primarily through its wholly-owned subsidiary, Sun World) and
water resource development, the Company will continue to seek
to develop and manage its land, water and agricultural
resources for their best use.


NOTE 2 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- --------------------------------------------------
PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiaries,
Sun World (since September 14, 1996), Cadiz Valley Development
Corporation, Inc., and Southwest Fruit Growers Limited
Partnership, a limited partnership ("SWFG") in which the
Company is the general partner and has an approximate 66.3
percent partnership interest.  SWFG owns a total of 680 acres
of table grape vineyards and 2,560 acres of undeveloped land
at Cadiz, California.  Allocable losses incurred through the
year ended March 31, 1991 served to eliminate the minority
interest in SWFG for accounting purposes.  All material
intercompany balances and activity have been eliminated from
the consolidated financial statements.

CHANGE IN YEAR END AND RECLASSIFICATIONS

     As a result of the Company's acquisition of Sun World,
the Company changed its fiscal year end from March 31 to
December 31 in order to align the Company's year end with that
of Sun World.  Prior to the acquisition of Sun World, the
Company had utilized an unclassified balance sheet
(eliminating the distinction between current assets and long-term 
assets and current liabilities and long-term
liabilities).  The financial statements set forth herein
utilize a classified balance sheet, thus requiring certain
reclassifications to be made to the prior period balances to
conform with the December 31, 1996 presentation.

     The following unaudited information for the nine months
ended December 31, 1995, which does not include the operations
of Sun World, is presented for informational purposes only
(dollars in thousands):

                                        Nine months
                                          ended
                                     December 31, 1995
                                      ---------------

     Revenues                            $    1,120
     Net loss                            $   (5,346)
     Net loss per common share           $    (0.31)

USE OF ESTIMATES IN PREPARATION OF FINANCIAL STATEMENTS

     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.

PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost.

     The Company capitalizes direct and certain indirect costs
of planting and developing orchards and vineyards during the
development period, which varies by crop and ranges from three
to seven years.  Depreciation commences in the year commercial
production is achieved.  

     Permanent land development costs, such as acquisition
costs, clearing, initial leveling costs and other costs
required to bring the land into a suitable condition for
general agricultural use, are capitalized and not depreciated
since, by definition, these costs have an indeterminate useful
life.  

     Depreciation is provided using the straight-line method
over the estimated useful lives of the assets, generally ten
to forty-five years for land improvements and buildings, three
to twenty-five years for machinery and equipment, and ten to
thirty years for permanent crops.

LAND HELD FOR DEVELOPMENT

     Land held for development consists of approximately
37,000 acres of undeveloped land in Cadiz, Piute and other
desert regions of California.  Land held for development is
stated at cost.  Cost includes those that are directly related
to the acquisition of the acreage, such as the cost to
purchase, commissions, real estate taxes and legal and other
professional fees.

INVESTMENT IN PARTNERSHIPS

     Sun World has investments in various partnerships which
are accounted for using the equity method.  Sun World's two
principal partnerships are American Sunmelon and Sun Date,
both of which are 50% owned.  American Sunmelon is engaged in
proprietary development, production, and marketing of seedless
watermelon seed. Sun Date is engaged in the processing of
dates.  In September 1996, Sun Date and Sun World entered into a
marketing agreement whereby Sun World agreed to sell the dates
produced by Sun Date.  During the period September 14, 1996
through December 31, 1996, Sun World made payments to Sun Date
totaling $869,000, primarily related to date crop proceeds.

ASSETS HELD FOR SALE

     Certain Sun World assets were identified as either idle
facilities, fallow land, or farming operations which have
experienced consistently low returns on investment.  As of
December 31, 1996, assets totaling $6,534,000 have been
identified and are included in the accompanying consolidated
balance sheet at the lower of cost or fair value less
estimated costs to sell.  The Company reasonably believes
these assets can be sold within one year.

SUPPLEMENTAL CASH FLOW INFORMATION

     The Company considers all short-term deposits with an
original maturity of three months or less to be cash
equivalents.  The Company invests its excess cash in deposits
with major international banks and, therefore, bears minimal
risk.  Such investments are stated at cost, which approximates
fair value, and are considered cash equivalents for purposes
of reporting cash flows.  At December 31, 1996, cash and cash
equivalents totalled $33,307,000, of which $453,000
represented the balance remaining in the trust account for the
payment of unsecured creditors' claims as determined during
the reorganization of Sun World.  

     Cash paid for interest during the nine months ended
December 31, 1996 and the fiscal years ending March 31, 1996,
and 1995 was $3,892,000, $455,000 and $6,000, respectively. 

WATER RIGHTS AND TRANSFER AND STORAGE PROJECTS

     All water rights and transfer and storage projects are
stated at cost.  All costs directly attributable to the
development of the water transfer projects are being
capitalized by the Company.  These costs, which are expected
to be recovered through future revenues, consist of drilling
costs, hydrological costs, consulting fees for various
engineering, environmental and feasibility studies, and other
professional and legal fees. 

INVENTORIES

     Growing crops, pepper seed, and materials and supplies
are stated at the lower of cost, on a first-in, first-out
(FIFO) basis, or market.  Growing crops inventory includes
direct costs and an allocation of indirect costs.

REVENUE RECOGNITION

     The Company recognizes crop sale revenue after harvest
and delivery to customers.  Packing revenues are recognized as
units are packed.  Marketing commission revenues are
recognized at the time of product shipment. 

RESEARCH AND DEVELOPMENT
     
     Sun World incurs costs to research and develop new
varieties of proprietary products.  Research and development
costs are expensed as incurred.  Such costs were approximately
$120,000 during the period September 14, 1996 through December
31, 1996.

EXCESS OF PURCHASE PRICE OVER NET ASSETS ACQUIRED

     As a result of a merger in May 1988 between two companies
which eventually became known as Cadiz Land Company, Inc.,
excess of purchase price over net assets acquired in the
amount of $7,006,000 was recorded.  This amount is being
amortized at the rate of $234,000 annually on a straight-line
basis over thirty years.  Accumulated amortization was
$2,026,000 and $1,851,000 at December 31, 1996 and March 31,
1996, respectively. 

IMPAIRMENT

     The Company annually evaluates its long-lived assets,
including intangibles, for potential impairment.  When
circumstances indicate that the carrying amount of the asset
may not be recoverable, as demonstrated by estimated future
cash flows, an impairment loss would be recorded based on fair
value.

INCOME TAXES

     Income taxes are provided for using an asset and
liability approach which requires the recognition of deferred
tax assets and liabilities for the expected future tax
consequences of temporary differences between the financial
statement and tax bases of assets and liabilities at the
applicable enacted tax rates.  A valuation allowance is
provided when it is more likely than not that some portion or
all of the deferred tax assets will not be realized.

NET LOSS PER COMMON SHARE

     Net loss per common share is computed by dividing the net
loss, after deduction for preferred dividends either accrued
or imputed, if any, by the weighted average shares
outstanding.  As described in Note 10, the terms for
conversion of the Series B and C preferred stock issued during
the nine months ended December 31, 1996 afforded the holders
a conversion price lower than the market price of the common
stock at the time of issuance, in order to recognize the sales
and other market restrictions of the unregistered common stock
to be issued upon conversion.  The difference between the
conversion price and market price has been  reported as an
imputed dividend for purposes of calculating net loss per
common share although no assets of the Company will ever be
expended.  The imputed dividend of $2,451,000 had the effect
of increasing the loss per share for the nine months ended
December 31, 1996 by $0.11.  It should be noted that the
imputed dividend has been given no other accounting
recognition in the financial statements of the Company for
that period and there will be no recognition given in the
future.

NOTE 3 - ACQUISITION OF SUN WORLD INTERNATIONAL, INC.
- -----------------------------------------------------
     On September 13, 1996, the Company acquired all of the
stock of a reorganized Sun World.  The acquisition of Sun
World was accounted for under the purchase method of
accounting.  Accordingly, the results of operations of Sun
World have been included in the consolidated financial
statements since the date of acquisition.  The total purchase
price consisted of the following:  (i) $179 million of assumed
bankruptcy related obligations including $156 million of
restructured secured debt with Sun World's existing lenders
(of which $5.5 million was paid by Cadiz concurrent with the
acquisition), (ii) $11 million of ongoing trade and other
accrued liabilities which were assumed by Cadiz, (iii) $3.2
million of direct acquisition costs, including 1,500 shares of
Redeemable Series A Preferred Stock valued at $1,000 per
share; and (iv) cash and stock of approximately $40 million,
including a $15 million capital contribution to Sun World
which was made with the intent of eliminating the requirement
for Sun World to have any additional debt facilities beyond
those owed to its existing secured creditors.  The effect of
allocating the total purchase price to the net assets acquired
based on their estimated fair values is summarized as follows
(dollars in thousands):
                                      
     Cash                               $   32,113
     Assets held for sale                   18,049
     Other current assets                   45,225
     Investments in partnerships             5,424
     Property, plant and equipment         129,050
     Other assets                            3,409
                                           -------      
       Total assets                        233,270
                                           -------
     Prepetition bankruptcy 
      claims payable                       (13,164)
     Other current liabilities             (15,870)
     Long-term debt                       (151,783)
     Other liabilities                      (9,170)
                                           -------
       Total liabilities                   189,987
                                           -------
     Net assets acquired                $   43,283
                                           =======

No goodwill was recognized as a result of the acquisition.

     The unaudited pro forma summary for the nine months ended
December 31, 1996 and the year ended March 31, 1996 reflect
combined results of operations of the Company and Sun World as
if the acquisition had occurred as of April 1, 1995.  Since
prior to the current fiscal period, the fiscal year ends of
the Company and Sun World differed, for pro forma purposes,
the Sun World results of operations have been adjusted to
conform to the Cadiz reporting periods.  The pro forma
adjustments include, among others, decreased interest expense
as a result of the refinancing of Sun World's existing secured
lenders and increased depreciation as a result of the purchase
price allocation. The pro forma adjustments do not reflect the
elimination of charges directly attributable to the Chapter 11
bankruptcy proceedings which are not expected to recur
subsequent to the emergence from bankruptcy effective
September 13, 1996.  See footnote (a) for a more detailed
explanation of charges directly attributable to Sun World's
emergence from bankruptcy.  The following pro forma financial
information is presented for informational purposes only and
is not necessarily indicative of the results of operations
that would have occurred if the acquisition had been
consummated as of the beginning of the periods presented, nor
is it necessarily indicative of the future operating results
of the Company.

     The unaudited pro forma financial information is as
follows (in thousands except per share data):

                           Nine months ended             Year ended
                           December 31, 1996           March 31, 1996
                           ------------------           ------------
                           Actual   Pro Forma      Actual    Pro Forma
                          --------  --------      --------   -----------

    Revenue             $  23,780  $ 98,010      $   1,441   $ 118,292

    Net loss              $(5,997) $ (2,158)(a)  $  (8,487)  $ (13,811)(a) 

    Less:  Preferred 
     stock dividends    $   (674)  $ (1,828)     $     -0-   $ (2,438)

      Imputed dividend 
        on preferred 
        stock           $ (2,451)  $     -0-     $     -0-   $ (1,959)
                        ---------  ---------     ---------   ---------    
    Net loss 
     applicable to 
     common stock      $  (9,122)  $ (3,986)     $  (8,487)  $(18,208)
                       ==========  =========     ==========  =========
    Net loss per 
     common share      $    (.44)  $   (.18)(a)  $    (.48)  $   (.97)(a)    
                       =========== ==========    ==========  ==========
    Weighted-average 
     shares 
     outstanding          20,500     21,600          17,700    18,800
                        =========  =========     ==========  ==========
- -----------------------
          (a)  Includes for the nine months ended December 31, 1996 and the
               year ended March 31, 1996, charges incurred by Sun World
               totaling $4.8 million and $11.3 million, respectively, which
               were directly attributable to the Chapter 11 bankruptcy
               proceedings and are non-recurring in nature.  Exclusion of
               the non-recurring charges would have resulted in a pro forma
               net income (loss) per share of $.04 and ($.37) for the nine
               months ended December 31, 1996 and the year ended March 31,
               1996, respectively.

NOTE 4 - ACCOUNTS RECEIVABLE
- ----------------------------
          Accounts receivable consisted of the following (dollars in
thousands):

                           December 31,   March 31,
                                  1996       1996
                               --------    -------  
      Trade receivables         $ 3,632    $   443
      Due from unaffiliated
       growers                    1,153        -0-
      Other                       3,228        -0-
                                 ------    --------
                                  8,013        443

      Less allowance 
       for doubtful accounts        480        -0-
                                 ------      ------
                                $ 7,533    $   443
                                =======    ========

         Substantially all domestic receivables are from large
national and regional supermarket chain stores and produce
brokers and are unsecured.  Amounts due from unaffiliated
growers represent receivables for services (harvest, haul
and pack) provided on behalf of growers under agreement with
Sun World and are recovered from proceeds of product sales. 
Other receivables primarily include lemon crop sales, 
by-product sales and accounts receivable from joint venture
partners.

        Approximately $3.8 million of sales made by Sun World
from September 14, 1996 through December 31,1996 are
attributable to one national retailer. 

NOTE 5 - INVENTORIES
- --------------------
             Inventories consisted of the following (dollars in
thousands):

                                December 31,  March 31,
                                    1996        1996
                                  -------     --------
             
             Growing crops       $ 10,299     $   -0-
             Pepper seed, net       2,018         -0-
             Harvested product        267         -0-
             Materials and 
               supplies             1,537         266
                                 -------      -------

                                 $ 14,121     $   266
                                 ========     ======

NOTE 6 - PROPERTY, PLANT AND EQUIPMENT
- ---------------------------------------
             Property, plant and equipment consisted of the
following (dollars in thousands):

                                December 31,   March 31,
                                       1996     1996      
                                  ---------- ----------
               Land                $ 41,358  $  2,364
               Permanent crops       71,966     8,498
               Land improvements      1,839     1,851        
               Buildings             19,148       852
               Machinery and 
                 equipment            9,013     1,064
                                   --------   --------
                                    143,324    14,629

               Less accumulated 
                 depreciation        (5,427)   (2,948)
                                   --------   -------
                                   $137,897  $ 11,681
                                   ========  ========

NOTE 7 - LONG-TERM DEBT
- ------------------------
        Management estimates that the fair value of its 
long-term debt approximates the carrying value as the
preponderance of the obligations contain variable interest
rates or were recently issued at market rates as part of the
acquisition of Sun World.  At December 31, 1996 and March
31, 1996, the carrying amount of the Company's outstanding
debt is summarized as follows (dollars in thousands):

                                              December 31,  March 31,
                                                1996           1996
                                              -------        -------
  Cadiz obligations:
    Senior term bank loan, interest 
     payable monthly, variable 
     interest rate based upon LIBOR 
     plus 1% (6.34% at 
     December 31, 1996)                       $ 9,446         $ 8,630

    Subordinated term bank loan, 
     interest payable
     monthly, interest at 4.81%                 9,100           9,100

    Other                                          88             105

    Debt discount                                (124)           (218)
                                              --------        --------   
                                               18,510          17,617
  Sun World obligations:
    Term insurance company 
     loan due in variable
     installments through 
     September 13, 2006, 
     interest at 10.60%                        77,092             -0-

    Term bank loan, interest 
     payable monthly with
     principal due in variable 
     installments through
     September 13, 2006, 
     variable interest rate 
     based upon prime or LIBOR 
     (8.60% at December 31, 1996)              53,284             -0-

    Note payable to insurance 
     company, quarterly
     installments of $93 
     (including interest),
     due September 13, 2006, 
     interest at 7.75%                          2,531             -0-

    Note payable to supplier, 
     monthly installments of
     $104 (including interest), 
     due March 1, 1998,
     interest at 10.00%                         1,458            -0-

    Note payable to finance 
     company, monthly
     installments of $18 
     (including interest), 
     due July 1, 2002, 
     interest at 7.50%                            989            -0-
                                             --------          --------   
                                              153,864          17,617
    Less current portion                       (4,753)        (17,617)
                                             ---------        ---------
                                           $  149,111        $    -0-
                                           ===========       ===========    

      Annual maturities of long-term debt outstanding, excluding
$124,000 representing the unamortized portion of warrants,
on December 31, 1996 are as follows:  1997 - $4,877,000;
1998 - $24,253,000; 1999 - $9,374,000; 2000 - $11,398,000;
2001 - $11,410,000, 2002 and thereafter - $92,676,000.

CADIZ OBLIGATIONS      

        As of December 31, 1996, the Company's obligations to
Cooperatieve Centrale Raiffeisen-Boerenleenbank B.A.
("Rabobank") and Henry Ansbacher & Co. Limited ("Ansbacher")
were approximately $9.1 million and $9.4 million,
respectively, both of which were to mature on January 31,
1997.

          The Company reached an agreement with Rabobank which
extended the maturity date of the Company's debt facilities
with Rabobank to April 30, 1997.  Additionally, the Company
reached an agreement with Rabobank which extended the
period, to April 30, 1997, in which the Company has the
ability to exercise its right to obtain two one-year
extensions.  The Company has also reached an agreement with
Ansbacher whereby the maturity date of the Company's debt
facilities with Ansbacher has been extended to April 30,
1997.  ING Baring (U.S.) Capital Corporation ("ING") has
purchased the $9.4 million Ansbacher debt obligation
effective March 31, 1997.  The maturity date of such
obligation has been extended to April 30, 1998 with interest
at a rate of LIBOR plus 200 basis points payable at LIBOR
only semi-annually, with the remaining accrued interest
added to principal.  ING granted to Cadiz the right to
obtain two one-year extensions.  In connection with this
transaction, ING received warrants to purchase 75,000 shares
of Cadiz' common stock at an exercise price equal to the
market price at May 1, 1997, the time such warrants become
exercisable.  Upon the exercise of the first and second
extension, the interest rate will be further adjusted and
Cadiz will be required to issue additional warrants to ING.  

          The Company continues to evaluate possible alternative
means of repayment and/or refinancing of the Rabobank
facility.  The determination of which funding mechanism (or
combination) the Company will utilize will be evaluated on
an ongoing basis by the Company in consultation with an
investment banking firm which has been retained by the
Company.  Based upon the Company's intent and ability to
refinance the Rabobank and Ansbacher debt facilities, as
evidenced by the agreements reached with Rabobank and ING,
as discussed above, the debt facilities have been classified
as long-term as of December 31, 1996.  In addition to
repayment of the Rabobank facility, the Company is
considering a financing during 1997 which would be used to
refinance the existing primary debt facilities of Sun World
with terms which management would view as more favorable to
the Company and Sun World.

          The terms of the Company's two one-year extension options
for the Rabobank debt are essentially the same as those
agreed upon by the parties in September 1996, except the
date required to exercise the first extension has been
changed from January 31, 1997 to April 30, 1997.  As before,
it is a condition to such extension that the total
outstanding debt to Rabobank does not exceed $8,500,000 at
the time such extension becomes effective.  Upon exercise of
each of the first and second extensions, the Company would
be required to pay to Rabobank certain fees.  The interest
rate to be in effect during each extension period will be at
Rabobank's cost of funds plus one and one quarter percent
(1-1/4%).  In September 1996, when Rabobank agreed to extend
the maturity date of this debt to April 30,1997, the
interest rate was adjusted to Rabobank's cost of funds plus
one and one quarter percent (1-1/4%) beginning February 1,
1997.  As part of the September 1996 extension, the Company
paid an initial commitment fee of $150,000 and issued 30,000
new warrants to purchase the Company's common stock at $0.05
per share exercisable for five years following the date of
issuance and extended the expiration date of the outstanding
Rabobank warrants to December 31, 2000.  The total value of
the warrants issued in September 1996, $114,000, has been
recorded as debt discount which is being amortized over the
remaining term of the debt.  Currently, ING and Rabobank
hold senior and subordinated deeds of trust, respectively,
on substantially all of the Company's non-Sun World related
property.

          Prior to the extensions discussed above, on March 15,
1995, the Company entered into an agreement whereby
Ansbacher provided a loan facility aggregating $3,000,000. 
Additionally, Ansbacher agreed to accrue and capitalize
interest on the outstanding principal amount of these
advances through January 1997.  In consideration for this
agreement, Ansbacher received 110,000 shares of common stock
valued at $3.50 per share.  The Company also issued to
Rabobank 35,000 warrants to purchase the Company's common
stock at $.05 per share exercisable for three years
following the date of issuance.  The total value of these
warrants, $121,000, has been recorded as a debt discount and
is being amortized over the remaining term of the debt.  In
addition, Rabobank agreed to subordinate to Ansbacher's
senior security interests.

          Prior to the extensions and the March 1995 arrangement
discussed above, the Company's outstanding obligations to
Rabobank and Ansbacher (collectively, the "Banks") were
governed by the January 1994 financing arrangements whereby
interest rates on outstanding debt to the Banks were fixed
until January 1997.  Interest on the Ansbacher portion was
accrued and capitalized through January 31, 1997.  Rabobank
interest was paid quarterly subsequent to December 1994,
through draw downs against a letter of credit provided by
Ansbacher for that purpose.  The amount drawn under the line
of credit totalled $816,015 at December 31, 1996.  In
addition, as a result of the January 1994 financing
arrangements, Rabobank returned and canceled 533,000
outstanding warrants in exchange for 175,000 new warrants to
purchase the Company's common stock at $0.05 per share
exercisable for three years following the date of issuance. 
The total value of these warrants, $604,000, has been
recorded as a debt discount and was amortized over the
remaining term of the debt.  In addition, Ansbacher received
100,000 shares of common stock as an arrangement fee and
50,000 shares of common stock as an advisory fee valued at
$3.50 per share.  The Company also agreed to convert
$770,000 of debt to Ansbacher into 220,000 shares of common
stock.

          In June 1994, the Company retired a note payable in the
amount of $249,000 to an individual at a discounted amount,
resulting in an extraordinary gain of $115,000.  The note,
which originated in 1985, was scheduled to be retired with a
balloon payment in December 1996.

SUN WORLD OBLIGATIONS

          Sun World's financing agreements are collateralized by
substantially all of Sun World's assets.   The term
insurance company loan and term bank loan (collectively the
"Term Loans") provide for principal payments in variable
amounts at the end of March, August and December of each
year.  Additionally, the Term Loans provide for interest
deferral, at the Company's option, for the Company's peak
seasonal need for working capital during the months of April
to July, which are payable at the end of August and
September.

          The Company's financing arrangements require, among other
terms, minimum amounts, as defined, of working capital and
tangible net worth and minimum ratios of current assets to
current liabilities and indebtedness to net worth. 
Additionally, the financing arrangements with Sun World's
secured lenders include covenants which restrict the
Company's ability to receive distributions from Sun World,
whose net assets totaled approximately $42,000,000 at
December 31, 1996.


NOTE 8 - INCOME TAXES
- ---------------------
          As of December 31, 1996, the Company has a net operating
loss (NOL) carryforward of approximately $60,808,000 for
federal and $35,534,000 for state income tax purposes.  Such
carryforwards expire in varying amounts through the year
2012.  For financial reporting purposes, the tax benefit
resulting from utilization of such NOL carryforward will be
applied to reduce the excess of purchase price over net
assets acquired.

          In accordance with the Tax Reform Act of 1986, NOL
utilization may be subject to an annual limitation.  When
there is a change in ownership of more than 50 percent (as
defined) of a corporation, the use of any NOL existing at
the date of the change of ownership is limited annually to
an amount defined by law.  Based upon such formula, use of
approximately $25,268,000 of the federal NOL is limited to
approximately $720,000 per year.  An additional $20,153,000
of federal NOL is limited to approximately $4,508,000 per
year for an ownership change that occurred in September
1993.  The remaining $15,387,000 of federal NOL is currently
available to offset federal taxable income in any future
years.  No annual limitations apply to the state NOL
carryforwards which expire in various amounts through the
year 2000.

          A reconciliation of the provision (benefit) for income
taxes to the statutory federal income tax rate is as follows
(dollars in thousands):
          
                               Nine Months
                                   Ended          Year Ended 
                                December 31,       March 31,
                               ------------       ---------- 
                                    1996       1996         1995
                                   -----       ----        -----
  Expected federal income 
   tax benefit at 34%          $  (1,660)   $  (2,886)   $  (1,561)
  Net operating loss 
   carryforward for 
   financial reporting
   purposes                        1,790        2,405        1,468
  Amortization                        60           80           79
  Utilization of net 
   operating losses                 (696)         -0-          -0-
  Other nondeductible 
   expenses                         (135)         401           14
                                ---------    --------      ---------
                               $    (641)    $    -0-      $   -0-
                               ==========    =========     ==========

     Deferred taxes are recorded based upon differences between
the financial statement and tax basis of assets and
liabilities and available carryforwards.  Temporary
differences and carryforwards which gave rise to a
significant portion of deferred tax assets and liabilities
as of December 31, 1996 and March 31, 1996 were as follows
(in thousands):
          
                                    December 31,    March 31,
                                           1996        1996
                                           ----       -----     
    Deferred tax liabilities:
      Net fixed asset 
       basis difference                  $  5,786    $     -0-
      Purchase accounting adjustment          440          -0-
      State taxes                             336          -0-
      Other                                     4          -0-
                                         --------    ---------

         Total deferred tax liablities      6,566          -0-
                                         --------    ---------
    Deferred tax assets:
      Net operating losses                 23,943       21,136
      Reserve for notes receivable          1,239          -0-
      Capitalized legal fees                  892          -0-
      Basis difference in water rights         99          -0-
      Net basis difference in    
       partnership investments             (4,734)      (4,337)
      State taxes                           1,478         (407)
      Other                                   237          283
                                          -------     ---------
         Total deferred tax assets         23,154       16,675

      Valuation allowance 
       for deferred tax asset             (20,935)     (16,675)
                                          --------    ---------
         Total deferred tax assets, net     2,219          -0-
                                          --------    ---------
         Net deferred tax liability     $   4,347     $    -0-
                                        =========     =========

NOTE 9 - EMPLOYEE BENEFIT PLANS
- -------------------------------
             In December 1994, the Company established a 401(k) Plan
for all employees of Cadiz.  This plan contains no
eligibility requirements and contributions by the Company
are at the option of the Company on a year-to-year basis. 
No contributions by the Company to this plan have been made
to-date.

             Sun World established a 401(k) Plan for its salaried
employees on January 1, 1996.  Employees must work 1,000
hours and have completed one year of service to be eligible
to participate in this plan. 

             In addition, Sun World maintains a defined contribution
pension plan covering substantially all of its employees not
covered by a collective bargaining agreement, with at least
one year of service and who have worked at least 1,000
hours.  Contributions are 2% of each covered employee's
salary.  There were no contributions made for the period
from September 14, 1996 to December 31, 1996.  For those
hourly employees covered under a collective bargaining
agreement, contributions are made to a multi employer
pension plan in accordance with negotiated labor contracts
and are generally based on the number of hours worked. 


NOTE 10 - PREFERRED AND COMMON STOCK   
- ------------------------------------
             During the fiscal year ended March 31, 1996, the
Company completed private placements of 2,114,157 shares of
its common stock, resulting in gross proceeds of
$10,199,000.  During the nine months ended December 31,
1996, the Company issued (i) $27.6 million of newly
authorized Convertible Series A Redeemable Preferred Stock
("Series A Redeemable Preferred"); (ii) $10.0 million of
newly authorized 6% Convertible Series B Preferred Stock
("Series B Preferred"); and (iii) $3.0 million of newly
authorized 6% Convertible Series C Preferred Stock ("Series
C Preferred").

             A description of each series of preferred stock
follows:

SERIES A REDEEMABLE PREFERRED

           Shares of Series A Redeemable Preferred were not
convertible when issued, but became convertible into shares
of common stock, at the option of the holder, on November 12
1996 upon the filing by the Company of an Amendment to its
Certificate of Incorporation ("Amendment") increasing the
Company's authorized common stock from 24,000,000 to
45,000,000, thereby allowing the Company to reserve
sufficient shares of common stock for issuance upon
conversion.  Concurrently with the filing of the Amendment,
the conversion price ("Series A Conversion Price") was set
at $3.75.  Holders are entitled to cumulative dividends
payable semi-annually in cash or common stock at a rate of
six percent (6%) per annum.  During the nine months ended
December 31, 1996, 200 shares of Series A Redeemable
Preferred were converted at the Series A Conversion Price
resulting in the issuance of 53,332 common shares.  The
Series A Redeemable Preferred is also mandatorily
convertible in full at the option of the Company at any time
prior to six months following the filing of the Amendment at
the Series A Conversion Price provided that, as a condition
to such conversion, the Company pay to holders one full
year's worth of dividends (less the amount of any dividends
theretofore paid).  Holders are entitled to a mandatory
liquidation preference equal to the initial purchase price
of $1,000 per share if conversion has not occurred prior to
September 2001.  The Company will exercise its mandatory
conversion right during April 1997 which will result in the
issuance of 7,314,920 shares of common stock in May 1997 in
replacement of all Series A Redeemable Preferred.  The
Series A Redeemable Preferred ranks senior and prior to the
Company's common stock and on a parity with any other class
or series of preferred stock.  Except as provided by law,
holders are not entitled to vote upon any matter submitted
to a vote of the Company's stockholders.

SERIES B AND C PREFERRED

             Shares of Series B and C Preferred were immediately
convertible upon issuance into shares of common stock, at
the option of the holder, at a price equal to the lower of
(a) $5.8125 per share or (b) eighty-five percent (85%) of
the average closing bid price over the ten-trading day
period ending on the day prior to the submission of any
conversion notice ("Series B/C Conversion Price").  Holders
are entitled to cumulative dividends payable upon conversion
or maturity in cash or common stock at a rate of six percent
(6%) per annum.  The Company reserves the right to redeem
any shares of Series B or Series C Preferred for $11,765 per
share in cash by giving holders five days notice.  Any
Series B or Series C Preferred shares outstanding one year
following issuance are mandatorily converted into common
stock at the Series B/C Conversion Price.  Holders are
entitled to a liquidation preference equal to the initial
purchase price of $10,000 per share.  During the nine months
ended December 31, 1996, 760 shares of Series B Preferred
and 200 shares of Series C Preferred were converted at the
Series B/C Conversion Price, resulting in the issuance of
2,627,240 common shares.  The Series B and C Preferred rank
senior and prior to the Company's common stock and on a
parity with any other class or series of preferred stock.
Except as provided by law, holders are not entitled to vote
upon any matter submitted to a vote of the Company's
stockholders.


NOTE 11- STOCK-BASED COMPENSATION PLANS AND WARRANTS
- ----------------------------------------------------
STOCK OPTIONS AND WARRANTS

        The Company issues options pursuant to a newly adopted
1996 Stock Option Plan (the "Plan") as well as options which
are not pursuant to a plan.  The Plan provides for the
granting of up to 3,000,000 shares.  All options, whether
under the Plan or not, are granted at a price not less than
100% of the fair market value at the date of option, have
vesting periods ranging from issuance date to three years,
have maximum terms ranging from three to five years and are
issued to directors, officers, consultants and employees of
the Company.  During the nine months ended December 31,
1996, the Board of Directors of the Company granted options
to purchase 1,800,000 shares of the Company's common stock
at a weighted average fair value of $4.62 per share of which
1,350,000 options are conditional based upon terms of
employment and certain performance criteria.

      Compensation cost for stock options is measured as the
excess, if any, of the quoted market price of the Company's
stock at the date of the grant over the amount an employee
must pay to acquire the stock.  Had compensation cost for
these plans been determined using fair value, as explained
below, rather than the quoted market price, the Company's
net loss and loss per common share would have been reduced
to the following pro forma amounts (dollars in thousands):

                                    Nine Months     Year
                                       Ended        Ended
                                    December 31,   March 31,
                                        1996         1996
                                       -----        -----                
         Net loss:    As reported  $  (5,997)     $ (8,487)
                      Pro forma    $  (6,655)     $ (8,665)
         Net loss
          per common      
            share:    As reported  $    (.44)(a)  $   (.48)   
                      Pro forma    $    (.48)(a)  $   (.49)

- ------------------------------------
          (a) After adjustment for accrued and imputed preferred
              dividends during the nine months ended December 31,
              1996 of $674 and $2,451, respectively.

      The fair value of each option granted during the periods
reported was estimated on the date of grant using the 
Black-Scholes option pricing model with the following weighted-
average assumptions used for the grants for the nine months
ended December 31, 1996 and the fiscal year ended March 31,
1996, respectively:  risk free interest rate of 6.58% and
6.15%; expected life of expiration date less one year for
both periods; expected volatility of 52.68% and 53.87% and
no dividend yield.

          The following table summarizes stock option activity for
the periods noted.  All options listed below were issued to
officers, directors, employees and consultants.

                                    Options      Weighted-
                                  Outstanding     Average
                                    Number      Exercise Price
                                   -----------  --------------
Outstanding at March 31, 1994       1,801,890     $  1.57
  Granted                           1,872,000     $  4.48   
  Expired or cancelled                 (4,500)    $  4.63
  Exercised                        (1,333,890)    $  1.49
                                  ------------  

Outstanding at March 31, 1995       2,335,500     $  3.95
  Granted                             607,500     $  5.19
  Expired or cancelled                 (7,000)    $  4.89
  Exercised                          (145,000)    $  2.50
                                   ----------     
Outstanding at March 31, 1996       2,791,000     $  4.29
  Granted                           1,800,000     $  4.62   
  Expired or cancelled               (400,000)    $  5.50
  Exercised                          (325,000)    $  2.79
                                    ---------     
Outstanding at December 31, 1996    3,866,000(a)  $  4.44
                                    =========     =======
Options exercisable at 
            March 31, 1995          1,935,500     $  4.07
                                    =========     =======
Options exercisable at   
            March 31, 1996          2,116,000     $  4.34
                                    =========     =======
Options exercisable at 
            December 31, 1996       1,966,000     $  4.30
                                    =========     =======
Weighted-average fair 
  value of options granted
  during the nine-month 
  period  ended 
  December 31, 1996                $    4.62
                                    =========

Weighted-average remaining 
  contractual life of options 
  outstanding at 
  December 31, 1996                 3.2 years
                                    ==========
- -----------------------------
(a)          Exercise prices vary from $1.25 to $5.50 and expiration
             dates vary from January 1997 to September 2001. 
             Approximately 84% of the options outstanding at December 31,
             1996 had an exercise price between $4.50 and $5.50 with a
             weighted-average remaining contractual life of 3.6 years.

     During the nine months ended December 31, 1996 and the
years ended March 31, 1996 and 1995, the Company issued
warrants of 30,000, 10,000 and 35,000 with weighted-average
exercise prices of $0.05, $3.55 and $0.05, respectively. 
During the nine months ended December 31, 1996 and the year
ended March 31, 1995, 10,000 warrants with a weighted-average 
exercise price of $3.55 and 113,700 warrants with a
weighted-average exercise price of $2.50 were exercised,
respectively.  No warrants expired or were cancelled during
any of the three periods discussed.  At December 31, 1996
there were 240,000 warrants outstanding all of which are
issued to Rabobank at an exercise price of $0.05 per share
and expire December 31, 2000.  See Note 7 for further
discussion of these warrants.

RESTRICTED STOCK AWARD

             Following the Sun World acquisition in 1996, the
Company's Chief Executive Officer was awarded a stock bonus
of 125,000 shares of restricted common stock at no cost. 
The issuance of these shares is dependent, with respect to
50,000 shares, upon the achievement of certain performance
criteria.  The remaining 75,000 shares are issuable in equal
annual installments over a three year period based upon the
continued employment of the officer.  Compensation expense,
representing the market value at the date of grant, will be
recognized as earned over the period of service.


NOTE 12 - COMMITMENTS AND CONTINGENCIES
- ---------------------------------------
             In 1995, Sun World entered into an agreement with its
major corrugated container supplier in connection with a
prepetition liability settlement.  The settlement stipulated
that the original agreement to purchase containers from the
supplier would remain in effect until March 21, 1998 and
required the Company to issue a secured note payable to the
supplier (see Note 7).  Thereafter, the original agreement
will automatically renew unless either party gives written
notice ninety days prior to the end of the renewal period.

      In December 1995, the Company filed an action relative
to the proposed construction and operation of a landfill to
be located adjacent to the Company's Cadiz property (the
"Rail-Cycle Project"), with the Superior Court in San
Bernardino County, California.  The action challenges the
various decisions by the County of San Bernardino relative
to the Rail-Cycle Project.  Named in this action, in
addition to the County of San Bernardino, were the Board of
Supervisors of the County of San Bernardino, three
individual members of the Board of Supervisors, an employee
of the County and Rail-Cycle, L.P. whose general partner is
controlled by WMX Technologies, Inc. (formerly Waste
Management, Inc.).  The Company alleges that the actions of
the County of San Bernardino did not comply with the
guidelines prescribed by the California Environmental
Quality Act and violated state planning and zoning laws. 
The action seeks to set aside the county certification of
the EIR/EIS and approval of the proposed Rail-Cycle project. 
The Company continues to believe the proposed Rail-Cycle
project, if constructed and operated as currently designed,
poses environmental risks both to the Company's agricultural
operations at Cadiz and to the groundwater basin underlying
the Cadiz property.  Accordingly, the Company intends to
pursue a claim for damages against the County of San
Bernardino and Rail-Cycle and, therefore, the action also
seeks compensatory damages in excess of $75 million.  The
action is currently in the discovery phase.   The court has
set July 11, 1997 to commence a hearing on the Company's
land use and regulatory claims.  A trial on the issue of the
Company's monetary damages will be scheduled at a later
date. The Company intends to continue vigorously prosecuting
its claims.  The Company incurred $394,000 and $1,919,000
during the nine months ended December 31, 1996 and the year
ended March 31, 1996, respectively, in connection with this
matter.

             In the normal course of its agricultural operations,
the Company handles, stores, transports and dispenses
products identified as hazardous materials.  Regulatory
agencies periodically conduct inspections and, currently,
there are no pending claims with respect to hazardous
materials. 

             The Company is involved in other legal and
administrative proceedings and claims.  In the opinion of 
management, the ultimate outcome of each proceeding or all
such proceedings combined will not have a material adverse
impact on the Company's financial statements.
                              
                             * * *


                        INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders of 
Sun World International, Inc.

We have audited the accompanying consolidated balance sheets of Sun 
World International, Inc. and subsidiaries (the "Company") as of December 
31, 1995 and 1994, and the related consolidated statements of operations and
accumulated deficit and of cash flows for the years then ended.  These
consolidated financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these 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, such consolidated financial statements present fairly in all
material respects the financial position of the Company as of December 31,
1995 and 1994, and the results of its operations and its cash flows for the
years then ended in conformity with generally accepted accounting
priciples.

As discussed in Note 1 to the consolidated financial statements, the Company
and certain of its subsidiaries filed voluntary petitions for relief under
Chapter 11 of the Bankruptcy Code on October 3, 1994.  Since that date, the
companies had been operating under Bankruptcy protection and had been
negotiating with all parties to the Bankruptcy proceedings in an effort to
develop a Plan of Reorganization (the "Plan").  On July 12, 1996, the
Bankruptcy Court confirmed the Plan, which became effective on September 
13, 1996.  Under the Plan, the Company is required to comply with certain
terms and conditions as more fully described in Note 1.


/s/ Deloitte & /Touche LLP
- --------------------------

Fresno, California
September 20, 1996

<TABLE>
SUN WORLD INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
<CAPTION>
                                             December 31.
                                     ------------------------------
                                            1995         1994    
ASSETS                                   -------- ---------
<S>                                       <C>       <C>             
Current assets:
  Cash                                    $  23,333 $ 11,836
  Accounts receivable, net                   13,879   11,386
  Inventories                                12,710   13,875
  Prepaid expenses and other                  1,353    1,521
                                          ---------  -------   
     Total current assets                    51,275   38,618

Investment in partnerships                    1,948    2,220

Property, plant and equipment, net           81,680  112,088
Assets held for sale                         17,969      -0-    
Other assets                                  4,652    4,762
                                          ---------  -------  

  Total assets                            $ 157,524 $157,688
                                          ========= =======              
LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
  Accounts payable                        $  13,926 $ 10,566
  Accrued liabilities                         2,074    2,588
  Long-term debt due in one year              1,063      -0-    
                                          --------- --------   
     Total current liabilities               17,063   13,154

Long-term debt                                1,458      -0-

Deferred revenue and other                       79      292

Deferred income taxes                         7,500    7,500

Liabilities subject to compromise under
  reorganization proceedings                177,455  174,036

Commitments and contingencies

Stockholders' deficit:
  Convertible 10% preferred stock, 
  75,000 shares authorized;
  38,501 shares issued and 
  outstanding (liquidation 
     preference $11,550,000)                 11,550   11,550
  Common stock, $1 par value, 
     300,000 shares authorized;
     42,000 shares issued and outstanding        42       42
  Additional paid-in capital                 29,350   29,350
  Accumulated deficit                       (86,973) (78,236)
                                          --------- ---------
     Total stockholders' deficit            (46,031) (37,294)  
                                          ---------- --------

  Total liabilities and 
      stockholders' deficit             $   157,524 $157,688
                                          ========= ========

<FN>
  See accompanying notes to the consolidated financial statements.
</FN>
</TABLE>

<TABLE>
SUN WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT
 (Dollars in thousands)

<CAPTION>
                                      Years ended December 31,     
                                     -------------------------   
                                          1995      1994    
                                     -----------   ---------
<S>                                     <C>         <C>
Revenues                                $117,623    $127,169
                                        --------    --------
Costs and expenses:
           
 Cost of sales                            85,546     112,661   
 General and administrative                6,287      11,368
 Permanent crop abandonments               1,560       1,312
                                        --------     -------
      Total operating costs               93,393     125,341
                                        --------    --------
                      
      Operating profit                    24,230       1,828

 Provision for loss on asset disposals     4,868       2,136   
 Other expense/(income)                      686        (178)
 Interest expense                         16,756      15,442
                                        --------    --------
Income (loss) before reorganization 
   items                                   1,920     (15,572)
                                        --------     --------

Reorganization items:

         Professional fees                 7,976       4,693
          Adequate protection fees         3,214       2,259
          Debt issuance costs                  0       1,487
          Interest income                   (533)       (107)
                                        --------   ----------
        Total reorganization items        10,657       8,332
                                        --------  ------------
               Net loss                   (8,737)    (23,904)

Accumulated deficit beginning of year    (78,236)    (54,332)
                                        ---------  -----------
Accumulated deficit end of year         $(86,973)   $(78,236)
                                        =========    =========

<FN>
See accompanying notes to the consolidated financial statements.
</FN>
</TABLE>


<TABLE>
SUN WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands) 

<CAPTION>
                                        Years Ended December 31,        
    
                                           1995         1994    
                                        -----------------------
<S>                                       <C>      <C>
Cash flows from operating activities:
     Net loss                             $ (8,737)  $ (23,904)
     Adjustments to reconcile net 
       loss to cash provided
       by operating activities:
       Depreciation and amortization         6,705       7,037
       Loss on sale of  property, 
        plant and equipment                    605         162
       Writeoff of debt issuance costs           0       1,487
       Provision for loss on disposal 
          of assets                          4,868       2,136
       Permanent crop abandonments           1,560       1,312
       Share of  partnership operations       (400)        738
       Changes in operating assets and 
         liabilities:
         (Increase)/decrease in
            accounts receivable             (2,493)      9,954
         Decrease in inventories             1,165       7,588
         Decrease in prepaid expenses 
           and other                           168         104
         Increase in accounts payable        3,360      10,565
         (Decrease)/increase in accrued 
           liabilities                        (514)      2,588
         (Decrease) in deferred revenue 
           and other                          (213)        (62)
                                          --------    --------
                                             6,074      19,705 
                                          --------    --------
       Increase/(decrease) in liabilities 
         subject to compromise under
         reorganization proceedings          6,038          (2)
                                          --------    -------- 
       Net cash provided by operating 
         activities                         12,112      19,703
                                          --------    --------
Cash flows from investing activities:
     Additions to property, plant 
      and equipment                           (929)     (2,623)
     Additions to developing crops          (1,355)     (2,341)
     Partnership distributions                 672         379   
     (Increase)/decrease in other assets      (436)         13   
     Proceeds from disposal of property, 
       plant and equipment                   1,530          75
                                          --------    --------
       Net cash used in 
        investing activities                  (518)     (4,497)
                                          --------    ---------
Cash flows from financing activities:
     Payments of long-term debt 
      subject to compromise                    (97)       (696)
     Proceeds from short-term borrowings    91,303      16,431   
     Payments on short-term borrowings     (91,303)    (20,594)
                                          --------   ---------
       Net cash used in financing 
        activities                             (97)     (4,859)
                                          --------   ----------
Net increase in cash                        11,497      10,347
                                          --------   ----------
Cash at beginning of year                   11,836       1,489
                                          --------  -----------
Cash at end of year                      $  23,333  $   11,836 
                                          ========  ==========


<FN>
       See accompanying notes to the consolidated financial statements.
</FN>
</TABLE>
SUN WORLD INTERNATIONAL, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. NATURE OF OPERATIONS AND REORGANIZATION UNDER CHAPTER 11

   Sun World International, Inc. ("SWII") and its subsidiaries
   (collectively the "Company") own and farm approximately 21,000
   acres in two major growing areas of California, the Southern San
   Joaquin Valley and Coachella Valley.  Fresh produce, including
   table grapes, tree fruit, peppers and watermelon are marketed,
   packed and shipped to food wholesalers and retailers located
   throughout the United States and in certain foreign countries.  Export
   sales accounted for approximately 7% of the Company's sales for the
   years ended December 31, 1995 and 1994.  As of December 31,
   1995, the Company owned and operated eight cold storage and/or
   packing facilities located in California.  In 1996, three of those
   facilities were sold.

   On October 3,1994, SWII and certain of its subsidiaries filed
   voluntary petitions for relief under Chapter 11 of the Bankruptcy
   Code.  Since that date, the companies had been operating under
   Bankruptcy protection and had been negotiating with all parties to
   the bankruptcy proceedings in an effort to develop a Plan of
   Reorganization (the "Plan").  On July 12, 1996, the Bankruptcy
   Court confirmed the Plan, which became effective on September 13,
   1996 (the"Effective Date").  Pursuant to the Plan, SWII, Sun World,
   Inc., Coachella Growers and Sun Desert, Inc. (all wholly-owned
   subsidiaries of SWII) emerged from the Chapter 11 Bankruptcy
   proceedings and 100% of SWII's stock (both preferred and common)
   was acquired by Cadiz Land Company, Inc. ("Cadiz").  The Plan
   also provided for, among other things, the cancellation of certain
   indebtedness in exchange for cash, elimination of all intercompany
   debts, new indebtedness, issuance of new equity securities, the
   discharge of other prepetition claims, the cancellation of all
   prepetition ownership interests in the Company, the settlement of
   certain claims and mutual releases of certain claims of the Company
   and other persons or entities (including certain affiliated persons or
   entities), the assumption or rejection of executory contracts and
   unexpired leases to which the Company was a party, and the
   establishment of procedures for the selection of a Board of Directors
   for the Company.  The Plan did not provide for the reorganization of
   the estate or the resolution of outstanding third-party claims and
   equity interests for AAI Services, Inc., a wholly-owned subsidiary of
   SWII.

   Cadiz acquired all of the capital stock of the Company for total
   consideration of approximately $179 million including
   approximately $150 million which will be owed to the Company's
   existing secured lenders through issuance of new notes.  In addition,
   Cadiz made a cash capital contribution of $15 million to the
   Company to provide additional operating capital.

   The following table summarizes the recoveries to the prepetition
   creditors and equity holders pursuant to the Plan based upon the
   Company's estimate of total claims to be allowed as of September
   13, 1996 (dollars in thousands) (unaudited):


                                                Recovery
                              -----------------------------------------
                    Estimated                            Cadiz    
                  Allowed Claims            Long-Term   Common   Total
Claims/Interest     Amount (1)    Cash         Debt      Stock   Recovery
- --------------------------------------------------------------------------
Administrative, 
  Tax and Priority $  5,000      $  5,000  $       0   $     0   $  5,000
Credit Agricole 
  Secured Debt       58,621         3,500     55,121         0     58,621
John Hancock 
  Secured Debt       93,084         2,000     91,084         0     93,084
Zenith Secured 
  Debt                3,065           250      2,575       240      3,065
Other Secured 
  Debt                1,050             0      1,050         0      1,050
General Unsecured 
  Claims             20,800        12,500          0         0     12,500
Convertible 
  Preferred Stock 
  and Common Stock   11,592         3,000          0      2,487     5,487
                   --------     ---------   --------    -------  --------
                  $ 193,212     $  26,250   $149,830    $ 2,727  $178,807
                    =======     =========   ========    =======  ========

     (1) Excludes any recovery to the Internal Revenue Service for claims
     as further discussed by Note 14.

     Management believes that the aggregate fair value of the Company's
     long-term debt issued pursuant to the Plan approximates the
     aggregate book value.

     The Plan provided for a consolidation of the assets and liabilities of
     SWII and its subsidiaries and pursuant to the Plan, SWII was merged
     into Sun World, Inc. with the surviving corporation retaining the
     name of Sun World International, Inc.  All payments and
     distributions required by the Plan to be made by SWII or any of its
     subsidiaries in respect of prepetition claims have been made or
     provided for, and SWII and its subsidiaries expect to have no further
     obligation with respect to any prepetition claims.

     Cadiz intends to account for this acquisition  using the purchase
     method which will materially change the amounts reported in the
     accompanying consolidated balance sheet as of December 31, 1995. 
     The consolidated financial statements do not give effect to
     adjustments of assets or liabilities, or classifications of such
     amounts, which may be necessary as a consequence of the Cadiz
     acquisition.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     BASIS OF ACCOUNTING   The consolidated financial statements
     include the accounts of SWII and its subsidiaries, substantially all of
     which are wholly owned.  All significant intercompany transactions
     have been eliminated.

     The Company has accounted for all transactions related to the
     Chapter 11 proceedings in accordance with Statement of Position 90-7, 
     "Financial Reporting by Entities in Reorganization Under the
     Bankruptcy Code," issued by the American Institute of Certified
     Public Accountants.  Accordingly, liabilities subject to compromise
     under reorganization proceedings have been segregated on the
     consolidated balance sheets and are recorded at the amounts that
     have been or are expected to be allowed based upon known claims.

     INVENTORIES   Growing crops, pepper seed, and materials and
     supplies are stated at the lower of cost, on a first-in, first-out (FIFO)
     basis, or market.  Growing crops inventory includes direct costs and
     an allocation of indirect costs.

     INVESTMENT IN PARTNERSHIPS   Wholly-owned subsidiaries
     of the Company have investments in various partnerships.  The
     Company's two principal partnerships are Sun Date and American
     Sunmelon, both of which are 50% owned.  American Sunmelon is
     engaged in proprietary seed development, production, and marketing
     of seedless watermelons.  Sun Date is engaged in the marketing,
     processing, and farming  of dates.  These partnership investments are
     accounted for using the equity method.

     PROPERTY, PLANT AND EQUIPMENT   Property, plant and
     equipment is stated at cost for all acquisitions subsequent to
     September 30, 1983.  All property, plant and equipment acquired
     prior to September 30, 1983 was restated to estimated fair value at
     that date in connection with the Company's quasi-reorganization.

     The Company capitalizes the direct and certain indirect costs of
     planting and developing orchards and vineyards until they reach
     maturity, which varies by crop and ranges from three to seven years. 
     Depreciation on trees and vines commences in the year commercial
     production is achieved.

     The Company computes depreciation applicable to property, plant
     and equipment on the straight-line method using the following
     estimated useful lives:

       Buildings and improvements                   10-45 years
       Machinery and equipment                       3-25 years
       Permanent crops                              10-20 years

     Upon the sale, retirement or abandonment of property, plant and
     equipment, applicable gains or losses are recognized in income.

     ASSETS HELD FOR SALE   In conjunction with the Company's
     1996 Business Plan, specific properties were identified to be sold. 
     These properties, which are included in the accompanying
     consolidated balance sheet at the lower of cost or net realizable
     value, consist of both farmland and facilities that were determined
     not vital to the Company's ongoing operations.  The Company
     has sold certain facilities in 1996 including facilities located in
     Reedley, Arvin and Thermal.

     OTHER ASSETS   Other assets include professional fees and
     other costs to establish and defend trademark and patent rights. 
     These assets are amortized over a 10-year period on a straight-line
     basis.  Also included in other assets are water rights that were
     obtained in connection with a 1988 divestiture of the Company's
     interest in a partnership.  The Company is amortizing these water
     rights over 97 years using the straight-line method.

     PROVISION FOR LOSS ON ASSET DISPOSALS   In 1995 and
     1994, the Company recorded provisions for loss on disposal of
     assets totaling $4,868,000 and $2,136,000, respectively.  Such
     write-downs represented amounts necessary to reduce the assets to
     their expected net realizable value.

     REVENUE RECOGNITION  The Company recognizes crop
     sale revenue after harvest and delivery to customers.  Packing
     revenues are recognized as units are packed.  Marketing
     commission revenues are recognized at the time of product
     shipment.

     REORGANIZATION ITEMS   The net expenses incurred as a
     result of the Chapter 11 filing and subsequent reorganization
     proceedings have been segregated from recurring operations in the
     consolidated statements of operations.

     INCOME TAXES   Deferred income taxes on the difference
     between financial statement basis and tax basis of assets and
     liabilities are provided for at the statutory rates.

     SUPPLEMENTAL CASH FLOW INFORMATION   Cash
     payments for interest were $6,258,000 and $6,673,000 in the years
     ended December 31, 1995 and 1994, respectively.  In 1995 and
     1994 the Company paid income tax, net of refunds, of  $13,000
     and $633,000, respectively.

     RESEARCH AND DEVELOPMENT   The Company incurs
     costs to research and develop new varieties of proprietary
     products.  Research and development costs are expensed as
     incurred.  Such costs were approximately $393,000 and
     $1,127,000 for the years ended December 31, 1995 and 1994,
     respectively.

     USE OF ESTIMATES IN PREPARATION OF FINANCIAL
     STATEMENTS   The preparation of consolidated financial
     statements in conformity with generally accepted accounting
     principles requires management to make estimates and
     assumptions that affect the amounts reported in the financial
     statements and related notes.  Actual results could differ from
     these estimates.

     RECENTLY ISSUED ACCOUNTING STANDARDS   In March
     1995, Statement of Financial Accounting Standards No. 121,
     "Accounting for the Impairment of Long-Lived Assets and for
     Long-Lived Assets to be Disposed of" ("SFAS 121") was issued. 
     SFAS No. 121 establishes new guidelines in accounting for the
     impairment of long-lived assets, including identifiable intangibles. 
     When circumstances indicate that the carrying amount of an asset
     may not be recoverable as demonstrated by estimated future cash
     inflows, an impairment loss shall be recorded based on fair value. 
     The Company has not yet adopted SFAS No. 121 but believes that
     its impact when adopted will not be material.

3.         ACCOUNTS RECEIVABLE

           Accounts receivable consisted of the following (dollars
           in thousands):

                                        December 31,
                                       1995      1994  
                                  ----------  ---------
           Trade receivables       $ 6,791   $    4,107
           Due from unaffiliated 
             growers                 1,962          903
           Due from affiliated 
             growers                   257          840
           Other                     5,051        5,904
                                   ---------  ---------
                                    14,061       11,754
           Less allowance for 
               doubtful accounts       182          368
                                   ---------  ---------
                                   $13,879   $   11,386
                                   ======    ==========
       Substantially all domestic trade receivables are from large
       national and regional supermarket chain stores and produce
       brokers and are unsecured.  The amounts due from growers
       represent receivables for services (harvest, haul and pack)
       provided on behalf of growers under agreement with the
       Company and are recovered from proceeds of product sales. 
       Other receivables primarily include lemon crop sales, by-product
       sales, and amounts receivable from joint venture partners.

4.     INVENTORIES

       Inventories consisted of the following (dollars in thousands):

                                        December 31,
                                    -------------------
                                       1995            1994
                                    ----------        --------
               Growing crops         $  8,337    $     9,103
               Pepper seed              2,328          2,950
               Materials and supplies   2,045          1,822
                                     --------     -----------
                                     $ 12,710    $    13,875
                                       =======         ======

       Pepper seed is net of valuation allowance of $395,000
       and $375,000 at December 31, 1995 and 1994,
       respectively, to reduce such inventories to their net
       realizable value.

5.     PROPERTY, PLANT AND EQUIPMENT

       Property, plant and equipment consisted of the following
       (dollars in thousands):

                                                 December 31,             
                                              ----------------
                                              1995          1994   
                                           -----------    -----------
               Land                        $  27,446      $    39,194
               Permanent crops                42,837           49,217
               Buildings and improvements     27,860           38,607
               Machinery and equipment        19,485           29,562
                                           -----------     ----------
                                             117,628           156,580
               Less accumulated 
                depreciation                  35,948            44,492
                                           -----------      ----------
                                            $ 81,680      $    112,088
                                             ========     ============
6.     INCOME TAXES

       Significant components of the Company's deferred income tax
       assets and liabilities as of December 31, 1995 and 1994 are as
       follows (dollars in thousands):

                                    1995           1994  
                                   ----------  -------------       
       Deferred tax liabilities:
        Net fixed asset basis 
          difference               $ 23,630     $  22,122
        State taxes                     181           181
                                   --------      --------
         Total deferred tax 
            liabilities              23,811        22,303
                                   --------      --------
       Deferred tax assets:
           Net operating losses      29,779        28,655
           Tax credit carryforwards   1,604         1,760
           Reserve for notes 
             receivable               5,769         5,769
           Capitalized legal fees     2,789         2,789
           Basis difference in 
              water rights            1,198         1,198
           Deferred crop costs          484         1,685
           Allowance for doubtful
               accounts                  79           159
           Basis difference in 
             partnership investments     40            12
           State taxes                  353           353
                                   --------      --------
           Total deferred tax 
              assets                 42,095        42,380
           Valuation allowance for 
             deferred 
             tax assets             (25,784)      (27,577)
             Total deferred tax 
               assets, net            16,311       14,803
                                   --------      --------
             Net deferred 
               tax liability       $   7,500     $  7,500
                                   =========     =========

       The Company has provided a valuation allowance for the tax
       benefits of deferred tax assets which may not be realizable.

       Income tax expense (benefit) varies from the amount
       computed by applying the statutory federal income tax rate to
       the income (loss) before income taxes.  The reasons for this
       difference are as follows:

                                             December 31,      
                                           -----------------
                                           1995        1994  
                                         --------  ----------         
           Statutory federal rate          (34.0)%  (34.0)%
           State taxes, less 
              federal benefit              (6.2)%    (6.2)%
           Valuation allowance             40.2 %    40.2 %
                                      -----------    ----------
             Effective rate                 0.0 %     0.0 %
                                       ==========    ==========
       
       At December 31, 1995, the Company had net operating loss
       carryforwards for federal and state income tax purposes of
       approximately $40,439,000 and $8,032,000, respectively, which
       expires at various dates from 1997 through 2010.  In addition, a
       wholly-owned subsidiary acquired in 1989 has net operating loss
       carryforwards of approximately $44,950,000 for federal tax
       purposes, which are subject to an annual limitation for a fifteen-
       year period. The federal loss carryforwards expire at various
       dates from 2001 through 2004.

       The Company had investment and research and experimental tax
       credit carryforwards of approximately $747,000 which expire
       from 1996 to 2007.  The Company also had alternative minimum
       tax carryforwards of approximately $857,000.

       The utilization of the net operating loss and credit carryforwards
       could be limited or eliminated by a reduction in liabilities as a
       result of the Plan and/or by changes in the Company's stock
       ownership resulting from the Cadiz acquisition.


7.     FINANCING

       Pursuant to the Plan, the Company issued new debt (along with
       Cadiz common stock) to settle prepetition long-term debt. The
       following is a discussion of the Company's financing
       arrangements prior to and as of the Effective Date.

       Prepetition Financing:

       Debt and other financing arrangements of the Company at
       December 31, 1995 and 1994 were as follows, based on the
       original contractual maturities:

                                                  December 31,
                                              ------------------
                                                (in thousands)

                                         1995        1994 
  
                                     ------------ -------------
       Secured Debt:                              
       Revolving credit facility     $ 34,277     $  34,277
       Note payable to an insurance 
         company, monthly 
         installments of $824,000 
         (includes interest), due 
         on November 1, 2000, 
         interest at 10.6% 
         (default interest at 
         12.6%)                        77,234        77,234
       Note payable to bank, 
         semi-annual installments
         of $750,000, due November 
         30, 1999, interest
         at prime plus 1.25% 
         (9.75% at December 31, 
         1995), payable quarterly
         (default interest at
         prime plus 3.25%)              5,793         5,793
       Note payable to bank, 
        annual installments of
        $1,500,000 due November 
        30, 1996, interest 
        at prime plus 1.25% 
        (9.75% at December 31, 
        1995), payable quarterly 
        (default interest at
        prime plus 3.25%)             10,500         10,500
       Note payable to insurance 
        company, monthly
        installments of $60,000 
        (includes interest),
        interest at 12.9%              2,838          2,694

       Unsecured Debt
       Note payable to bank, 
        due July 1, 1995, interest
        only at 10.0%, payable 
        quarterly                     1,500           1,500
       Note payable to partnership,
        due September 1, 1994,
        interest at 13.25%            1,150           1,150
                                     -------         -------   
                                     $133,292      $133,148
                                     =========      ========  
 
       All of this prepetition debt has been classified in the
       accompanying consolidated balance sheets as "Liabilities
       subject to compromise under reorganization proceedings."  As
       a result of the bankruptcy, all required principal payments on
       prepetition debt were suspended.  For the period subsequent to
       the Petition Date, interest on the unsecured prepetition debt
       was not paid or accrued.  Interest on secured prepetition debt
       continued to be accrued in the period subsequent to the
       Petition Date at the default interest rates.  Pursuant to
       Bankruptcy Court order, adequate protection payments were
       made on the secured debt amounting to $3,214,000 and
       $2,259,000 for the years ended December 31, 1995 and 1994,
       respectively.  "Liabilities subject to compromise under
       reorganization proceedings" included $19,248,000 and
       $9,098,000 related to unpaid interest accrued on secured debt
       for the years ended December 31, 1995 and 1994,
       respectively.

       These credit facilities described above were collateralized by
       substantially all of the assets of the Company.  The Company
       was in default on substantially all of the covenants under these
       credit facilities as of December 31, 1995 and 1994.

       Debtor In Possession Financing:

       The Bankruptcy Court entered an order on January 20, 1995
       approving a debtor in possession (DIP) financing agreement
       for the Company in an aggregate amount of $30,000,000.  The
       DIP financing granted to the DIP lender security interests in
       all the real and personal property of the Company including all
       contract accounts, contract rights, fixtures, copyrights, patents
       and trademarks.  Under the terms of the loan and the
       Bankruptcy Code, the security interest of the DIP lender had
       priority over virtually all prepetition claims and Chapter 11
       administrative expense claims.  The DIP financing also
       contained a clause to provide adequate protection to certain
       prepetition secured lenders in the form of (a) replacement liens
       and (b) payment of specified amounts on the prepetition
       secured debt to cover interest and professional fees incurred by
       the lenders.

       Interest on the DIP borrowings was prime plus 1.25%.  During
       1995, the Company borrowed and repaid up to $21,181,000
       under this facility and had no balance outstanding at December
       31, 1995.  Total interest and fees paid during 1995 related to
       the DIP facility was $681,000.  
       
       The DIP facility was amended and restated as of February 28,
       1996 to extend the facility through the 1996 operating season
       in an aggregate amount of $20,000,000.  The DIP facility
       expired when the Company emerged from bankruptcy on
       September 13, 1996.

       Postpetition Financing:

       On or about October 27, 1995, the Bankruptcy Court issued
       the Weyerhaeuser Order pursuant to which the Company
       assumed certain agreements with Weyerhaeuser for corrugated
       shipping containers and related financing.  Pursuant to the
       Weyerhaeuser Order, the Company was required to make
       certain adequate protection payments and entered into a
       secured note which had an outstanding balance at December
       31, 1995 as follows:

                                              (in thousands)
       Note payable to supplier, 
           monthly installments  of            $      2,521
           $104,000 (includes interest), 
           due March 1, 1998,
           interest at 10.00%.
       Less: current portion                          1,063
                                                 ----------    
                                               $      1,458
                                                ===========     
       Plan Financing:

       Pursuant to the Plan, the Company entered into new financing
       agreements totaling approximately $150 million with its
       existing secured lenders which are collateralized by
       substantially all of the assets of the Company.  Annual
       maturities of the debt outstanding upon emergence from
       bankruptcy on September 13, 1996 (including the postpetition
       financing) is as follows:  1996-$4,502,000; 1997-$8,789,000;
       1998-$7,970,000; 1999-$9,369,000; 2000-$11,377,000; 2001
       and thereafter - $110,322,000.

8.     PREFERRED STOCK

        In May 1985, the Board of Directors of the Company
       designated 40,000 shares of Preferred Stock as Series I
       Preferred Stock.  Each share of Series I Preferred Stock was
       convertible into one share of Common Stock and was entitled
       to receive cash dividends of $30 per share for each of the fiscal
       years ending on or after September 30, 1987.  Such dividends
       were cumulative under certain circumstances and included
       other rights such as a liquidation preference per share equal to
       the sum of $300, plus all accrued but unpaid dividends.

       Pursuant to the Plan, all prepetition ownership interests of the
       Company, including the Series I Preferred Stock, as of the
       Effective Date were sold to Cadiz.  At that time, accumulated
       undeclared dividends on the preferred stock of $10,395,000
       and $9,240,000 at December 31, 1995 and 1994 were released. 

9.     LEASING ARRANGEMENTS

       The Company leases certain parcels of land, facilities,
       machinery, and equipment under noncancelable operating
       leases which expire in various years through 2000.

       At December 31, 1995, future minimum lease commitments
       under noncancellable leases (exclusive of property taxes and
       insurance) consist of the following (dollars in thousands):

                                    Facilities &
                            Land      Equipment   Total
                          --------  ----------- ---------
       1996               $    119  $  1,543     $ 1,662
       1997                    114       348         462
       1998                    114        60         174
       1999                      0         9           9
       2000                      0         9           9
                         ---------    ------     -------
                          $    347   $ 1,969     $ 2,316
                          ========   =======     ========

       Operating lease payments for the years ended December 31,
       1995 and 1994 were $2,554,000 and $4,595,000, respectively.  

10.    LIABILITIES SUBJECT TO COMPROMISE UNDER REORGANIZATION PROCEEDINGS

       Liabilities subject to compromise under reorganization
       proceedings consisted of the following as of December 31
       (dollars in thousands):

                                       1995         1994  
                                   ------------   -----------
         Accounts payable          $  20,792     $  27,667
         Interest payable             19,248         9,098
         Other accrued liabilities     4,123         4,123
         Long-term debt (see 
           Note 7)                   133,292       133,148
                                 -----------      -----------
                                  $  177,455     $ 174,036
                                    =========    ==========
11.    COMMITMENTS

       DEBT GUARANTEE   The Company was co-guarantor with
       its partner on a bank loan to the Sun Date partnership (see
       Note 13).  The loan totaled $1,150,000 at December 31, 1995
       and 1994.  In connection with the Sun Date settlement during
       the bankruptcy proceeding, the Company will be released from
       this bank guarantee and Cadiz has agreed to guarantee the
       bank loan up to a maximum of $350,000.

       PURCHASE AGREEMENT   In 1995, the Company entered
       into an agreement with its major corrugated container supplier
       in connection with a prepetition liability settlement.  The
       settlement stipulated that the original agreement to purchase
       containers from the supplier would remain in effect until
       March 21, 1998 and required the Company to issue a secured
       note payable to the supplier (see Note 7).  Thereafter, the
       original agreement will automatically renew unless either
       party gives written notice ninety days prior to the end of the
       renewal period.

12.    RETIREMENT PLANS

       The Company has a defined contribution pension plan
       covering substantially all of its employees not covered by a
       collective bargaining agreement, with at least one year of
       service and who have worked at least 1,000 hours. 
       Contributions are 2% of each covered employee's salary and
       totaled approximately $207,000 and $300,000 for the years
       ended December 31, 1995 and 1994, respectively.  For those
       hourly employees covered under a collective bargaining
       agreement, contributions are made to a multiemployer pension
       plan in accordance with negotiated labor contracts, are
       generally based on the number of hours worked, and totaled
       approximately $11,000 and $25,000 for the years ended
       December 31, 1995 and 1994, respectively.

13.    RELATED PARTY TRANSACTIONS

       AG-ACCOUNTING, INC.   The Company has entered into
       agreements to market products obtained from growers in
       which a former major stockholder/director of the Company
       has financial interests and/or farm management contracts.  
       Ag-Accounting, Inc. ("Ag-Accounting"), which is wholly owned
       by this former stockholder/director, provides accounting
       services to these affiliated growers. The Company recognized
       marketing commission revenues from these affiliated growers
       of $104,000 and $436,000 for the years ended December 31,
       1995 and 1994, respectively.  The Company makes crop
       advances and charges for some or all of harvesting, hauling,
       packing and marketing services provided to these growers. 
       These charges are deducted from  crop proceeds paid to
       growers.  As of December 31, 1994, the amount due Ag-Accounting
       from the Company was $404,000 (none in 1995). Amounts due the
       Company from Ag-Accounting totaled $233,000 and $634,000 as 
       of December 31, 1995 and 1994, respectively.  The Company bills 
       the affiliated growers monthly for services and remits net 
       proceeds to each grower for the crops marketed by the Company.  
       In certain instances, the Company has also obtained financing for 
       these affiliated growers.

       Costs related to a product incentive program and certain
       payroll and office expenses of $395,000 and $503,000 were
       incurred on behalf of Ag-Accounting for the years ended
       December 31, 1995 and 1994, respectively.

       In 1993, the Company determined that receivables due from
       Ag-Accounting and growers affiliated with Ag-Accounting in
       the amount of $8,652,000 were uncollectible.  These amounts
       which were written off represent advances made by the
       Company to Ag-Accounting for operating expenses and to Ag-
       Accounting ranches for growing and harvesting costs.  Under
       the Plan, Ag-Accounting, the majority stockholder/director,
       and the affiliated growers have been released from all claims
       and liabilities related to the Company.

       ANTHONY VINEYARDS, INC.    Anthony Vineyards, Inc. is
       a farming entity owned by a former officer and director of the
       Company.  The Company entered into marketing agreements
       and provided packing and marketing services to this grower. 
       The Company makes grower advances for harvesting, hauling,
       and packing materials which are recovered from the grower at
       the time the Company receives the crop proceeds.  The
       Company recognized marketing commission revenues from
       Anthony Vineyards of $1,277,000 and $980,000 for the years
       ended December 31, 1995 and 1994, respectively.  In addition,
       at December 31, 1994, the Company had liabilities owed to
       Anthony Vineyards, Inc. of $841,000 (none in 1995).  The
       amounts due the Company from Anthony Vineyards as of
       December 31, 1995 and 1994 were $26,000 and $125,000,
       respectively.

       STOCKHOLDERS   In 1993, the Company determined that
       $3,771,000 in receivables due from stockholders were
       uncollectible and were written off.  As part of the Plan, all
       liabilities and claims between the former stockholders and the
       Company have been released.

       LSL BIOTECHNOLOGIES, INC.   LSL Biotechnologies,
       Inc. (LSL) is an entity that develops, produces and markets
       seed varieties in which former officers and/or directors of the
       Company have or had ownership interests.  The Company and
       LSL entered into growing agreements and seed purchase
       contracts related to peppers and tomatoes.  For the year ended
       December 31, 1994, the Company made royalty payments to
       LSL of $1,339,000 (none in 1995).  During the bankruptcy
       proceeding, LSL made significant claims for prepetition and
       postpetition amounts owed by the Company under the
       agreements which the Company disputed.  On September 9,
       1996, an agreement between the Company and LSL was
       reached that settled all LSL pre and postpetition claims against
       the Company.  The settlement included the allowance of the
       prepetition unsecured claim  for $900,000, and postpetition
       administrative claim of $650,000 for postpetition royalties
       owed to LSL for pepper and tomato sales.  In addition, the
       Company agreed to convey the trade name and trademark Le
       Rouge Royale(R) to LSL and obtained a license to utilize the
       trademark until December 31, 1997 for an additional royalty
       of $100,000.

       THE IRVINE COMPANY   The Company had orchard and
       row crop farming, packing and marketing agreements with
       The Irvine Company.  A former major stockholder/director of
       the Company owned stock in and was a director of The Irvine
       Company, a large land owner and developer in Southern
       California.  In 1993, the orchard agreement was terminated
       and in 1994 the row crop agreement was terminated.  As of
       December 31, 1995 and 1994, the Company had liabilities
       owed to The Irvine Company, primarily for land rent and crop
       proceeds, of $4,946,000 and $5,400,000, respectively.  In
       connection with the Plan, the Company agreed to allow a
       claim of $5,000,000 in settlement of Irvine's prepetition
       liability and claim against the Company.

       AMERICAN SUNMELON   For the years ended December
       31, 1995 and 1994, the Company made payments to American
       Sunmelon of $849,000 and $1,101,000, respectively, primarily
       for royalty payments and seed purchases.  As of December 31,
       1995 and 1994, the Company had liabilities owed to American
       Sunmelon of $128,000 and $210,000, respectively.  The
       Company's share of partnership income from American
       Sunmelon was $1,111,000 and $480,000 for the years ended
       December 31, 1995 and 1994, respectively.

       SUN DATE   On September 9, 1996, the Company and Sun
       Date entered into an agreement that included a release or
       settlement of all prepetition claims between Sun Date and the
       Company, and included provisions for the Company to sell the
       dates produced by Sun Date. A former major
       stockholder/director of the Company, prior to September 13,
       1996, had ownership interests in various date farming
       partnerships that provided unprocessed dates to Sun Date.  For
       the years ended December 31, 1995 and 1994, the Company
       recognized marketing commissions from date sales of
       $116,000 and $68,000, respectively.  In addition, as of
       December 31, 1995 and 1994, the Company had liabilities
       payable to Sun Date of $1,175,000 and $1,546,000,
       respectively, including a $1,150,000 prepetition note payable
       which was settled as described above.  The Company's share
       of the partnership loss from Sun Date was $677,000 and
       $669,000 for the years ended December 31, 1995 and 1994,
       respectively.

14.    CONTINGENCIES

       The Internal Revenue Service (IRS) has filed claims against
       the Company, and certain subsidiaries, for taxes refunded to
       the Company for certain workers that the IRS claims were 
       employees.  The Company contends that the workers are
       excluded from the definition of employment under the Internal
       Revenue Code.  A complaint has been filed by the Company
       in the Bankruptcy Court seeking refunds of taxes paid on
       account of agricultural workers for other years.  The Company
       intends to object to the claims asserted by the IRS.  The total
       amount of claims filed against the Company are approximately
       $4,300,000 including tax deficiency, interest and penalties.  At
       December 31, 1995 and 1994, the Company has recorded a
       reserve for these claims representing management's best
       estimate of the ultimate amount that will be paid.

       On January 3, 1996, the Company brought an action against
       Corona College Heights Orange & Lemon Association (CCH)
       alleging breach of contract, intentional interference with
       economic advantage and unfair competition.  On April 17,
       1996, CCH counterclaimed against the Company, alleging
       breach of contract, breach of fiduciary duty, negligence, fraud
       and deceit, negligent misrepresentation, constructive fraud,
       intentional interference with prospective economic advantage,
       unjust enrichment and constructive trust and accounting.  This
       matter is in the early stages of discovery.

       In the normal course of agricultural operations, the Company
       handles, stores, transports and dispenses products identified as
       hazardous materials.  The Company has had regulatory
       agencies conduct inspections and there has been a claim
       asserted relating to these materials.  Although the Company
       does not believe remedial action, if any, will require the
       expenditure of funds material to the Company's financial
       condition, no assurance can be given regarding the outcome of
       environmental claims, investigations or remedial actions in the
       future.

       The Company is involved in other legal and administrative
       proceedings and claims.  In the opinion of  management, the
       ultimate outcome of each proceeding or all such proceedings
       combined will not have a material adverse impact on the
       Company's financial statements.


                   * * * * * *
                        
                        
                        
        REPORT OF INDEPENDENT ACCOUNTANTS
                        
                        
To the Board of Directors and
Shareholders of Sun World International, Inc.

In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of operations and accumulated deficit and of cash
flows present fairly, in all material respects, the financial position of Sun
World International, Inc. and its subsidiaries (the Company) at September
13, 1996, and the results of their operations and their cash flows for the
period January 1, 1996 through September 13, 1996 in conformity with
generally accepted accounting principles.  These financial statements are the
responsibility of the Company's management; our responsibility is to
express an opinion on these financial statements based on our audit.  We
conducted our audit of these statements in accordance with generally
accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. 
We believe that our audit provides a reasonable basis for the opinion
expressed above.

As discussed in Note 1, the Company and certain of its subsidiaries filed
voluntary petitions for relief under Chapter 11 of the Bankruptcy Code on
October 3, 1994.  On July 12, 1996, the Bankruptcy Court confirmed the
Plan of Reorganization (the Plan) which became effective on September 13,
1996.  Concurrent with the approval of the Plan, the Company was acquired
by Cadiz Land Company, Inc.  The accompanying consolidated financial
statements do not include any adjustments for the forgiveness of
indebtedness or for the adjustment of assets and other liabilities which will
result from the Plan nor do they give effect to any adjustments which may
be necessary as a consequence of the acquisition.


/s/ Price Waterhouse LLP
    -----------------------
    Price Waterhouse LLP

    Los Angeles, California
    November 22, 1996

<TABLE>
SUN WORLD INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
(Dollars in thousands)

<CAPTION>
                                               September 13,
                                                   1996       
ASSETS                                      ------------------
<S>                                           <C>
Current assets:
  Cash                                        $  17,113
  Accounts receivable, net                       18,347
  Inventories                                    12,991
  Assets held for sale                           15,074             
  Prepaid expenses and other                      1,241
                                              --------------        
     Total current assets                        64,766

Investment in partnerships                        1,752

Property, plant and equipment, net               80,723
Other assets                                      5,425
                                              ---------------
                                              $ 152,666
                                              =========

LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
  Accounts payable                            $  11,710
  Accrued liabilities                             1,878
  Long term debt due within one year              1,269
                                              ---------------       
     Total current liabilities                   14,857

Long term debt                                    1,484

Deferred revenue and other                           59

Liabilities subject to compromise 
  under reorganization proceedings              180,249

Deferred income taxes                             7,500

Commitments and contingencies

Stockholders' deficit:
  Convertible 10% preferred stock, 
    75,000 shares authorized;
    38,501 shares issued and 
    outstanding (liquidation 
    preference $11,550,000)                     11,550
  Common stock, $1 par value, 
    300,000 shares authorized;
    42,000 shares issued and outstanding            42
  Additional paid in capital                    29,350
  Accumulated deficit                          (92,425)
                                              ---------
     Total stockholders' deficit               (51,483)
                                              ---------
                                              $ 152,666
                                              =========
<FN>
  See accompanying notes to the consolidated financial statements.
</FN>
</TABLE>


<TABLE>
SUN WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENT OF OPERATIONS AND  ACCUMULATED
DEFICIT
 (Dollars in thousands)

<CAPTION>                                   January 1 to
                                           September 13,
                                              1996
                                           --------------       
<S>                                           <C>
Revenues                                      $77,938
                                             ---------
Costs and expenses:

          Cost of sales                        60,300
          General and administrative            5,934
                                             ---------
                                               66,234
                                              --------
          Operating income                     11,704

Other income                                     (242)
Interest expense                                10,806
                                          ------------

Net income before reorganization items           1,140
                                          ------------

Reorganization items:

         Professional fees                      4,085
          Adequate protection fees              3,007
          Interest income                        (500)
                                              ------------
               Total reorganization items       6,592
                                              ------------
               Net loss                        (5,452)

Accumulated deficit beginning of year         (86,973)
                                              -------------
Accumulated deficit at September 13, 1996    $(92,425)
                                              ========
<FN>
          See accompanying notes to the consolidated financial statements.
</FN>
</TABLE>



<TABLE>
SUN WORLD INTERNATIONAL, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(Dollars in thousands) 


<CAPTION>                                 January 1 to
                                         September 13,
                                              1996       
                                     ---------------------
<S>                                    <C>
Cash flows from operating activities:
     Net loss                           $     (5,452)
     Adjustments to reconcile 
       net loss to cash used in 
       operating activities:
          Depreciation and amortization        4,085
          Gain on sale of  property, 
            plant and equipment                  (10)
          Share of  partnership operations      (628)
          Changes in operating assets
              and liabilities:
          Increase in accounts receivable, 
              net                             (4,468)
          Increase in inventories               (340)
          Decrease in prepaid expenses
              and other                          112
          Decrease in accounts payable        (2,216)
          Decrease in accrued liabilities       (196)
          Decrease in deferred revenue 
              and other                          (20)
                                          -------------
                                              (9,133)
                                          -------------
Increase in liabilities subject to 
  compromise under
  reorganized proceedings                      2,794
                                           ------------
         Net cash used in 
          operating activities                (6,339)
                                             -------------
Cash flows from investing activities:
         Additions to property, 
           plant and equipment                (2,321)
         Additions to developing crops          (462)
         Partnership distributions               825
         Increase in other assets             (1,146)
         Proceeds from disposal of 
           property, plant & equipment         2,991
                                        ------------
            Net cash used in investing
              activities                        (113)
                                        -------------                
Cash flows from financing activities:
         Increase in long term debt            1,050
         Payments of long term debt             (818)
         Proceeds from short term borrowings  46,711
         Payments on short term borrowings   (46,711)
                                         ------------
            Net cash provided by 
              financing activities               232
                                         ------------
Net decrease in cash                          (6,220)
                                         -------------
Cash at beginning of year                     23,333
                                          ------------
Cash at September 13, 1996                   $17,113
                                             ========

<FN>
            See accompanying notes to the consolidated financial statements.
</FN>
</TABLE>

SUN WORLD INTERNATIONAL, INC.
Notes to Consolidated Financial Statements

1. NATURE OF OPERATIONS AND REORGANIZATION UNDER CHAPTER 11

   Sun World International, Inc. ("SWII") and its subsidiaries
   (collectively the "Company") own and farm approximately 21,000
   acres in two major growing areas of California, the Southern San
   Joaquin Valley and Coachella Valley.  Fresh produce, including
   table grapes, tree fruit, peppers and watermelon are marketed,
   packed and shipped to food wholesalers and retailers located
   throughout the United States and in certain foreign countries.  Export
   sales accounted for approximately 7.5% of the Company's sales for
   the period ended January 1, 1996 to September 13, 1996.  As of
   September 13, 1996, the Company owned and operated five cold
   storage and/or packing facilities located in California.

   On October 3, 1994, SWII and certain of its subsidiaries filed
   voluntary petitions for relief under Chapter 11 of the Bankruptcy
   Code.  Since that date, the companies had been operating under
   bankruptcy protection and had been negotiating with all parties to
   the bankruptcy proceedings in an effort to develop a Plan of
   Reorganization (the "Plan").  On July 12, 1996, the Bankruptcy
   Court confirmed the Plan, which became effective on September 13,
   1996 (the"Effective Date").  Pursuant to the Plan, SWII, Sun World,
   Inc., Coachella Growers and Sun Desert, Inc. (all wholly owned
   subsidiaries of SWII) emerged from the Chapter 11 Bankruptcy
   proceedings and 100% of SWII's stock (both preferred and common)
   was acquired by Cadiz Land Company, Inc. ("Cadiz").  The Plan
   also provided for, among other things, the cancellation of certain
   indebtedness in exchange for cash, elimination of all intercompany
   debts, new indebtedness, issuance of new equity securities, the
   discharge of other prepetition claims, the cancellation of all
   prepetition ownership interests in the Company, the settlement of
   certain claims and mutual releases of certain claims of the Company
   and other persons or entities (including certain affiliated persons or
   entities), the assumption or rejection of executory contracts and
   unexpired leases to which the Company was a party, and the
   establishment of procedures for the selection of a Board of Directors
   for the Company.  The Plan did not provide for the reorganization of
   the estate or the resolution of outstanding third party claims and
   equity interests for AAI Services, Inc., a wholly owned subsidiary of
   SWII.

   Cadiz acquired all of the capital stock of the Company for total
   consideration of approximately $179 million including
   approximately $150 million which will be owed to the Company's
   existing secured lenders through issuance of new notes.  In addition,
   Cadiz made a cash capital contribution of $15 million to the
   Company to provide additional operating capital.

   The following table summarizes the recoveries to the prepetition
   creditors and equity holders pursuant to the Plan based upon the
   Company's estimate of total claims to be allowed as of September
   13, 1996 (dollars in thousands) (unaudited):

                                 Recovery                                     
     -----------------------------------------------------------------
                     Estimated                           Cadiz   
                    Allowed Claims            Long term  Common    Total   
Claims/Interest       Amount (1)     Cash       Debt      Stock    Recovery
- ----------------------------------------------------------------------------
Administrative, 
  Tax and Priority  $  5,000       $  5,000  $      0    $     0   $  5,000
Credit Agricole 
  Secured Debt        58,621          3,500    55,121          0     58,621
John Hancock 
  Secured Debt        93,084          2,000    91,084          0     93,084
Zenith Secured 
  Debt                 3,065            250     2,575        240      3,065
Other Secured 
  Debt                 1,050              0     1,050          0      1,050
General Unsecured 
  Claims              20,800         12,500         0          0     12,500
Convertible 
  Preferred Stock 
  and Common Stock    11,592          3,000         0      2,487      5,487
                    --------       -------- ---------  ----------   --------
                    $193,212       $ 26,250 $ 149,830    $ 2,727   $178,807
                    ========        =======  ========    ========  ======== 

(1) Excludes any recovery to the Internal Revenue Service for claims as further
discussed by Note 14.

     Management believes that the aggregate fair value of the Company's
     long term debt issued pursuant to the Plan approximates the
     aggregate book value.

     The Plan provided for a consolidation of the assets and liabilities of
     SWII and its subsidiaries and pursuant to the Plan, SWII was merged
     into Sun World, Inc. with the surviving corporation retaining the
     name of Sun World International, Inc.  All payments and
     distributions required by the Plan to be made by SWII or any of its
     subsidiaries in respect of prepetition claims have been made or
     provided for, and SWII and its subsidiaries expect to have no further
     obligation with respect to any prepetition claims.

     Cadiz intends to account for this acquisition  using the purchase
     method which will materially change the amounts reported in the
     accompanying consolidated balance sheet as of September 13, 1996. 
     The consolidated financial statements do not give effect to
     adjustments of assets or liabilities, or classifications of such
     amounts, which may be necessary as a consequence of the Cadiz
     acquisition.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     BASIS OF ACCOUNTING   The consolidated financial statements
     include the accounts of SWII and its subsidiaries, substantially all of
     which are wholly owned.  All significant intercompany transactions
     have been eliminated.

     The Company has accounted for all transactions related to the
     Chapter 11 proceedings in accordance with Statement of Position 90-7, 
     "Financial Reporting by Entities in Reorganization Under the
     Bankruptcy Code," issued by the American Institute of Certified
     Public Accountants.  Accordingly, liabilities subject to compromise
     under reorganization proceedings have been segregated on the
     consolidated balance sheet and are recorded at the amounts that have
     been or are expected to be allowed based upon known claims.  The
     accompanying financial statements do not include any adjustments
     for the forgiveness of indebtedness or for the adjustment of assets or
     other liabilities which will result from the Plan. 

     INVENTORIES   Growing crops, pepper seed, and materials and
     supplies are stated at the lower of cost, on a first in, first out (FIFO)
     basis, or net realizable value.  Growing crops inventory includes
     direct costs and an allocation of indirect costs.

     INVESTMENT IN PARTNERSHIPS   Wholly owned subsidiaries
     of the Company have investments in various partnerships.  The
     Company's two principal partnerships are Sun Date and American
     Sunmelon, both of which are 50% owned.  American Sunmelon is
     engaged in proprietary seed development, production, and marketing
     of seedless watermelons.  Sun Date is engaged in the marketing,
     processing, and farming  of dates.  These partnership investments are
     accounted for using the equity method.

     PROPERTY, PLANT AND EQUIPMENT   Property, plant and
     equipment is stated at cost for all acquisitions subsequent to
     September 30, 1983.  All property, plant and equipment acquired
     prior to September 30, 1983 was restated to estimated fair value at
     that date in connection with the Company's quasi-reorganization.

     The Company capitalizes the direct and certain indirect costs of
     planting and developing orchards and vineyards until they reach
     maturity, which varies by crop and ranges from three to seven years. 
     Depreciation on trees and vines commences in the year commercial
     production is achieved.

     The Company computes depreciation applicable to property, plant
     and equipment on the straight line method using the following
     estimated useful lives:

          Buildings and improvements  10-45 years
          Machinery and equipment      3-25 years
          Permanent crops             10-20 years

     Upon the sale, retirement or abandonment of property, plant and
     equipment, applicable gains or losses are recognized in income.

     ASSETS HELD FOR SALE   In conjunction with the Company's
     1996 Business Plan, specific properties were identified to be sold. 
     These properties, which are included in the accompanying
     consolidated balance sheet at the lower of cost or fair value less
     estimated costs to sell, consist of both farmland and facilities that
     were determined not vital to the Company's on going operations. It
     is expected that the assets will be sold within twelve months from
     the balance sheet date.

     OTHER ASSETS   Other assets include professional fees and other
     costs to establish and defend trademark and patent rights.  These
     assets are amortized over a 10 year period on a straight line basis. 
     Also included in other assets are water rights that were obtained in
     connection with a 1988 divestiture of the Company's interest in a
     partnership.  The Company is amortizing these water rights over 97
     years using the straight line method.

     REVENUE RECOGNITION   The Company recognizes crop sale
     revenue after harvest and delivery to customers.  Packing revenues
     are recognized as units are packed.  Marketing commission revenues
     are recognized at the time of product shipment.

     REORGANIZATION ITEMS   The net expenses incurred as a
     result of the Chapter 11 filing and subsequent reorganization
     proceedings have been segregated from recurring operations in the
     consolidated statement of operations.

     INCOME TAXES   Income taxes are accounted for using an asset
     and liability approach which requires the recognition of deferred tax
     assets and liabilities for the expected future tax consequences of
     temporary differences between the financial statement and tax bases
     of assets and liabilities at the applicable enacted tax rates.

     SUPPLEMENTAL CASH FLOW INFORMATION   Cash
     payments for interest were $9,308,000 for the period ended January
     1, 1996 to September 13, 1996.  In 1996 the Company paid income
     tax, net of refunds, of  $11,000.

     RESEARCH AND DEVELOPMENT   The Company incurs costs
     to research and develop new varieties of proprietary products. 
     Research and development costs are expensed as incurred.  Such
     costs were approximately $296,000  for the period ended January 1,
     1996 to September 13, 1996.

     USE OF ESTIMATES IN PREPARATION OF FINANCIAL
     STATEMENTS   The preparation of financial statements in
     conformity with generally accepted accounting principles requires
     management to make estimates and assumptions that affect the
     amounts reported in the financial statements and related notes. 
     Actual results could differ from these estimates.

     RECENTLY ISSUED ACCOUNTING STANDARDS   In March
     1995, Statement of Financial Accounting Standards No. 121,
     "Accounting for the Impairment of Long Lived Assets and for Long
     Lived Assets to be Disposed of ("SFAS 121") was issued.  SFAS
     No. 121 establishes new guidelines in accounting for the impairment
     of long lived assets, including identifiable intangibles.  When
     circumstances indicate that the carrying amount of an asset may not
     be recoverable as demonstrated by estimated future cash inflows, an
     impairment loss shall be recorded based on fair value.  The adoption
     of SFAS No. 121 in 1996 resulted in no adjustments to the financial
     statements.

3.   ACCOUNTS RECEIVABLE

     Accounts receivable consisted of the following (dollars in
     thousands):

               
                                      September 13
                                            1996   
                                    ----------------
             Trade receivables             $14,178
             Due from unaffiliated growers     709
             Other                           3,642
                                           -------
                                            18,529
               Less allowance for doubtful
                accounts                       182
                                       -----------
                                           $18,347
                                         =========

       Substantially all domestic trade receivables are from large
       national and regional supermarket chain stores and produce
       brokers and are unsecured.  The amounts due from growers
       represent receivables for services (harvest, haul and pack)
       provided on behalf of growers under agreement with the
       Company and are recovered from proceeds of product sales. 
       Other receivables primarily include lemon crop sales, by product
       sales, and amounts receivable from joint venture partners.

4.     INVENTORIES

       Inventories consisted of the following (dollars in thousands):

                                       September 13,
                                            1996  
                                      ------------
               Growing crops               $ 6,732
               Harvested product             1,912
               Pepper seed                   2,206
               Materials and supplies        2,141
                                          -----------
                                           $12,991
                                          =========

        Pepper seed is net of a valuation allowance of $395,000 at
        September 13, 1996, to reduce such inventories to their net
        realizable value.

5.      PROPERTY, PLANT AND EQUIPMENT

        Property, plant and equipment consisted of the following
        (dollars in thousands):

                                              September 13,
                                                  1996   
                                          ------------------
               Land                             $  27,446
               Permanent crops                     43,764
               Buildings and improvements          27,236
               Machinery and equipment             20,250
                                            -------------
                                                  118,696
               Less accumulated depreciation       37,973
                                            -------------
                                                $  80,723
                                              ============


6.    INCOME TAXES

       Significant components of the Company's deferred income tax
       assets and liabilities as of September 13, 1996, are as follows
       (dollars in thousands):

       Deferred tax liabilities:
           Net fixed asset basis difference                        $23,078
           State taxes                                                 181
                                                                   --------
             Total deferred tax liabilities                         23,259
       Deferred tax assets:
           Net operating losses                                     29,779  
           Tax credit carryforwards                                  1,549
           Reserve for notes receivable                              5,769
           Capitalized legal fees                                    4,447
           Basis difference in water rights                          1,198
           Allowance for doubtful accounts                              79
           Basis difference in partnership investments                 290
           Revolving funds reserve                                     114
           State taxes                                                 353
                                                                   -------
             Total deferred tax assets                              43,578

           Valuation allowance for deferred tax assets             (27,819)
             Total deferred tax assets, net                         15,759   
                                                                 -----------
             Net deferred tax liability                            $ 7,500
                                                                    =======
       The Company has provided a valuation allowance for the tax
       benefits of deferred tax assets which may not be realizable.

       Income tax expense (benefit) varies from the amount
       computed by applying the statutory federal income tax rate to
       the income (loss) before income taxes.  The reasons for this
       difference are as follows:
                                               September 13,
                                                    1996  
                                               ---------------
             Statutory federal rate                (34.0%)
             State taxes, less federal benefit      (6.2%)
             Valuation allowance                     40.2% 
                                                -----------

                 Effective rate                       0.0% 
                                                  ========    

       At September 13, 1996, the Company had net operating loss
       carryforwards for federal and state income tax purposes of
       approximately $40,439,000 and $8,032,000, respectively,
       which expire at various dates from 1997 through 2011.  In
       addition, a wholly owned subsidiary acquired in 1989 has net
       operating loss carryforwards of approximately $44,950,000 for
       federal tax purposes, which are subject to an annual limitation
       for a fifteen year period. The federal loss carryforwards expire
       at various dates from 2001 through 2004.

       The Company had investment and research and experimental
       tax credit carryforwards of approximately $692,000 which
       expire from 1997 to 2007.  The Company also had alternative
       minimum tax carryforwards of approximately $857,000.

       The utilization of the net operating loss and credit
       carryforwards could be limited or eliminated by a reduction in
       liabilities as a result of the Plan and/or by changes in the
       Company's stock ownership resulting from the Cadiz
       acquisition.

7.     FINANCING

       Pursuant to the Plan, the Company issued new debt (along
       with Cadiz common stock) to settle prepetition long term debt.
       The following is a discussion of the Company's financing
       arrangements prior to and as of the Effective Date.

       Prepetition Financing:

       Debt and other financing arrangements of the Company at
       September 13, 1996 were as follows, based on the original
       contractual maturities:
                                      September 13,
                                            1996   
                                      --------------
                                      (in thousands)

       Secured Debt:
       Revolving credit facility        $  34,277
       Note payable to an insurance 
          company, monthly installments
          of $824,000 (includes
          interest), due on November 
          1, 2000, interest
          at 10.6% (default interest 
         at 12.6%)                         77,234
       Note payable to bank, semi 
         annual installments
         of $750,000, due November 
         30, 1999, interest
         at prime plus 1.25% 
         (9.75% at December 31, 
         1995), payable quarterly 
         (default interest at
         prime plus 3.25%)                 5,793
       Note payable to bank, 
         annual installments of
         $1,500,000 due November 30, 
         1996, interest 
         at prime plus 1.25% 
         (9.75% at December 31, 
         1995), payable quarterly  
         (default interest at prime
         plus 3.25%)                      10,500

       Note payable to insurance 
        company, monthly
        installments of $60,000 
        (includes interest), interest 
         at 12.9%                          2,838

       Unsecured Debt:
       Note payable to bank, 
         due July 1, 1995, interest
         only at 10.0%, payable 
         quarterly                         1,500
       Note payable to partnership, 
         due September 1, 1994,
           interest at 13.25%              1,150
                                         --------
                                       $ 133,292
                                       ==========

       All of this prepetition debt has been classified in the
       accompanying consolidated balance sheet as "Liabilities subject
       to compromise under reorganization proceedings."  As a result
       of the bankruptcy, all required principal payments on prepetition
       debt were suspended.  For the period subsequent to the Petition
       Date, interest on the unsecured prepetition debt was not paid or
       accrued.  Interest on secured prepetition debt continued to be
       accrued in the period subsequent to the Petition Date at the
       default interest rates.  Pursuant to Bankruptcy Court order,
       adequate protection payments (including $3,417,000 in asset sale
       proceeds) were made on the secured debt amounting to
       $11,650,000 for the period from January 1, 1996 to September
       13, 1996.  "Liabilities subject to compromise under
       reorganization proceedings" included $18,486,000 related to
       unpaid interest accrued on secured debt and $5,642,000 of
       unpaid professional fees incurred by the secured lenders as of
       September 13, 1996.  Pursuant to the Plan, this accrued but
       unpaid interest and unpaid professional fees have been included
       as part of the principal balance of the respective new financing
       agreements.

       These credit facilities described above were collateralized by
       substantially all of the assets of the Company.  The Company
       was in default on substantially all of the covenants under these
       credit facilities as of September 13, 1996.

       Debtor In Possession Financing:

       The Bankruptcy Court entered an order on January 20, 1995
       approving a debtor in possession (DIP) financing agreement for
       the Company in an aggregate amount of $30,000,000.  The DIP
       facility was amended and restated as of February 28, 1996 to
       extend the facility through the 1996 operating season in an
       aggregate amount of $20,000,000.  The DIP financing granted to
       the DIP lender security interests in all the real and personal
       property of the Company including all contract accounts,
       contract rights, fixtures, copyrights, patents and trademarks. 
       Under the terms of the loan and the Bankruptcy Code, the
       security interest of the DIP lender had priority over virtually all
       prepetition claims and Chapter 11 administrative expense claims. 
       The DIP financing also contained a clause to provide adequate
       protection to certain prepetition secured lenders in the form of (a)
       replacement liens and (b) payment of specified amounts on the
       prepetition secured debt to cover interest and professional fees
       incurred by the lenders.

       Interest on the DIP borrowings was prime plus 1.25%.  During
       1996, the Company borrowed and repaid up to $6,790,000 under
       this facility and had no balance outstanding at September 13,
       1996.  Total interest and fees paid during 1996 related to the DIP
       facility was $106,000.

       The DIP facility expired when the Company emerged from
       bankruptcy on September 13, 1996.

       Postpetition Financing:

       On or about October 27, 1995, the Bankruptcy Court issued the
       Weyerhaeuser Order pursuant to which the Company assumed
       certain agreements with Weyerhaeuser for corrugated shipping
       containers and related financing.  Pursuant to the Weyerhaeuser
       Order, the Company was required to make certain adequate
       protection payments and entered into a secured note.  In addition,
       during 1996, the Company, with Bankruptcy Court approval,
       agreed to purchase certain equipment which had been under lease
       and entered in a secured note.  The outstanding balances at
       September 13, 1996 for these notes were as follows:

                                                  (in thousands)
       Note payable to supplier, 
           monthly installments  of            $   1,728
           $104,000 (includes interest), 
           due March 1, 1998,
           interest at 10.00%.

       Note payable to financing company, 
           monthly installments 
           of $18,155 (includes interest), 
           due July 1, 2002,
           interest at 7.50%                        1,025
                                               ----------
                                                    2,753

       Less: current portion                        1,269
                                              -----------
                                                $   1,484
                                               ==========
       Plan Financing:

       Pursuant to the Plan, the Company entered into new financing
       agreements totaling approximately $150 million with its
       existing secured lenders which are collateralized by
       substantially all of the assets of the Company.  These
       financing agreements require, among other terms, minimum
       amounts, as defined, of working capital and tangible net worth
       and minimum ratios of current assets to current liabilities and
       indebtedness to net worth.  Annual maturities of the debt
       outstanding upon emergence from bankruptcy on September
       13, 1996 is as follows:  remainder of 1996-$3,705,000; 1997-$8,789,000;
       1998-$7,970,000; 1999-$9,369,000; 2000-$11,377,000; 2001 and thereafter
        - $110,322,000.

8.     PREFERRED STOCK

        In May 1985, the Board of Directors of the Company
       designated 40,000 shares of Preferred Stock as Series I
       Preferred Stock.  Each share of Series I Preferred Stock was
       convertible into one share of Common Stock and was entitled
       to receive cash dividends of $30 per share for each of the fiscal
       years ending on or after September 30, 1987.  Such dividends
       were cumulative under certain circumstances and included
       other rights such as a liquidation preference per share equal to
       the sum of $300, plus all accrued but unpaid dividends.

       Pursuant to the Plan, all prepetition ownership interests of the
       Company, including the Series I Preferred Stock, as of the
       Effective Date were sold to Cadiz.  At that time, accumulated
       undeclared dividends on the preferred stock of $10,395,000 at
       September 13, 1996 were released. 

9.     LEASING ARRANGEMENTS

       The Company leases certain parcels of land, facilities,
       machinery, and equipment under non cancelable operating
       leases which expire in various years through 2000.

       At September 13, 1996, future minimum lease commitments
       under noncancellable leases (exclusive of property taxes and
       insurance) consist of the following for each fiscal year ended
       December 31 (dollars in thousands):

                                 Facilities &
                           Land   Equipment     Total
                           ------ ----------    -------
       1996                $  61  $   344        $   405
       1997                  117      351            468
       1998                  102       51            153
       1999                    3        0              3
       2000                    3        0              3
                       ---------   ---------    --------
                          $  286  $   746        $ 1,032
                          =======  =======       =======

       Total operating lease rental expense for the period ended
       January 1, 1996 to September 13, 1996 was $862,000.  


10.    LIABILITIES SUBJECT TO COMPROMISE UNDER REORGANIZATION PROCEEDINGS

       Liabilities subject to compromise under reorganization
       proceedings consisted of the following as of September 13,
       1996 (dollars in thousands):

           

           Accounts payable                            $  24,348

           Interest payable                               18,486

           Other accrued liabilities                       4,123

           Long term debt (see Note 7)                   133,292
                                                   -------------
                                                       $ 180,249
                                                        ========
11.    COMMITMENTS

       DEBT GUARANTEE   The Company was co guarantor with
       its partner on a bank loan to the Sun Date partnership (see
       Note 13).  The loan totaled $1,150,000 at September 13, 1996. 
       In connection with the Sun Date settlement during the
       bankruptcy proceeding, the Company will be released from
       this bank guarantee and Cadiz has agreed to guarantee the
       bank loan up to a maximum of $350,000.

       PURCHASE AGREEMENT   In 1995, the Company entered
       into an agreement with its major corrugated container supplier
       in connection with a prepetition liability settlement.  The
       settlement stipulated that the original agreement to purchase
       containers from the supplier would remain in effect until
       March 21, 1998 and required the Company to issue a secured
       note payable to the supplier (see Note 7).  Thereafter, the
       original agreement will automatically renew unless either
       party gives written notice ninety days prior to the end of the
       renewal period.

12.    RETIREMENT PLANS

       The Company established on January 1, 1996 a 401(k) Plan
       for salaried employees.  Employees must work 1,000 hours
       and have completed one year service to be eligible to
       participate in this plan.  The Company contributed $105,000 to
       the plan for the period from January 1, 1996 to September 13,
       1996.

       The Company has a defined contribution pension plan
       covering substantially all of its employees not covered by a
       collective bargaining agreement, with at least one year of
       service and who have worked at least 1,000 hours. 
       Contributions are 2% of each covered employee's salary.
       There were no  contributions made for the period from January
       1, 1996 to September 13, 1996.  For those hourly employees
       covered under a collective bargaining agreement, contributions
       are made to a multiemployer pension plan in accordance with
       negotiated labor contracts and are generally based on the
       number of hours worked.  There were no contributions made
       to these plans for the period from January 1, 1996 to
       September 13, 1996.

13.    RELATED PARTY TRANSACTIONS

       AG ACCOUNTING, INC.   The Company has entered into
       agreements to market products obtained from growers in
       which a former major stockholder/director of the Company
       has financial interests and/or farm management contracts.  Ag
       Accounting, Inc. ("Ag Accounting"), which is wholly owned
       by this former stockholder/director, provides accounting
       services to these affiliated growers. The Company recognized
       marketing commission revenues from these affiliated growers
       of $151,000  for the period January 1, 1996 to September 13,
       1996.  The Company makes crop advances and charges for
       some or all of harvesting, hauling, packing and marketing
       services provided to these growers.  These charges are
       deducted from crop proceeds paid to growers.  Amounts due
       the Company from Ag Accounting totalled $84,000 as of
       September 13, 1996.  The Company bills the affiliated
       growers monthly for services and remits net proceeds to each
       grower for the crops marketed by the Company.  In certain
       instances, the Company has also obtained financing for these
       affiliated growers.  Costs related to a product incentive
       program of $115,000 were incurred on behalf of Ag
       Accounting for the period from January 1, 1996 to September
       13, 1996.

       ANTHONY VINEYARDS, INC.    Anthony Vineyards, Inc. is
       a farming entity owned by a former officer and director of the
       Company.  During 1996, the Company entered into marketing
       agreements and provided packing and marketing services to
       this grower.  The Company makes grower advances for
       harvesting, hauling, and packing materials which are
       recovered from the grower at the time the Company receives
       the crop proceeds.  At September 13, 1996, the Company
       owed Anthony Vineyards, Inc. $706,000 for net crop proceeds
       received.  The Company recognized marketing commission
       revenues from Anthony Vineyards of $717,000 for the period
       from January 1, 1996 to September 13, 1996. 

       LSL BIOTECHNOLOGIES, INC.   LSL Biotechnologies,
       Inc. (LSL) is an entity that develops, produces and markets
       seed varieties in which former officers and/or directors of the
       Company have or had ownership interests.  The Company and
       LSL entered into growing agreements and seed purchase
       contracts related to peppers and tomatoes.  During the
       bankruptcy proceeding, LSL made claims for prepetition and
       postpetition amounts owed by the Company under the
       agreements which the Company disputed.  On September 9,
       1996, an agreement between the Company and LSL was
       reached that settled all LSL pre and postpetition claims against
       the Company.  The settlement included the allowance of a
       prepetition unsecured claim in the amount of $900,000 and a
       postpetition administrative claim of $650,000 for postpetition
       royalties owed to LSL for pepper and tomato sales.  The
       prepetition allowed claim of $900,000 is included in
       "Liabilities subject to compromise under reorganization
       proceedings" in the accompanying balance sheet.  The
       postpetition allowed claim of $650,000 is included in accounts
       payable in the accompanying balance sheet.  In addition, the
       Company agreed to convey the trade name and trademark Le
       Rouge Royale  to LSL and obtained a license to utilize the
       trademark until December 31, 1997 for an additional royalty
       of $100,000.

       THE IRVINE COMPANY   In prior years, the Company had
       orchard and row crop farming, packing and marketing
       agreements with The Irvine Company.  A former major
       stockholder/director of the Company owned stock in and was
       a director of The Irvine Company, a large land owner and
       developer in Southern California.  In 1993, the orchard
       agreement was terminated and in 1994 the row crop agreement
       was terminated.  As of September 13, 1996, the Company had
       liabilities owed to The Irvine Company, primarily for land rent
       and crop proceeds, of $5,000,000, which will be settled for
       sixty percent of the total amount pursuant to the Plan.

       AMERICAN SUNMELON   For the period from January 1,
       1996 through September 13, 1996, the Company made
       payments to American Sunmelon of $461,000 primarily for
       royalty payments and seed purchases.  As of September 13,
       1996, the Company had liabilities owed to American
       Sunmelon of $188,000. 

       SUN DATE   Prior to September 13, 1996, a former major
       stockholder/director of the Company had ownership interests
       in various date farming partnerships that provided unprocessed
       dates to Sun Date.  For the period January 1, 1996 through
       September 13, 1996, the Company recognized marketing
       commissions from date sales of $37,000.  In addition, as of
       September 13, 1996, the Company had liabilities payable to
       Sun Date of $1,163,00, including a $1,150,000 prepetition
       note payable which will be settled for sixty percent of the total
       outstanding balance pursuant to the Plan.

14.    CONTINGENCIES

       The Internal Revenue Service (IRS) has filed claims against
       the Company, and certain subsidiaries, for taxes refunded to
       the Company for certain workers that the IRS claims were 
       employees.  The Company contends that the workers are
       excluded from the definition of employment under the Internal
       Revenue Code.  A complaint has been filed by the Company
       in the Bankruptcy Court seeking refunds of taxes paid on
       account of agricultural workers for other years.  The Company
       intends to object to the claims asserted by the IRS.  The total
       amount of claims filed against the Company are approximately
       $4,300,000 including tax deficiency, interest and penalties.  At
       September 13, 1996, the Company has recorded a reserve for
       these claims representing management's best estimate of the
       ultimate amount that will be paid.

       On January 3, 1996, the Company brought an action against
       Corona College Heights Orange & Lemon Association (CCH)
       alleging breach of contract, intentional interference with
       economic advantage and unfair competition.  On April 17,
       1996, CCH counterclaimed against the Company, alleging
       breach of contract, breach of fiduciary duty, negligence, fraud
       and deceit, negligent misrepresentation, constructive fraud,
       intentional interference with prospective economic advantage,
       unjust enrichment and constructive trust and accounting.  This
       matter is in the early stages of discovery.

       In the normal course of agricultural operations, the Company
       handles, stores, transports and dispenses products identified as
       hazardous materials.  The Company has had regulatory
       agencies conduct inspections and there has been a claim
       asserted relating to these materials.  Although the Company
       does not believe remedial action, if any, will require the
       expenditure of funds material to the Company's financial
       position, no assurance can be given regarding the outcome of
       environmental claims, investigations or remedial actions in the
       future.

       The Company is involved in other legal and administrative
       proceedings and claims.  In the opinion of  management, the
       ultimate outcome of each proceeding or all such proceedings
       combined will not have a material adverse impact on the
       Company's financial statements.


DESCRIPTION OF TRANSACTION
- --------------------------

On September 13, 1996, Cadiz Land Company, Inc. (the "Company")
acquired all of the stock of a reorganized Sun World International, Inc.
("Sun World") pursuant to a consensual plan of reorganization (Debtors'
Modified Fourth Amended Consolidated Plan of Reorganization dated June
3, 1996 (Modified) which was confirmed by the U.S. Bankruptcy Court at
a hearing on July 12, 1996 (the "Plan").  The acquisition is accounted 
for by the purchase method of accounting.  For a further explanation of 
the transaction, see the Consolidated Financial Statements for the nine 
months ended December 31, 1996, included herein.

   
The following unaudited pro forma statement of operations for the nine 
months ended December 31, 1996 reflects combined results of operations as 
if the acquisition had occurred on April 1, 1996.

Since prior to the current fiscal period, the fiscal year ends of the
Company and Sun World differed, for pro forma purposes, the Sun World
results of operations have been adjusted to conform to the Cadiz reporting
period.  See footnotes (a) and (b) below.  The pro forma adjustments include, 
among others, decreased interest expense as a result of the refinancing of 
Sun World's existing secured lenders and increased depreciation as a result 
of the purchase price allocation.  The pro forma adjustments do not reflect 
the elimination of charges directly attributable to the Chapter 11 bankruptcy 
proceedings which are not expected to recur subsequent to the emergence from 
bankruptcy effective September 13, 1996.  See footnote (h) for a more detailed 
explanation of charges directly attritutable to Sun World's emergence
from bankruptcy.

The pro forma combined financial information should be read in conjunction
with the historical financial statements of Cadiz, including the notes 
thereto, for the nine months ended December 31, 1996, which are included 
elsewhere herein, as well as the historical financial statements of Sun 
World for the period January 1, 1996 through September 13, 1996 which are 
included elsewhere herein, from which the pro forma combined statement
of operations has been derived.  
    

The following unaudited pro forma Combined Statement of Operations is
presented for informational purposes only and is not necessarily indicative 
of the results of operations that would have occurred if the acquisition
had been consummated as of April 1, 1996, nor is it necessarily 
indicative of the future operating results of the Company.

                  CADIZ LAND COMPANY, INC. &
                SUN WORLD INTERNATIONAL, INC.

Pro Forma Combined Statement of Operations
For the nine months ended December 31, 1996
(In thousands except per share data)
(Unaudited)

                        Cadiz Land    Sun World    Pro Forma   
                        Company, Inc.   Intn'l    Adjustments       
                        (Audited)        Inc.      Increase     Pro Forma
                           (a)           (b)      (Decrease)     Combined
                         ---------    ----------- ------------  ----------

Revenues                 $ 23,780      $  74,230  $     -0-       $  98,010
                         --------      ---------  ------------    ----------
Costs and expenses:
 Cost of sales             17,725         52,596       (148)(c)      70,173
  Resource development      1,133            -0-        -0-           1,133
  Landfill prevention 
    activities                394            -0-        -0-             394
  General and
    administrative          4,924          3,358       (504)(c)       7,778
  Depreciation and
    amortization            1,039          4,082        947 (d)       6,068
                         -------------  ------------ ------------  -------
  Total costs and 
     expenses              25,215         60,036        295          85,546
Operating income (loss)    (1,435)        14,194       (295)         12,464

Interest expense, net       5,203          7,323       (654)(e)      11,872 

Reorganization items          -0-          4,796        -0-           4,796
                         -------------  ------------ ------------    -------

Net income (loss)
  before taxes             (6,638)         2,075         359         (4,204) 

Income tax benefit           (641)           -0-          -0-          (641)

Net income (loss)          (5,997)         2,075          359        (3,563)(h)

Less:  Preferred stock
        dividends            (674)           -0-       (1,154)(f)    (1,828)

       Imputed dividend
        on preferred 
        stock              (2,451)           -0-         (272)(g)    (2,723)
                         --------        --------     --------      --------

Net income (loss)
  applicable to common
  stock                 $  (9,122)       $ 2,075     $  1,067      $ (8,114)
                        ==========       =======     ========      ========

Net loss per common
  share                 $    (.44)                                 $   (.38)
                        ==========                                 =========

Weighted-average
  shares outstanding       20,500                                    21,600
                        =========                                  ========
See accompanying notes to the unaudited pro forma combined statement of 
operations.


NOTES TO THE UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
- ------------------------------------------------------------------
The unaudited pro forma combined statement of operations has been adjusted
by the following to reflect the acquisition of Sun World by Cadiz as if it 
were effective at April 1, 1996:

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

  (a)  Derived from the consolidated finanical statements of the Company 
       for the period April 1, 1996 to December 31, 1996, which statements
       have been audited by Price Waterhouse LLP, independent accountants,
       as indicated in their report included elsewhere herein and which
       include, on a consolidated basis, the results of operations for
       Cadiz for the period April 1, 1996 to December 31, 1996 and those
       of Sun World for the period September 14, 1996 (the date subsequent
       to the Sun World acquisition) to December 31, 1996.

  (b)  The activity for Sun World (pre-acquisition) for the period April 1,
       1996 through September 13, 1996 was derived by subtracting the 
       activity of Sun World for the period January 1, 1996 through March 31,
       1996, which period was unaudited, from the consolidated financial 
       statements of Sun World for the period January 1, 1996 through 
       September 13, 1996 (the date of the Sun World acquisition), which 
       statements have been audited by Price Waterhouse LLP, independent 
       accountants, as indicated in their report included elsewhere herein.
   
  (c)  Represents reductions of costs and expenses resulting from a number
       of initiatives including elimination of overstaffing and redundant
       staffing throughout Sun World and reduction of labor and rent made
       possible by the closing of the Sun World administrative headquarters
       and consolidating these operations into the Kimberlina packing
       facility.  Liabilities related to these employee terminations and
       the relocation have been accrued in connection with the Sun World
       acquisition pursuant to the Financial Accounting Standards Board
       Emerging Issues Task Force Consensus No. 95-3, "Recognition of
       Liabilities in Connection with a Business Combination."
    
  (d)  Reflects incremental depreciation expense resulting from an increased
       basis of property, plant and equipment pursuant to the purchase method
       of accounting.  The total basis of property, plant and equipment was
       increased by approximately $33 million which will be depreciated over
       a period of 10 to 45 years for land improvements and buildings and
       3 to 25 years for machinery and equipment.

  (e)  Concurrent with the acquisition of Sun World by the Company, Sun 
       World entered into new financing arrangements with its primary 
       secured lenders which provided for, among other things, reduced 
       interest rates.  Additionally, the Company paid $5.5 million toward 
       the Sun World outstanding debt obligations.  Interest expense based 
       on the pro forma capitalization of the Company is summarized in the 
       table below ($ in thousands):

       John Hancock Credit Agreement (1).......................$   7,152
       Credit Agricole Credit Agreement (2)....................    3,737
       Other secured debt (3)..................................      365
                                                               ---------
       Total interest expense..................................   11,254
 
       Less historical interest on debt .......................  (11,908)
                                                               ---------  

       Decrease in interest expense............................$    (654)
                                                                ========
    -------------------
       (1)  Based upon a fixed interest rate of 10.60%

       (2)  Assumes an interst rate of 9.0%.  A change of 
            0.125% in the interst rate would change interest
            expense by $58,394 for the nine months ended
            December 31, 1996.

       (3)  Based upon fixed interest rates ranging from
            7.50 to 10.00%.

  (f)  Represents 6% preferred stock dividends for the nine month
       period.

  (g)  Assumes issuances of Series B and Series C Preferred Stock
       at April 1, 1996.
   
  (h)  Includes for the nine months ended December 31, 1996, charges 
       incurred by Sun World totaling $4.8 million which were 
       directly attributable to the Chapter 11 bankruptcy proceedings
       and are non-recurring in nature.  Exclusion of the non-recurring
       charges would have resulted in a pro forma net loss per share of 
       $.15 for the nine months ended December 31, 1996.

    
                             PART II

              INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
- ------------------------------------------------------
     The Company estimates that expenses in connection with the
distribution described in this Registration Statement will be as
shown below.  All expenses incurred with respect to the
distribution will be paid by the Company.  See "Plan of
Distribution."

    SEC registration fee . . . . . . . . . . . . . . . . .   $  12,512
    Printing expenses. . . . . . . . . . . . . . . . . . .       4,000
    Accounting fees and expenses . . . . . . . . . . . . .      20,000
    Legal fees and expenses. . . . . . . . . . . . . . . .      50,000
    Miscellaneous. . . . . . . . . . . . . . . . . . . . .       5,000

            Total. . . . . . . . . . . . . . . . . . . . .   $  91,512

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
- -----------------------------------------------------

    Section 145 of the Delaware General Corporation Law permits
the Registrant's Board of Directors to indemnify any person against
expenses (including attorneys' fees), judgments, fines and amounts
paid in settlement actually and reasonably incurred by him in
connection with any threatened, pending or completed action, suit
or proceeding in which such person is made a party by reason of his
being or having been a director, officer, employee or agent of the
Registrant, in terms sufficiently broad to permit such
indemnification under certain circumstances for liabilities
(including reimbursement for expenses incurred) arising under the
Securities Act of 1933, as amended (the "Act").  The statute
provides that indemnification pursuant to its provisions is not
exclusive of other rights of indemnification to which a person may
be entitled under any bylaw, agreement, vote of stockholders or
disinterested directors, or otherwise.

    The Registrant's Bylaws (Exhibit 3.2 hereto) provide for
mandatory indemnification of directors and officers of the Company,
and those serving at the request of the Company as directors,
officers, employees, or agents of other entities (collectively,
"Agents"), to the maximum extent permitted by law.  The Bylaws
provide that such indemnification shall be a contract right between
each Agent and the Company.

    In 1990, the Company entered into an Indemnity Agreement with
each of the individuals then serving as an executive officer or
director of the Company, including Keith Brackpool, the current
Chief Executive Officer of the Company.  The Indemnity Agreement as
to Mr. Brackpool remains in effect; all of the other executive
officers and directors who executed an Indemnity Agreement with the
Company have since resigned from their positions with the Company. 
The Indemnity Agreement provides for the indemnification of the
indemnified party with respect to his activities as a director or
officer of the Company or an affiliate of the Company against
expenses and liabilities, of whatever nature, incurred in
connection with any claim made against him by reason of facts which
include his affiliation with the Company.  Such indemnification is
provided to the maximum extent permitted by the Company's charter
documents, insurance policies and/or any applicable law.

    The Subscription Agreements between the Company and the
purchasers (the "Purchasers") of certain of the securities
registered hereunder provide that the Company shall indemnify the
Purchasers under certain circumstances and the Purchasers shall
indemnify the Company and controlling persons of the Company under
certain circumstances, including indemnification for liabilities
arising under the Act.  The Warrants registered hereunder also
include similar indemnification provisions.

    The Company's Certificate of Incorporation provides that a
director of the Company shall not be personally liable to the
Company or its stockholders for monetary damages for breach of
fiduciary duty as a director, except for liability (i) for any
breach of the director's duty of loyalty to the Corporation or its
stockholders, (ii) for acts or omissions not in good faith or which
involve intentional misconduct or a knowing violation of law, (iii)
under Section 174 of the Delaware General Corporation Law, or (iv)
for any transaction from which the director derived an improper
personal benefit.  The Company also has purchased a liability
insurance policy which insures its directors and officers against
certain liabilities, including liabilities under the Act.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.
- --------------------------------------------------
    The Company believes that the sales of securities in the
transactions described below were all either exempt from, or not
subject to, the registration requirements of the Act:

   
Date     Title          Amount       Consideration   Purchaser(s)
- -----   --------------  ---------    -------------   ---------------------

    
05/94   Options to     1,430,500     Services        Directors, officers
        purchase       options(1)                    and employees
        Common Stock

02/95   Options to     120,000       Services        Employees and
        purchase       options(1)                    consultant 
        Common Stock

03/95   Warrants to    35,000        Extension       Rabobank
        purchase       warrants(1)   of credit
        Common Stock

03/95   Common Stock   110,000       Extension       Ansbacher
                       shares(2)     of credit

03/95 - Common Stock   100,000       Settlement      Private investor
04/95                  shares(1)     of dispute

04/95   Options to     50,000       Services        Employee
        purchase       options(1)
        Common Stock

05/95   Options to     50,000       Services        Employee
        purchase       options(1)
        Common Stock

07/95   Common Stock   450,000      $1,800,000      Private investors
                       shares(2)

09/95   Options to     50,000       Services        Employee
        purchase       options(1)
        Common Stock

10/95   Common Stock   49,157      Sale of          Private investor
& 6/96                 shares(2)   interest in      group
                                   real property

10/95   Common Stock   500,000     $2,050,000      Private investors
                       shares(2)

12/95   Common Stock   225,000     $1,035,000      Private investors
                       shares(2)

01/96   Options to     57,500      Services        Employee
        purchase       options(1)
        Common Stock

03/96   Common Stock   900,000     $5,175,000      Private investors
                       shares(2)

07/96   Preferred      760         $7,600,000      Private investors
        Stock -        shares(2)
        Series B

09/96   Options to     1,850,000   Services        Directors, officers
        purchase       options(1)                  employees and
        Common Stock                               consultants

09/96   Preferred      27,631      $27,631,000    Private investors
        Stock -        shares(1)
        Series A

09/96   Preferred      260         $2,600,000     Private investors
        Stock -        shares(2)
        Series C

09/96   Warrants to    30,000       Modification  Rabobank
        purchase       warrants(1)  of credit 
        Common Stock                terms

11/96   Preferred      240          $2,400,000    Private investors
        Stock -        shares(2)
        Series B

11/96   Preferred      40           $400,000      Private investors
        Stock -        shares(2)
        Series C

12/96   Common Stock   63,000       Settlement    Two former creditors
                       shares(1)    of claims     of Sun World

12/96   Common Stock   10,000       $25,000 -     Private investor
                       shares(1)    Exercise of   
                                    options

1/97    Options to     50,000       Consulting     Consultant
        purchase       options(1)   services 
        Common Stock
   
1/97 &  Common Stock   100,000      $425,000 -     Former employees
2/97                   shares(1)    Exercise of
                                    options
    

3/97    Options to     275,000      Services       Employees
        purchase       options(1)
        Common Stock

3/97    Common Stock   28,000       $65,000 -      Employee
                       shares(1)    Exercise of
                                    options

3/97    Common Stock   30,000       Transfer of    Ansbacher
                       shares(2)    loan
                                    ("Ansbacher
                                    Loan")

3/97    Warrants to    75,000       Assumption     ING Baring (U.S.)
        purchase       warrants(1)  of Ansbacher   Capital Corporation
        Common Stock                Loan

4/97    Common Stock   125,000      Services -      Chief Executive Officer
                       shares(1)    Restricted
                                    stock award
_________________________

(1) The Company believes that the transactions in which these
    securities were sold were exempt from registration under the
    Act by virtue of Section 4(2) thereof as transactions not
    involving any public offerings.  In each transaction, the number 
    of investors was limited, the investors 
    confirmed to the Company their investment intent, the investors
    were provided with information about the Company and/or access to
    such information, and restrictions were placed on resales of the
    securities.

(2) The Company believes that the transactions in which these
    securities were sold were not subject to the registration
    requirements of the Act by virtue of Rules 901 and 903 of
    Regulation S promulgated under the Act.  In each transaction, the
    offers and sales were made in offshore transactions, without
    any directed selling efforts, to investors which certified
    that they were not U.S. persons.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
- -----------------------------------------------------
    (a)  EXHIBITS
         --------
    The following exhibits are filed or incorporated by
    reference as part of this Registration Statement.

               2.1   Debtors' Modified Fourth Amended Consolidated Plan of
                     Reorganization dated June 3, 1996 (as modified)(1)

               2.2   Plan Implementation Agreement dated July 12, 1996(1)

               2.3   Supplement to Plan Support Agreement dated June 3,
                     1996(1)

               2.4   Stock Purchase Agreement with Howard Marguleas dated
                     September 13, 1996(2)

               2.5   Form of Stock Purchase Agreement with Minority
                     Stockholders of Sun World dated September 13, 1996(2)

               3.1   Certificate of Incorporation of the Company, as
                     amended(3)

               3.2   Amendment to Certificate of Incorporation dated
                     November 8, 1996(4)

               3.3   Bylaws of the Company, as amended to date(5)

               4.1   Specimen Form of Stock Certificate for the Company's
                     registered stock(5)

               4.2   Certificate of Designations of 6% Convertible Series A
                     Preferred Stock(2)

               4.3   Certificate of Designations of 6% Convertible Series B
                     Preferred Stock(6)

               4.4   Certificate of Designations of 6% Convertible Series C
                     Preferred Stock(2)
   
               4.5   Indenture dated as of April 16, 1997 among Sun World as
                     issuer, the Company and certain subsidiaries of Sun 
                     World as guarantors, and IBJ Schroder Bank & Trust
                     Company as Trustee, for the benefit of holders of
                     11-1/4% First Mortgage Notes due 2004(15)
    
               5.1   Opinion of Miller & Holguin as to certain corporate law
                     matters

              10.1   1984 Incentive Stock Option Plan(7)

              10.2   1988 Nonstatutory Stock Option Plan(8)

              10.3   1996 Stock Option Plan(13)

              10.4   Stock Purchase and Fee Agreement dated March 22, 1989
                     between the Company and Mark A. Liggett(7)

              10.5   Form of Limited Partnership Agreement of Southwest
                     Fruit Growers, L.P.(9)

              10.6   Farm Management Agreement dated as of March 28, 1990
                     between the Company and Southwest Fruit Growers, L.P.(9)

              10.7   Promissory Note in the amount of $3,486,868 dated as of
                     March 28, 1990 issued by Southwest Fruit Growers, L.P.
                     in favor of the Company (Hyder Note)(9)

              10.8   Promissory Note in the amount of $4,934,922 dated as of
                     March 28, 1990 issued by Southwest Fruit Growers, L.P.
                     in favor of the Company (Cadiz Note)(9)

              10.9   Promissory Note in the amount of $3,141,344 dated as of
                     March 28, 1990 issued by Southwest Fruit Growers, L.P.
                     in favor of the Company (Farming Note)(9)

              10.10  Second Amendment and Supplement to Stock Purchase and
                     Fee Agreement, dated December 23, 1992 between the
                     Company and Mark Liggett(10)

              10.11  Loan Agreement dated March 15, 1995 between the
                     Company, CVDC and Ansbacher(11)

              10.12  Fourth Loan Modification Agreement dated March 15, 1995
                     between the Company, CVDC and Rabobank(11)

              10.13  Form of Option Agreement dated April 20, 1995 between
                     the Company and David Peterson(11)

              10.14  Plan Support Agreement dated December 11, 1995(12)

              10.15  Waiver of Certain Provisions of Plan Support Agreement
                     dated January 12, 1996(12)

              10.16  Amended and Restated Credit Agreement between Sun World
                     International, Inc. and Caisse Nationale de Credit
                     Agricole dated September 13, 1996(4)

              10.17  Promissory Note between Sun World International, Inc.
                     and Caisse Nationale de Credit Agricole dated September
                     13, 1996(4)

              10.18  New Hancock Credit Agreement between Sun World
                     International, Inc. and John Hancock Mutual Life
                     Insurance Company dated September 13, 1996(4)

              10.19  Secured Promissory Note between Sun World
                     International, Inc. and John Hancock Mutual Life
                     Insurance Company dated September 13, 1996(4)

              10.20  Form of Employment Agreement dated September 13, 1996
                     between Sun World, the Company and Timothy J. Shaheen(14)

              10.21  Form of Employment Agreement dated September 13, 1996
                     between Sun World, the Company and Stanley E. Speer(14)
   
              21.1   Subsidiaries of the Registrant(15)
    
              23.1   Consent of Price Waterhouse LLP

              23.2   Consent of Deloitte & Touche LLP

              23.3   Consent of Miller & Holguin (included in Exhibit 5.1)

              27.1   Financial Data Schedule(1)(4)(14)
______________________________

(1)   Previously filed as Exhibit to the Company's Report on Form
      10-Q for the quarter ended June 30, 1996

(2)   Previously filed as Exhibit to the Company's Report on Form
      8-K dated September 13, 1996

(3)   Previously filed as Exhibit to the Company's Registration
      Statement on Form S-1 (Registration No. 33-75642) declared
      effective May 16, 1994

(4)   Previously filed as Exhibit to the Company's Report on Form
      10-Q for the quarter ended September 30, 1996

(5)   Previously filed as Exhibit to the Company's Report on Form
      8-K dated May 6, 1992

(6)   Previously filed as Exhibit to the Company's Annual Report
      on Form 10-K for the fiscal year ended March 31, 1996

(7)   Previously filed as Exhibit to the Company's Annual Report
      on Form 10-K for the fiscal year ended March 31, 1989

(8)   Previously filed as Exhibit to the Company's Annual Report
      on Form 10-K for the fiscal year ended March 31, 1988

(9)   Previously filed as Exhibit to the Company's Annual Report
      on Form 10-K for the fiscal year ended March 31, 1990

(10)  Previously filed as Exhibit to the Company's Annual Report
      on Form 10-K for the fiscal year ended March 31, 1993

(11)  Previously filed as Exhibit to the Company's Annual Report
      on Form 10-K for the fiscal year ended March 31, 1995

(12)  Previously filed as Exhibit to the Company's Report on Form
      10-Q for the quarter ended December 31, 1995

(13)  Previously filed as Exhibit A to the Company's Proxy
      Statement relating to the Annual Meeting of Stockholders
      held on November 8, 1996

   

(14)  Previously filed as Exhibit to the Company's Transition Report
      on Form 10-K for the nine months ended December 31, 1996

(15)  Previously filed as Exhibit to Amendment No. 1 to the Company's
      Form S-1 Registration Statement No. 333-19109

    

      (b)  FINANCIAL STATEMENT SCHEDULES
           -----------------------------------
      The following financial statement schedules are filed as
part of this Registration Statement and should be read in
conjunction with the consolidated financial statements of the
Company:

     SCHEDULE                                                PAGE

     Schedule  I:          Condensed Financial Information
                           of Registrant                      S-1

     Schedule II:          Valuation and Qualifying Accounts  S-4

     Schedules not listed above have been omitted because they
are not applicable or are not required or the information
required to be set forth therein is included in the Company's
Consolidated Financial Statements or the Notes thereto.

ITEM 17.  UNDERTAKINGS.
          ---------------
     (a)  The undersigned Registrant hereby undertakes:

          (1)  To file, during any period in which offers or
sales are being made, a post-effective amendment to this
registration statement:

               (i)  To include any prospectus required by section
10(a)(3) of the Securities Act of 1933;

               (ii) To reflect in the prospectus any facts or
events arising after the effective date of the registration
statement (or the most recent post-effective amendment thereof)
which, individually or in the aggregate, represent a fundamental
change in the information set forth in the registration
statement;

               (iii)     To include any material information with
respect to the plan of distribution not previously disclosed in
the registration statement or any material change to such
information in the registration statement.

          (2)  That, for the purpose of determining any liability
under the Securities Act of 1933, each such post-effective
amendment shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of
such securities at that time shall be deemed to be the initial
bona fide offering thereof.

          (3)  To remove from registration by means of a post-effective 
amendment any of the securities being registered which remain unsold 
at the termination of the offering.

     (h)  Insofar as indemnification for liabilities arising
under the Securities Act of 1933 may be permitted to directors,
officers and controlling persons of the Registrant pursuant to
the foregoing provisions, or otherwise, the Registrant has been
advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable.  In the
event that a claim for indemnification against such liabilities
(other than the payment by the Registrant of expenses incurred or
paid by a director, officer or controlling person of the
Registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, the
Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in
the Act and will be governed by the final adjudication of such
issue.

                            SIGNATURES
   
     Pursuant to the requirements of the Securities Act of 1933,
the Registrant has duly caused this Amendment No. 2 to Registration
Statement No. 333-19109 to be signed on its behalf by the undersigned, 
thereunto duly authorized, in the City of Los Angeles, State of California, 
on May 7, 1997.

                               CADIZ LAND COMPANY, INC.


                           By: /s/ Keith Brackpool
                               --------------------------------- 
                               Keith Brackpool
                               Chief Executive Officer


    Pursuant to the requirements of the Securities Act of 1933,
this Amendment No. 2 to Registration Statement No. 333-19109 has 
been signed by the following persons in the capacities and on the 
dates indicated.

     SIGNATURE        TITLE                      DATE
- --------------------  ---------------------      -----------------------

/S/ Dwight W. Makins  Chairman of the Board      May 7, 1997
    ----------------   and Director              
    Dwight W. Makins

/S/ Keith Brackpool    Chief Executive Officer   May 7, 1997
    ---------------    and Director
    Keith Brackpool    (Principal Executive
                       Officer)

/S/ J.F.R. Hammond     Director                  May 7, 1997
    ---------------
    J.F.R. Hammond

/S/ Stephen D. Weinress  Director                May 7, 1997
    -------------------
    Stephen D. Weinress

/S/ Susan K. Chapman    Chief Financial Officer  May 7, 1997
    ----------------    and Secretary
    Susan K. Chapman   (Principal Financial &
                        Accounting Officer)
    

           INDEX TO FINANCIAL STATEMENT SCHEDULES

Schedule  I:   Condensed Financial Information of Registrant.....S-1

Scheudle II:   Valuation and Qualify Accounts....................S-4



SCHEDULE I - CONDENSED FINANCIAL INFORMATION of REGISTRANT

Consolidated Balance Sheet   
December 31, 1996
($ in thousands)
                                  Assets
                                  ------
 Current assets:
       Cash and cash equivalents                $    2,132
       Accounts receivable, net                         31
       Inventories                                       7
       Due from subsidiary                             332
       Prepaid expenses and other                      274
                                                ----------
       Total current assets                          2,776

Investment in subsidiary                            42,460
Property, plant and equipment, net                  11,241
Land held for development                           12,671
Water rights and transfer and 
  storage projects                                   2,683
Other assets                                           150
Excess purchase price over net  
  assets acquired, net                               4,981
                                                ----------
                                                $   76,962
                                                ==========  
 
  Liabilities, Redeemable Preferred Stock, Preferred Stock,
           Common Stock & Other Stockholders' Equity
   --------------------------------------------------------
 
Current liabilities:
      Accounts payable                          $    1,332
      Accrued liabilities                            1,513
      Deferred revenue                                 375
      Long-term debt, current portion                  518
                                                ----------                
      Total current liabilities                      3,738

Long-term debt                                      17,992

Other Liabilities                                       60

Commitments and contingencies 

Series A redeemable preferred stock - 
  $.01 par value; ($1,000 liquidation value);  
  60,000 shares authorized; 
  27,431 shares issued and outstanding at  
  December 31, 1996                                 27,431

Preferred stock - $.01 par value; 
  40,000 shares authorized,
  340 shares issued and outstanding at 
  December 31, 1996                                      -

Common stock - $.01 par value; 45,000,000 
  shares authorized; shares issued and 
  outstanding - 23,445,868 at 
  December 31, 1996 and 19,247,611 at 
  March 31, 1996                                       234

Additional paid-in capital                          88,574

Accumulated deficit                                (61,067)
                                                   --------
                                                $   76,962
                                                 ==========

See accompanying notes to the consolidated financial statements.
                                

SCHEDULE I - CONDENSED FINANCIAL INFORMATION of REGRISTRANT (Continued)

Consolidated Statement of Cash Flows 
($ in thousands)

                                           For the Nine Months
                                                  Ended
                                            December 31, 1996
                                           -------------------   
Cash flows from operating activities:
         Net loss                              $  (5,174)
         Adjustments to reconcile net 
           loss to cash used for 
           operating activities:
             Depreciation and amortization         1,388
             Interest capitalized to debt            481
             Changes in operating assets 
               and liabilities:
             Decrease in accounts receivable         411
             Decrease in inventories                 259
             Increase in due from subsidiary        (923)
             Increase in prepaid expenses and other (317)
             Decrease in accounts payable           (441)
             Increase in accrued liabilities         219
             Increase in deferred revenue            375
                                                ---------  
            Net cash used for operating 
              activities                          (3,722)
                                                ---------
Cash flows from investing activities:
         Additions to property, plant 
          and equipment                              (27)
         Land purchase and development              (490)
         Water transfer and storage projects        (187)
         Acquisition of Sun World                (36,587)
                                                --------
            Net cash used for investing 
              activities                         (37,291)
                                                --------
Cash flows from financing activities:
         Net proceeds from issuance of stock      37,761
         Proceeds from short-term debt               347
         Principal payments on short-term debt       (17)
         Dividends paid on conversion of 
           preferred stock                           (99)
                                                --------  
            Net cash provided by 
              financing activities                37,992

Net decrease in cash and cash equivalents         (3,021)        

Cash and cash equivalents, beginning of period     5,153
                                                -------- 
Cash and cash equivalents, end of period       $   2,132
                                               =========

See accompanying notes to the consolidated financial statements.


SCHEDULE I - CONDENSED FINANCIAL INFORMATION of REGISTRANT (Continued)

Consolidated Statement of Operations
(In thousands except per share data)

                                       For the Nine Months
                                              Ended
                                        December 31, 1996
                                        ----------------- 
Revenues                                       $  1,278
                                               --------   
Costs and expenses:
   Cost of sales                                  1,329
   Resource development                           1,133     
   Landfill prevention activities                   394
   General and administrative                     2,073
   Depreciation                                     598     
   Amortization                                     175     
                                               --------
   Total costs and expenses                       5,702
                                               --------
Operating loss                                   (4,424)    
Interest expense, net                             1,391
                                               --------
Net loss before income taxes                     (5,815)    

Income tax benefit                                  641
                                               --------
Net Loss                                         (5,174)

Less: Preferred stock dividends                    (674)
                                       
      Imputed dividend on preferred stock        (2,451)
                                               ---------     

Net loss applicable to common stock           $  (8,299)
                                              =========
Net loss per common share                     $    (.41)
                                              =========
Weighted average shares outstanding              20,500
                                              =========
                                
See accompanying notes to the consolidated financial statements.


SCHEDULE II - VALUATION & QUALIFYING ACCOUNTS

For the nine ended December 31, 1996 and the years ended 
 March 31, 1996 and 1995 
($ in thousands)

                                                  Additions
                            Balance   Charge   -----------------
                              at        to      Charge            Balance
                          Beginning    Costs      to                at
                              of        and      Other    Deduc-   End of
                           Period     Expenses  Accounts  tions    Period
                         -----------  --------  --------  -----   --------
Nine months ended             
  December 31, 1996

   Allowance for 
    doubtful accounts        $   -0-   $  107   $  373   $  -0-   $   480

   Amortization of excess
    of purchase price over 
    net assets acquired        1,851      175      -0-      -0-     2,026
                            --------   ------   ------    ------   ------
                            $  1,851   $  282   $  373   $  -0-   $ 2,506
                            ========   ======   ======   ======   =======
Fiscal year ended
  March 31, 1996

  Allowance for 
   doubtful accounts       $     -0-   $  -0-   $  -0-   $  -0-   $   -0-

  Amortization of excess
   of purchase price over
   net assets acquired        1,617       234      -0-      -0-     1,851
                           --------    -------  ------    ------   ------
                           $  1,617   $   234   $  -0-    $ -0-   $ 1,851
                           ========   =======   ======    ======  =======

Fiscal year ended
  March 31, 1995
 
  Allowance for 
   doubtful accounts      $    -0-   $   -0-   $   -0-   $  -0-   $   -0-

  Amortization of excess
   of purchase price over 
   net assets acquired       1,383       234       -0-       -0-     1,617 
                          --------   -------   -------   -------   -------
                          $  1,383   $   234   $   -0-   $   -0-   $ 1,617 


                                                       EXHIBIT 5.1
                                                      -----------
                                
                           May 7, 1997
                                
                                
Cadiz Land Company, Inc.
10535 Foothill Blvd., Suite 150
Rancho Cucamonga, CA 91730

Re:  Registration Statement No. 333-19109 on Form S-1 (the "Registration 
     Statement")

Ladies and Gentlemen:

    Our opinion has been requested in connection with the
Registration Statement filed by Cadiz Land Company, Inc., a
Delaware corporation (the "Company"), with the Securities and
Exchange Commission relating to the offer and sale by certain
security holders of the Company named therein (the "Selling
Security Holders") of a total of 8,777,368 shares (the "Shares") of
Common Stock of the Company, consisting of 677,902 Placement
Shares, 7,368,249 Conversion Shares, 366,217 Dividend Shares,
50,000 Option Shares and 315,000 Warrant Shares, and 315,000 
Warrants (as such terms are defined in the Registration Statement).

    We have examined such corporate records and other documents and
have made such examinations of law as we have deemed relevant. 
Based on and subject to the above, it is our opinion that the
Placement Shares, the Conversion Shares, the Dividend Shares, 
and the Options and the Warrants are duly authorized, legally 
issued, fully paid and non-assessable, and that the Option Shares
and the Warrant Shares when issued as contemplated under the terms 
of the agreements and instruments governing their issuance, will 
be duly authorized, legally issued, fully paid and non-assessable.

    We hereby consent to the use of this opinion as an Exhibit to the
Registration Statement.  This opinion supersedes and replaces our
previous opinion dated April 29, 1997.

    

Very truly yours,


/S/  Miller & Holguin
- -----------------------------
    MILLER & HOLGUIN




                                
                                                   EXHIBIT 23.1
                                                   -------------
               CONSENT OF INDEPENDENT ACCOUNTANTS
                                
                                   
We hereby consent to the use in the Prospectus constituting part of this 
Registration Statement on Form S-1 (No. 333-19109) of our report dated 
March 7, 1997, except for Note 7, which is as of March 31, 1997, relating
to the financial statements of Cadiz Land Company, Inc., which appears in 
such Prospectus.  We also consent to the application of such report to
the Financial Statement Schedules for the nine months ended December 31, 1996
and the two years ended March 31, 1996 listed under Item 16(b) of this 
Registration Statement when such schedules are read in conjunction with the
financial statements referred to in our report.  The audits referred to in
such report also included these schedules.  We also consent to the use of
our report dated November 22, 1996, relating to the financial statements of
Sun World International, Inc., which appears in such Prospectus.  We also
consent to the references to us under the headings "Experts" and "Selected
Financial Data" in such Prospectus.  However, it should be noted that Price
Waterhouse LLP has not prepared or certified such "Selected Financial Data."


/s/ Price Waterhouse LLP
- -----------------------
PRICE WATERHOUSE LLP

Los Angeles, California
May 6, 1997
    


                                
                                                   EXHIBIT 23.2
                                                     ------------     
                INDEPENDENT AUDITORS' CONSENT
                                
                                   
We consent to the use in this Amendment No. 2 to Registration 
Statement No. 333-19109 of Cadiz Land Company, Inc. of our report
dated September 20, 1996 (which expresses an unqualified opinion 
and includes an explanatory paragraph referring to Sun World's 
bankruptcy and reorganization) with respect to the consolidated 
financial statements of Sun World International, Inc. for the years 
ended December 31, 1995 and 1994, appearing in the Prospectus, which 
is a part of this Registration Statement, and to the reference to
us under the heading "Experts" in such Prospectus.




/S/ DELOITTE & TOUCHE LLP


Fresno, California
May 6, 1997
    




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