PENN OCTANE CORP
10-K, 1998-11-13
PETROLEUM & PETROLEUM PRODUCTS (NO BULK STATIONS)
Previous: COVENTRY INDUSTRIES CORP, 10-Q, 1998-11-13
Next: EXCHANGE NATIONAL BANCSHARES INC, 10-Q, 1998-11-13





                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549



                                    FORM 10-K

                        FOR ANNUAL AND TRANSITION REPORTS
                     PURSUANT TO SECTIONS 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

[X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
        ACT  OF  1934

        For  the  fiscal  year  ended  July  31,  1998

                                       OR

[ ]     TRANSITION  REPORT  PURSUANT  TO  SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE  ACT  OF  1934

     For the transition period from ___________________ to _____________________


                       Commission file number:  000-24394

                             PENN OCTANE CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)


              DELAWARE                                    52-1790357
    (State  or  Other  Jurisdiction                    (I.R.S. Employer
    of Incorporation or Organization)                 Identification No.)

  900 VETERANS BOULEVARD, SUITE 240, REDWOOD CITY, CALIFORNIA          94063
     (Address of Principal Executive Offices)                        (Zip Code)

Registrant's  Telephone  Number,  Including  Area  Code:    (650) 368-1501

Securities  registered  pursuant  to  Section  12(b)  of  the  Act:  NONE

Securities  registered  pursuant to Section 12(g) of the Act:  COMMON STOCK, PAR
VALUE  $.01

     Indicate  by  check  mark whether the registrant: (1) has filed all reports
required  to  be  filed by Section 13 or 15(d) of the Securities Exchange Act of
1934  during  the  preceding  12  months  (or  for  such shorter period that the
registrant  was required to file such reports), and (2) has been subject to such
filing  requirements  for  the  past  90  days.      Yes   X    No
                                                          ---       ---

     Indicate  by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best  of  registrant's  knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form  10-K  or  any  amendment  to  this  Form  10-K.

<PAGE>
     The  aggregate  market  value of the voting stock held by non-affiliates of
the  Registrant  as  of October 30, 1998 was $8,491,992.  The last reported sale
price of the Registrant's Common Stock as reported on the Nasdaq SmallCap Market
on  October  30,  1998  was  $1.44  per  share.

     The number of shares of Common Stock, par value $.01 per share, outstanding
on  October  30,  1998  was  9,952,673.

<TABLE>
<CAPTION>
                            DOCUMENTS INCORPORATED BY REFERENCE

                                           None

                                     TABLE OF CONTENTS

          ITEM                                                                    PAGE NO.
          ----                                                                    --------
<S>       <C>   <C>                                                               <C>
Part I      1.  Business                                                                 3

            2.  Properties                                                              10

            3.  Legal Proceedings                                                       11

            4.  Submission of Matters to a Vote of Security Holders                     12

Part II     5.  Market for Registrant's Common Equity and Related
                Stockholder Matters                                                     13

            6.  Selected Financial Data                                                 14

            7.  Management's Discussion and Analysis of Financial Condition
                and Results of Operations                                               15

           7A.  Quantitative and Qualitative Disclosures About Market Risks             22

            8.  Financial Statements and Supplementary Data                             23

            9.  Changes in and Disagreements with Accountants on Accounting
                and Financial Disclosure                                                58

Part III   10.  Directors and Executive Officers of the Registrant                      59

           11.  Executive Compensation                                                  61

           12.  Security Ownership of Certain Beneficial Owners and Management          63

           13.  Certain Relationships and Related Transactions                          64

Part IV    14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K        64
</TABLE>

                                        2
<PAGE>
                                     PART I

     This  report  contains  "forward-looking  statements" within the meaning of
Section  27A  of the Securities Act of 1933, as amended, (the "Securities Act"),
and may include the words "believes," "will enable," "will depend," and "intends
to" or similar expressions as well as other statements of expectations, beliefs,
future  strategies  and  comments  concerning  matters  which are not historical
facts.  These  forward-looking statements are subject to risks and uncertainties
which  could  cause  actual results to differ materially from those expressed or
implied  by  the  statements.

ITEM  1.     BUSINESS.

INTRODUCTION

     Penn Octane  Corporation (the  "Company"),  formerly known as International
Energy Development  Corporation  ("International  Energy"),  was incorporated in
Delaware in August 1992. Historically,  the Company has been principally engaged
in the purchase, transportation and sale of liquefied petroleum gas ("LPG") and,
since 1997,  the provision of equipment and services to the  compressed  natural
gas ("CNG")  industry.  The  Company  owns and  operates a terminal  facility in
Brownsville,  Texas (the  "Brownsville  Terminal  Facility") and has a long-term
lease agreement for  approximately 132 miles of pipeline from certain gas plants
in Texas to the  Brownsville  Terminal  Facility (the  "Pipeline").  The Company
sells  its LPG  primarily  to  P.M.I.  Trading  Limited  ("PMI"),  which  is the
exclusive  importer of LPG into Mexico and a subsidiary of Petroleos  Mexicanos,
the state-owned Mexican oil company ("PEMEX"), for distribution in the northeast
region of Mexico. The Company's CNG capabilities have historically  included the
design,  packaging,  construction,  operation  and  maintenance  of CNG  fueling
stations.  Since early 1998, the Company's CNG activities have been  principally
focused on the  construction  and operation of a CNG vehicle and fueling station
infrastructure in Mexico City, Mexico (the "Mexico City Project").

     Due  to  the  current financial condition of the Company and the additional
capital  required  to  pursue CNG operations in Mexico, the Company is currently
reassessing its CNG business strategy including the possible disposition of some
or  all  of  the Company's CNG assets.  As of the date of this Report, the Board
has  not definitively determined whether to continue or dispose of the Company's
CNG  business.

     On  October  21,  1993,  International  Energy purchased 100% of the common
stock  of  Penn  Octane  Corporation,  a  Texas corporation (the "Company"), and
merged  the Company into International Energy as a division.  As a result of the
merger  of  the Company with and into the Company, the Company assumed the lease
agreement  between  the  Company  and Seadrift Pipeline Corporation ("Seadrift")
relating  to  the Pipeline which connects Exxon Company, U.S.A.'s ("Exxon") King
Ranch Gas Plant in Kleberg County, Texas and Duke Energy's LaGloria Gas Plant in
Jim  Wells  County,  Texas,  to the Company's Brownsville Terminal Facility.  In
January  1995,  the Board of Directors approved the change of the Company's name
to  Penn  Octane  Corporation.

     The Company commenced commercial operations for the purchase, transport and
sale  of  LPG  in  July  1994 upon completion of construction of the Brownsville
Terminal  Facility.  The  primary  market for the Company's LPG is the northeast
region  of  Mexico,  which  includes  the  states  of  Coahuila,  Nuevo Leon and
Tamaulipas.  The  Company  believes it has a competitive advantage in the supply
of  LPG  for  the  northeast  region  of  Mexico  as  a result of the geographic
proximity of its Brownsville Terminal Facility to consumers of LPG in such major
Mexican  cities  as Matamoros, Reynosa and Monterrey.  Since 1994, the Company's
primary  customer  for LPG has been PMI.  Sales of LPG to PMI accounted for 96%,
95%  and 95% of the Company's total revenues for the fiscal years ended July 31,
1996,  1997  and  1998,  respectively.

     In  March 1997, the Company, through its wholly-owned subsidiary PennWilson
CNG,  Inc.,  a  Delaware  corporation  ("PennWilson"),  acquired certain assets,
including  inventory,  equipment  and  intangibles,  from  Wilson  Technologies
Incorporated  ("WTI"),  a  company formerly engaged in the design, construction,
installation  and  maintenance of turnkey CNG fueling stations, hired certain of
WTI's  former  employees and commenced operations for the provision of equipment
and services used in the CNG industry.  See note D to the Consolidated Financial
Statements.

     In  October  1997, the Company formed Penn CNG Holdings, Inc. (Holdings), a
Delaware  corporation and a wholly-owned subsidiary, to act as a holding company
for  the Company's future Mexico CNG-related operations, including the ownership
and  operation  of CNG fueling stations, sales of CNG-powered vehicles and other
CNG-related  business.  In  February  1998, the Company formed PennWill, S.A. de
C.V.,  Camiones  Ecologicos,  S.A.  de C.V., Grupo Ecologico Industrial, S.A. de
C.V., Estacion Ambiental, S.A. de C.V., Estacion Ambiental II, S.A. de C.V., and
Serinc,  S.A. de C.V. (collectively Estacion), all Mexican corporations, for the
Company's future  Mexico CNG-related operations.  As of the date of this Report,
none of these entities has had any operations.

                                        3
<PAGE>
     The  Company's  principal  executive  offices  are  located at 900 Veterans
Boulevard,  Suite  240, Redwood City, California 94063, and its telephone number
is  (415)  368-1501.  The  offices  of  PennWilson are located at 12631 Imperial
Highway,  Bldg.  A,  Suite  120,  Santa  Fe  Springs,  California 90670, and its
telephone  number  is  (562)  929-1984.

LIQUEFIED  PETROLEUM  GAS

     OVERVIEW.  Since  July  1994,  the primary business of the Company has been
the  purchase,  transportation and sale of LPG.  LPG is a mixture of propane and
butane principally used for residential and commercial heating and cooking.  LPG
is  also  widely  used  as  a  motor  fuel.

     Mexico  is the largest market for LPG in the world.  LPG is the most widely
used  domestic  fuel  in  Mexico  and  is  the primary energy source for Mexican
households  using such domestic fuels.  In 1997, domestic sales of LPG in Mexico
averaged  approximately  11.7  million gallons per day, an increase of 6.0% over
sales for 1996, of which approximately 2.3 million gallons per day were imported
from  the  United  States.  The  majority of Mexico's domestic LPG production is
located  in  the southeastern region of Mexico, while consumption is heaviest in
central,  northern  and  Pacific  coast  regions.

     The  Company has been able to successfully compete with other LPG suppliers
in  the  provision of LPG to customers in northeast Mexico primarily as a result
of  the  Pipeline  and  the  geographic  proximity  of  its Brownsville Terminal
Facility  to  consumers  of  LPG  in such major cities as Matamoros, Reynosa and
Monterrey,  Mexico.  Prior  to  the commencement of operations by the Company at
its  Brownsville Terminal Facility in 1994, LPG exports to northeast Mexico from
the United States had been transported by truck and rail primarily through Eagle
Pass,  Texas  which  is  approximately  240 miles northwest of Brownsville.  The
Company's  Brownsville Terminal Facility provides significantly reduced trucking
distances  from  Ciudad  Madero  and  Piedras  Negras,  the principal LPG supply
centers  (other  than  Brownsville)  used  by  PMI, to points of distribution in
northeast  Mexico.  The Company's Brownsville Terminal Facility is approximately
331  miles  closer to Matamoros than either Ciudad Madero or Piedras Negras, and
approximately  57  miles  closer  to  Monterrey  than  Piedras  Negras.

     THE  BROWNSVILLE  TERMINAL  FACILITY.  The Company's  Brownsville  Terminal
Facility  occupies  approximately  31  acres  of land  located  adjacent  to the
Brownsville Ship Channel, a major deep-water port serving  northeastern  Mexico,
including the city of Monterrey,  and  southeastern  Texas.  Total rated storage
capacity of the Brownsville  Terminal Facility is approximately  675,000 gallons
of LPG. The  Brownsville  Terminal  Facility  includes eleven storage and mixing
tanks, four mixed product truck loading racks, one specification product propane
loading rack and two racks  capable of  receiving  LPG  delivered by truck.  The
truck  loading  racks are  linked to a  computer-controlled  loading  and remote
accounting  system.  The Brownsville  Terminal Facility also contains a railroad
spur not yet in service.

     The  Company  leases the land on which the Brownsville Terminal Facility is
located  from the Brownsville Navigation District (the "District") under a lease
agreement  (the  "Brownsville  Lease")  that  expires  on October 15, 2003.  The
Brownsville  Lease  contains  a  pipeline easement to the Brownsville Navigation
District  oil  dock.

     The  Company  anticipates  renewing  the  Brownsville  Lease  prior  to its
expiration for the same term as the Pipeline Lease Amendment (as defined below).
The Brownsville Lease provides, among other things, that if the Company complies
with  all  the  conditions and covenants of the Brownsville Lease, the leasehold
improvements  made  to the Brownsville Terminal Facilities by the Company may be
removed  from  the  premises  or  otherwise  disposed  of  by the Company at the
termination  of  the Brownsville Lease.  In the event of a breach by the Company
of any of the conditions or covenants of the Brownsville Lease, all improvements
owned  by the Company and placed on the premises shall be considered part of the
real  estate  and  shall  become  the  property  of  the  District.

                                        4
<PAGE>
     THE  PIPELINE.  The  Company  has  a lease agreement (the "Pipeline Lease")
with  Seadrift, a subsidiary of Union Carbide Corporation ("Union Carbide"), for
approximately  132 miles of pipeline which connects Exxon's King Ranch Gas Plant
in Kleberg County, Texas and Duke Energy Corporation's LaGloria Gas Plant in Jim
Wells  County,  Texas,  to  the  Company's  Brownsville  Terminal  Facility.  As
provided  for  in  the  Pipeline  Lease,  the  Company  has the right to use the
Pipeline  solely for the transportation of LPG belonging only to the Company and
not  to  any  third  party.

     The Pipeline  Lease  currently  expires on March 31,  2013,  pursuant to an
amendment  entered  into  between  the Company  and  Seadrift  on May 21,  1997,
effective on April 1, 1998 (the "Pipeline Lease Amendment").  The Pipeline Lease
Amendment  provides,  among other  things,  for  additional  storage  access and
inter-connection with another pipeline controlled by Seadrift, thereby providing
greater  access  to and  from  the  Pipeline.  Pursuant  to the  Pipeline  Lease
Amendment,  the  Company's  fixed  annual  fee  associated  with  the use of the
Pipeline was increased by $350,000.  In addition,  the Pipeline Lease  Amendment
also provides for variable rental  increases based on monthly volumes  purchased
and flowing into the  Pipeline.  As of July 31,  1998,  Seadrift had yet to make
certain  improvements  which the Company believes were the basis of the increase
in rent required  under the Pipeline  Lease  Amendment  ("Basic  Improvements").
Accordingly,  Seadrift has continued to invoice the Company, and the Company has
continued to make lease  payments to Seadrift as  prescribed  under the Pipeline
Lease.  The  Company  further  believes  that  the  term of the  Pipeline  Lease
Amendment  shall  commence  upon the  completion of the Basic  Improvements  and
terminate  fifteen years  thereafter.  The Company believes the extension of the
Pipeline Lease gives the Company increased  flexibility in negotiating sales and
supply agreements with its customers and suppliers. The Company has not made all
payments required by the lease agreements.  Approximately  $45,000 is owed under
the Pipeline Lease for  reimbursement  for repairs to the pipeline made prior to
the  commencement  of the lease.  The August 1998  through  October 1998 monthly
Pipeline Lease payments are outstanding.

     Present  Pipeline  capacity  is approximately 265 million gallons per year.
In fiscal year 1998, the Company transported 88.5 million gallons of LPG through
the  Pipeline.  The  Company  can  increase  the Pipeline's capacity through the
installation  of  additional  pumping  equipment.

     DISTRIBUTION.  Historically,  all of the LPG  from  the  Pipeline  has been
delivered to the Company's  customers at the Brownsville  Terminal  Facility and
then  transported  by truck to the U.S. Rio Grande Valley and  northeast  Mexico
either by the  customers  or by the  Company  on behalf  of the  customers.  The
Company is currently  considering  constructing  extensions to the Pipeline from
the Brownsville  Terminal  Facility to the Brownsville  Navigation  District oil
dock and to the railroad  spur  located at the  Brownsville  Terminal  Facility,
which would enable the Company to transport  LPG by  ocean-going  vessels and by
railcar to customers in Mexico,  the United States or elsewhere.  The Company is
also exploring the possibility of constructing a terminal facility in Matamoros,
Mexico and a pipeline to connect such a terminal  facility with the  Brownsville
Terminal  Facility to enable the Company to transport  LPG by pipeline  directly
into  northeast  Mexico  for  subsequent  sale  and  distribution.  The  Company
currently  would be unable  to fund any such  construction  without  third-party
equity financing

     On  July  2,  1998,  the  Comision Regulador De Energia (the Mexican Energy
Regulatory Commission) unanimously voted to issue Penn Octane de Mexico, S.A. de
C.V.  ("PennMex")  a  permit  to  transport  LPG for the route between El Sabino
(North  Rio  Bravo)  and  the  City  of  Matamoros, State of Tamaulipas, Mexico.
Pursuant  to  an  option, the Company has the right to acquire for a nominal sum
ownership  of  PennMex, a Mexican company which has had minimal operations since
its  inception and is owned 90% by Jorge R. Bracamontes, an officer and director
of  the  Company, to pursue opportunities in Mexico other than CNG.  The Company
is  currently  awaiting the United States Presidential permit, which would allow
the  Company  to  transport  LPG from the route between the Brownsville Terminal
Facility  and  El  Sabino.  Upon receipt of this permit and adequate third-party
or equity financing, the Company plans  to  construct  a pipeline connecting the
Brownsville Terminal Facility to Matamoros, Mexico.

     The  Company  owns  14  trailers,  which  are approved for the transport of
petrochemicals  over  U.S. roadways.  These trailers have been used to transport
LPG  on  behalf  of  PMI  from  the  Brownsville  Terminal Facility to points of
distribution  in  northeast  Mexico.

     In  November  1997,  the Company entered into a lease arrangement with Auto
Tanques Nieto ("Nieto") to lease the Company's trailers to be used in connection
with  transporting  LPG  from  the  Brownsville  Terminal  Facility to points of
distribution  in  Mexico.  Nieto  is  one  of  Mexico's  largest  transportation
companies and provides transportation services to PMI for the LPG purchased from
the  Company.

                                        5
<PAGE>
     LPG  SALES  AGREEMENT.  Since July of 1994, the Company has been a supplier
of  LPG  to  PMI, which, under current Mexican law, has exclusive responsibility
for  importing  LPG  into  Mexico.  PMI  is the Company's largest customer, with
sales  of  LPG  to  PMI  accounting  for 96%, 95% and 95% of the Company's total
revenues  for the fiscal years ended July 31, 1996, 1997 and 1998, respectively.
The  Company  and  PMI  have  entered  into  a  sales  agreement (the "PMI Sales
Agreement")  for  the  period  from  October 1, 1998 through September 30, 1999,
under  which  PMI has committed to purchase from the Company a minimum volume of
LPG  each month, mixed to PMI's specifications, subject to seasonal variability,
with a total committed minimum annual volume of 69.0 million gallons, similar to
minimum  volume  requirements  under  the  previous  sales  agreement  with  PMI
effective  during  the  period  from October 1, 1997 through September 30, 1998.
Under  the  PMI  sales  agreement during the period from October 1, 1997 through
September  30,  1998,  actual  volume sold was approximately 94 million gallons,
approximately  36%  over  the  committed  minimum  requirements.

     DEREGULATION  OF  THE LPG MARKET IN MEXICO.  The Mexican petroleum industry
is  governed by the Ley Reglarmentaria del Art culo 27 Constitutional en el Ramo
del  Petr  leo  (the  Regulatory Law to Article 27 of the Constitution of Mexico
concerning  Petroleum Affairs (the "Regulatory Law")), and Ley Org nica del Petr
leos Mexicanos y Organismos Subsidiarios (the Organic Law of Petr leos Mexicanos
and  Subsidiary  Entities  (the  "Organic Law")).  Under Mexican law and related
regulations,  PEMEX  is  entrusted  with  the central planning and the strategic
management  of  Mexico's  petroleum  industry,  including importation, sales and
transportation  of  LPG.  In  carrying out this role, PEMEX controls pricing and
distribution  of  various  petrochemical  products,  including  LPG.

     Beginning  in  1995,  as  part  of  a  national  privatization program, the
Regulatory  Law  was  amended to permit private entities to transport, store and
distribute  natural gas with the approval of the Ministry of Energy.  As part of
this  national  privatization  program,  the  Mexican  Government is expected to
completely deregulate the LPG market.  Upon the completion of such deregulation,
the  Company  expects  to be able to import LPG into Mexico for sale directly to
independent distributors.  Pursuant to the PMI Sales Agreement upon deregulation
by  the Mexican government of the LPG market, the Company will have the right to
renegotiate  the  PMI  Sales  Agreement.  Depending  on  the outcome of any such
renegotiation,  the  Company expects to either (i) enter into contracts directly
with  LPG distributors located in the northeast region of Mexico, or (ii) modify
the  terms  of  the  PMI  Sales  Agreement  to  account  for the effects of such
deregulation.

     LPG SUPPLY.  Historically,  the Company has purchased LPG from Exxon, mixed
to PMI's  specifications,  at variable posted prices below those provided for in
the PMI sales agreement  thereby  providing the Company with a fixed margin over
the cost of LPG. From June 1995 to July 1996, and from November 1, 1996 to early
November  1997,  PMI purchased LPG from Exxon on the Company's  behalf under the
terms of the Company's supply agreement with Exxon. PMI invoiced the Company for
the LPG at the price paid to Exxon and title to the LPG passed to the Company as
the LPG entered the  Pipeline.  In November  1997,  the Company  obtained a $6.0
million credit  facility (the "RZB Credit  Facility")  with RZB Finance,  L.L.C.
("RZB Finance") which was increased to $7.0 million in April 1998, and which can
be terminated at any time by RZB. As a result of the RZB Credit Facility, PMI no
longer  provides  any  financing  on behalf of the  Company.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources - Credit  Arrangements." Since October 1998, the
Company and Exxon have entered into monthly supply agreements  pursuant to which
Exxon  agreed to provide  minimum  volumes  of LPG to the  Company  under  terms
similar to the PMI Sales  Agreement.  The  Company  believes it has access to an
adequate  supply of LPG to satisfy the  requirements  of PMI under the PMI Sales
Agreement.  The LPG  purchased  from Exxon is  delivered  to the  Company at the
opening of the Pipeline in Kleberg County,  Texas, and then transported  through
the Pipeline to the Brownsville Terminal Facility.

     The  Company  is  also able to purchase LPG from suppliers other than Exxon
for  distribution  through  the  Pipeline.  In  determining  whether  any  other
suppliers  will  be  utilized,  the  Company will consider the applicable prices
charged as well as any additional fees that may be required to be paid under the
Pipeline  Lease  Amendment.

COMPRESSED  NATURAL  GAS

     OVERVIEW.  Extracted  from  underground reservoirs, natural gas is a fossil
fuel  composed  primarily of methane, hydrocarbons and inert gases.  Natural gas
is  widely  available  and  in  abundant  supply.  North  American  supplies are
reported  to  be  sufficient to meet an estimated 150 years of demand at current
usage  rates.  CNG  is measured by volume in cubic feet and sold by mass, energy
units  or gasoline liter or gallon equivalents.  CNG requires no refining and is
normally  distributed to fueling stations via natural gas pipelines that operate
at  a  pressure of approximately 250 to 1,000 pounds per square inch (psi).  For
use  in  vehicles,  the gas is pressurized from 3,000 to 3,600 psi and stored in
the  vehicle's  gas  storage  tanks.

                                        6
<PAGE>
     In  the  United  States,  federal  and  state  legislation  have  tightened
pollution  control measures to meet federal air quality standards and encouraged
the  use  of  alternative  fuels.  Other  countries, including Mexico, have also
enacted  legislation  promoting  the  use  of  alternative  fuels,  such as CNG.

     COMPANY  CNG PRODUCTS AND SERVICES.  In March 1997, the Company entered the
business for the design, construction, installation and maintenance of equipment
for  CNG  fueling  stations  after  purchasing  certain  assets from, and hiring
personnel  formerly  employed  by  WTI,  a  company  previously  engaged in such
operations.  See  note  D  to  Consolidated  Financial  Statements.  Equipment
comprising a CNG fueling station typically consists of a compressor skid package
(engine,  compressor  and cooler), dispensing equipment, storage bottles and gas
dryers.

     Prior to July 31,  1998,  the Company was  awarded  two  contracts  for the
design,  construction and installation of equipment for CNG fueling stations for
A.E.  Schmidt  Environmental  in  connection  with CNG  fueling  stations  being
constructed  for the New York City Department of  Transportation  (NYDOT) (total
contract  amount  of  approximately  $1.5  million)  and the  County  Sanitation
Districts of Orange County, California (Orange County) (total contract amount of
approximately  $251,000).  On October 14, 1998, a complaint  was filed by Amwest
under Surety Insurance Company  ("Amwest")  naming as defendants,  among others,
PennWilson  and the Company  seeking  reimbursement  for payments made by Amwest
performance  and payment  bonds in response to claims for  services  provided by
suppliers, laborers and other materials and work to complete the NYDOT contract.
The Company is currently  considering  its legal options in relation to Amwest's
complaint and may pursue a  counterclaim.  In connection  with the Orange County
contract,  Orange  County had filed suit  against  the  Company  and the parties
subsequently  reached  a  settlement  agreement  (see  notes  G,  O and T to the
Company's Consolidated Financial Statements).

     The  Company  has not entered into any CNG contracts subsequent to July 31,
1998.

     CNG  OPERATIONS.  Since 1997, the Company has been engaged in the provision
of  equipment  and services to the CNG industry.  The Company's CNG capabilities
have  included  the  design,  packaging, construction, operation and maintenance
of CNG fueling  stations.

     Due to the current  financial  condition of the Company and the  additional
capital  required to pursue CNG  operations in Mexico,  the Company is currently
reassessing its CNG business strategy including the possible disposition of some
or all of the Company's CNG assets. As of the date of this Report, the Board has
not  definitely  determined  whether to continue or dispose of the Company's CNG
business.

COMPETITION

     LPG.  The  Company  competes  with  several  major oil and gas and trucking
companies  for  the  export  of  LPG from Texas to northeastern Mexico.  In many
cases  these  companies  own  or control their LPG supply and have significantly
greater  financial  and  human  resources  than  the  Company.

     The  Company competes in the supply of LPG on the basis of price.  As such,
LPG  providers  who  own  or  control  their  LPG  supply may have a competitive
advantage  over  the Company.  Pipelines generally provide a relatively low-cost
alternative  for  the  transportation  of petroleum product; however, at certain
times  of  the  year,  trucking companies may reduce their rates to levels lower
than  those  charged  by the Company.  The Company believes that such reductions
are  limited  in  both  duration and volumes and that on an annualized basis the
Pipeline  provides  a  transportation cost advantage over the Company's trucking
competitors.

     The  Company believes that its Pipeline and the location of the Brownsville
Terminal  Facility  leave  it  well  positioned  to successfully compete for LPG
supply  contracts  with PMI and upon deregulation of the Mexican LPG market with
local  distributors  in  northeast  Mexico.

                                        7
<PAGE>
     CNG. As  described  above,  due to the current  financial  condition of the
Company and the additional  capital required to pursue CNG operations in Mexico,
the Company is currently  reassessing its CNG business  strategy,  including the
possible  disposition of some or all of the Company's CNG assets.  In making its
determination of whether to continue or dispose of its CNG business, the Company
will carefully  consider,  in addition to its current financial  condition,  its
competition  in the  CNG  business  as  well  as the  potential  success  of CNG
operations in Mexico.

     Several  companies  offer  products and services that compete directly with
the  Company's  provision  of  CNG equipment and services, including the design,
packaging,  construction  and maintenance of equipment for CNG fueling stations.
If the market for CNG-fueled vehicles develops as anticipated by the Company, it
is  likely that new competitors will enter the market.  The Company competes for
the  provision  of equipment and services to the CNG industry principally on the
basis  of price and product performance.  Many of the Company's competitors have
significantly  greater  financial, technical and marketing resources and greater
name  recognition  than the Company.  There can be no assurance that the Company
will  compete  successfully  with  its  existing  competitors  or  with  any new
competitors.

     In  order  to  meet  the  emissions standards that have been established by
United  States  and  Mexican  federal  and  state mandates over the past several
years,  several alternative fuels in addition to CNG are being used or have been
proposed  for use in alternative fuel vehicles.  These include electricity, LPG,
methanol,  ethanol,  hydrogen,  reformulated gasoline and liquefied natural gas.
Each  of these other fuels has comparative advantages and disadvantages over CNG
and  each  is  expected  to occupy part of the market for alternative fuels.  In
addition,  research is being conducted to develop a gasoline-powered engine that
would  compete  with  alternative  fuel  vehicles  in  emissions, the successful
development  of  which  could  impact  the size of the alternative fuels market.

ENVIRONMENTAL  AND  OTHER  REGULATIONS

     The  operations  of  the  Company are subject to certain federal, state and
local  laws  and  regulations relating to the protection of the environment, and
future  regulations  may  impose  additional requirements.  Although the Company
believes  that  its  operations  are in compliance with applicable environmental
laws and regulations, because the requirements imposed by environmental laws and
regulations  are  frequently  changed,  the  Company  is  unable to predict with
certainty  the  ultimate  cost  of  compliance with their requirements and their
effect  on  the  Company's  operations  and  business  prospects.

     The  Company's  Brownsville  Terminal  Facility  operations  are subject to
regulation  by  the  Texas  Railroad  Commission.  The Company believes it is in
compliance  with  all  applicable  regulations of the Texas Railroad Commission.

EMPLOYEES

     As  of  July  31,  1998,  the  Company  had  21 employees, including two in
finance,  eight  in  sales  and  administration,  three  in design, and eight in
production.  In addition, the  Company  occasionally  retains subcontractors and
consultants in connection with  its  operations.

     The  Company has not experienced any work stoppages and considers relations
with  its  employees  to  be  satisfactory.

                                        8
<PAGE>
ITEM  2.     PROPERTIES.

     As  of July 31, 1998, the Company owned or leased the following facilities:

<TABLE>
<CAPTION>
                                                                           APPROXIMATE         LEASED OR
LOCATION                                 TYPE OF FACILITY                      SIZE              OWNED
<S>                           <C>                                     <C>                     <C>
Brownsville, Texas            Pipeline and Storage Facility, On-site                31 acres  Leased(1)(2)
                              Administrative Offices

Brownsville, Texas            Brownsville Terminal Facility Building      19,200 square feet  Owned(1)(2)

Extending from Kleberg        Seadrift Pipeline                                    132 miles  Leased(2)(3)
County, Texas to Cameron
County, Texas

Santa Fe Springs, California  CNG Manufacturing Facilities and        17,347 square feet and  Leased(2)(4)
                              Administrative Offices                       4,000 square feet

Redwood City, California      Penn Octane Corporation Headquarters         1,559 square feet  Leased(2)(5)
<FN>
________________
(1)     The  Company's lease with respect to the Brownsville Terminal Facility expires on October 15, 2003

(2)     Pursuant  to  a $7.0 million credit facility, the Company has granted a mortgage security interest
and  assignment  in  any  and  all  of  the  Company's  real property, buildings, pipelines, fixtures, and
interests  therein,  including,  without  limitation,  the lease agreement with the Navigation District of
Cameron  County,  Texas,  and  the Pipeline Lease.  See "Management's Discussion and Analysis of Financial
Condition  and  Results  of  Operation  -  Liquidity  and  Capital  Resources  -  Credit  Arrangements."

(3)     The  Company's  lease  with  Seadrift  expires  on  March  31,  2013.

(4)     The  Company's  lease  with  respect  to  the  Santa  Fe  Springs,  California  facilities expired
December  31,  1997.  The Company utilized the facilities under a month to month arrangement under similar
terms and conditions through October 31, 1998.  Effective November 1, 1998, the Company entered into a new
lease  agreement  for  approximately  1,500  square  feet  of  Administrative Offices in Santa Fe Springs,
California.  The Company no longer maintains  CNG  manufacturing  facilities.

(5)     The  Company's lease with respect to its headquarters offices is in the name of Jerome B. Richter,
the  Company's  Chairman, President and Chief Executive Officer.  The lease expires on September 30, 1999.
</TABLE>

For information concerning the Company's operating lease commitments, see note O
to  the  Consolidated  Financial  Statements.

                                        9
<PAGE>
ITEM  3.     LEGAL  PROCEEDINGS.

     On August 24, 1994, the Company filed an Original  Petition and Application
for Injunctive  Relief against the  International  Bank of  Commerce-Brownsville
("IBC-Brownsville"),  a Texas  state  banking  association,  seeking  (i) either
enforcement of a credit facility  between the Company and  IBC-Brownsville  or a
release of the Company's property granted as collateral thereunder consisting of
significantly all of the Company's business and assets;  (ii) declaratory relief
with  respect  to the  credit  facility;  and  (iii) an award  for  damages  and
attorneys' fees. After completion of an arbitration proceeding,  on February 28,
1996, the 197th District Court in and for Cameron County, Texas entered judgment
(the   "Judgment")   confirming   the   arbitral   award  to  the   Company   by
IBC-Brownsville. IBC-Brownsville filed an appeal with the Texas Court of Appeals
on January 21, 1997 to appeal the  Judgment.  The Company  responded on February
14,  1997.  On September  18,  1997,  the appeal was heard by the Texas Court of
Appeals and on June 18, 1998,  the Texas Court of Appeals  issued its opinion in
the case, ruling essentially in favor of the Company.  IBC-Brownsville  sought a
rehearing  of the  case on  August  3,  1998.  The  Court  has not  ruled on the
IBC-Brownsville  request for  rehearing.  A decision is expected by December 31,
1998.  As of July 31, 1998,  the net amount of the award is  approximately  $3.4
million,  which is  comprised of the sum of (i) the  original  award,  including
attorney's fees, (ii) post-award  interest,  and (iii)  cancellation of the note
and  accrued  interest  payable  to  IBC-Brownsville  which is  included  in the
Consolidated Financial Statements, less attorneys' fees.

     On April 18, 1996, the Company  reached an agreement  (the "IBC  Settlement
Agreement")  to accept  $400,000  to settle a lawsuit it filed in  October  1995
against   International  Bank  of  Commerce-San   Antonio,  a  bank  related  to
IBC-Brownsville  ("IBC-San Antonio").  As part of the settlement agreement,  the
parties, including IBC-Brownsville and IBC-San Antonio, executed mutual releases
from future  claims  related to the  IBC-Brownsville  litigation.  Additionally,
IBC-San  Antonio  agreed to  indemnify  the  Company for any such claims made or
asserted.

     On June 26, 1996,  IBC-Brownsville  filed a suit against the Company  (Case
No.  96-06-3502) in the 357th Judicial District Court of Cameron County alleging
that the Company,  in filing the Judgment  against  IBC-Brownsville  in order to
clear   title  to  its   assets,   slandered   the   name  of   IBC-Brownsville.
IBC-Brownsville  contends that the Judgment against it prevented it from selling
certain  property.  IBC-Brownsville  has claimed  actual damages of $600,000 and
requested  punitive  damages of  $2,400,000.  On September  23, 1996,  the court
entered the Judgment on behalf of the Company,  and  indicated in a  preliminary
ruling that the Company was  privileged in filing the Judgment to clear title to
its assets.

     On  July  30,  1996, the Company filed suit in the District Court of Harris
County,  Texas  against  Jorge  V.  Duran,  former  Chairman of the Board of the
Company,  regarding alleged conversion and fraud by Mr. Duran during his time as
an  employee of the Company.  The Company has not yet quantified its damages and
is  seeking  a  declaration  that the termination of employment of Mr. Duran was
lawful  and  within  the rights of the Company based on Mr. Duran's status as an
at-will  employee  of  the  Company.  On  December  12,  1996, Mr. Duran filed a
counterclaim  in  the  District  Court  of  Harris  County,  Texas asserting the
following  claims:  breach  of  contract  against  the  Company and Mr. Richter;
wrongful  discharge  against  the  Company, Mr. Richter, and Mr. Mark Casaday, a
former  officer and director of the Company; defamation against the Company, Mr.
Richter,  Mr.  Mark  Casaday,  and  Mr. Jorge Bracamontes; and interference with
contract  against  Mr. Jorge Bracamontes.  On February 27, 1997, the two actions
were  consolidated  into  Case No. 96-37447, Penn Octane Corporation v. Jorge V.
Duran  in  the 164th District Court of Harris County, Texas and on September 30,
1998,  Mr. Duran filed a Fourth Amended Original Petition.  Mr. Duran is seeking
judgment  against  the  Company and Messrs. Richter, Casaday and Bracamontes for
damages  in  excess of $12.0 million, including prejudgment interest as provided
for  by  law,  and  attorneys'  fees  and such further relief to which he may be
justly  entitled.  The  Company intends to vigorously defend against Mr. Duran's
counterclaim.

     In  October 1996, the Company and Mr. Richter, without admitting or denying
the findings contained therein (other than as to jurisdiction), consented to the
issuance  of  an  order by the Securities and Exchange Commission (the "SEC") in
which  the  SEC  (i) made findings that the Company and Mr. Richter had violated
portions  of  Section 13 of the Securities Exchange Act of 1934, as amended (the
"Exchange  Act"), relating to the filing of periodic reports and the maintenance
of books and records, and certain related rules under the Exchange Act, and (ii)
ordered  respondents  to cease and desist from committing or causing any current
or  future  violation  of  such  section  and  rules.

     On  February  13,  1998,  County  Sanitation  Districts  of Orange  County,
California  (Orange County) filed a suit (Case No. 790409) in the Superior Court
of the State of California asserting the following claims: specific performance,
possession of personal  property and damages and breach of contract  against the
Company  and   PennWilson,   CNG,   Inc.;   fraud/misrepresentation,   negligent
misrepresentation   and   interference   with  contract   against  the  Company,
PennWilson,  CNG, Inc., Penn CNG Holdings, Inc., Michael Jadeski, an employee of
the Company and John Weber and James Antinone,  former employees of the Company.
Orange County was seeking  judgment against the Company and PennWilson CNG, Inc.
for  delivery  of the  equipment  under the  contract or the  contract  value of
$251,494, consequential damages, costs of suit, interest, incidental damages and
other  relief.  Orange  County was also  seeking  from all  defendants  general,
special,  exemplary and punitive damages and costs of suit and other relief.  On
April 23, 1998, the suit was settled  whereby the Company agreed to repay Orange
County $202,812 plus interest  thereon (10% per annum).  As of July 31, 1998 the
Company  had made all  payments  due  under the  settlement  and  Orange  County
subsequently released the Company from any further obligations.

                                       10
<PAGE>
     On  October 14, 1998, a complaint was filed by Amwest naming as defendants,
among others, PennWilson and the Company seeking reimbursement for payments made
by  Amwest  from  the  performance  and  payment bonds in response to claims for
services  provided  by  suppliers,  laborers  and  other  materials  and work to
complete  the  NYDOT  contract.  The  Company is currently considering its legal
options in relation to Amwest's complaint and may pursue a counterclaim.

     The  Company and its subsidiaries are also involved with other proceedings,
lawsuits  and  claims.  The  Company  is of the opinion that the liabilities, if
any,  ultimately resulting from such proceedings, lawsuits and claims should not
materially  affect  its  consolidated  financial  position.

     For  further  information  concerning the aforementioned legal proceedings,
see  note  O  to the Consolidated  Financial  Statements.

ITEM  4.     SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS.

     During  the  year  ended  July  31, 1998 the Company did not hold an annual
meeting  of  stockholders.  The  Company intends to hold its next annual meeting
during  the  year  ending  July  31,  1999.

                                       11
<PAGE>
                                     PART II

ITEM  5.     MARKET  FOR  REGISTRANT'S  COMMON  EQUITY  AND  RELATED STOCKHOLDER
             MATTERS.

     The  Company's  common  stock began trading in the over-the-counter ("OTC")
market  on  the Nasdaq SmallCap Market under the symbol "POCC" in December 1995.

     The  following table sets forth the reported high and low bid quotations of
the  common  stock  for  the  periods  indicated.  Such  quotations  reflect
inter-dealer  prices, without retail mark-ups, mark-downs or commissions and may
not  necessarily  represent  actual  transactions.

<TABLE>
<CAPTION>
                                   LOW     HIGH
                                  ------  ------
<S>                               <C>     <C>
FISCAL YEAR ENDED JULY 31, 1997:
First Quarter. . . . . . . . . .  $2.375  $4.625
Second Quarter . . . . . . . . .   1.750   4.000
Third Quarter. . . . . . . . . .   2.250   4.063
Fourth Quarter . . . . . . . . .   2.125   4.938

FISCAL YEAR ENDED JULY 31, 1998:
First Quarter. . . . . . . . . .  $4.750  $7.000
Second Quarter . . . . . . . . .   4.250   6.000
Third Quarter. . . . . . . . . .   3.750   5.750
Fourth Quarter . . . . . . . . .   3.625   5.750
</TABLE>

     On  October 30, 1998, the closing bid price of the common stock as reported
on  the  Nasdaq  SmallCap  Market was $1.44 per share.  On October 30, 1998, the
Company  had  9,952,673 shares of common stock outstanding and approximately 314
holders  of  record  of  the  common  stock.

     The  Company  has  not  paid  and  does  not intend to pay any dividends to
stockholders in the foreseeable future and intends to retain any future earnings
for  capital  expenditures  and  otherwise  to  fund  the  Company's operations.

     On  September  18, 1993, in a private placement, the Company issued 150,000
shares  of  its $.01 par value, 11% convertible, cumulative non-voting preferred
stock  at  a  purchase  price of $10.00 per share.  On June 10, 1994 the Company
declared a 2-for-1 stock split.  The preferred stock was convertible into voting
shares  of  common  stock  of  the Company at a conversion ratio of one share of
preferred  stock  for  3.333  shares of common stock. On September 10, 1997, the
Board of Directors of the Company approved the issuance of an additional 100,000
shares  of  common  stock  as  an  inducement  for the preferred stockholders to
convert the shares of preferred stock and release all rights with respect to the
preferred stock. In January 1998, all 270,000 shares of the preferred stock were
converted  into  an  aggregate of 999,910 shares of common stock of the Company.
The issuance of the additional 100,000 common shares was recorded as a preferred
stock  dividend  in  the  amount  of  $225,000  at  January  30,  1998.

                                       12
<PAGE>
ITEM  6.     SELECTED  FINANCIAL  DATA.

     The following selected consolidated financial data for each of the years in
the  five-year  period  ended  July  31,  1998,  have  been  derived  from  the
Consolidated  Financial  Statements  of  the  Company.  The data set forth below
should  be  read  in  conjunction  with "Management's Discussion and Analysis of
Financial  Condition  and  Results of Operations" and the Consolidated Financial
Statements  of  the  Company  and  related notes included elsewhere herein.  All
information  is  in  thousands,  except  per  share  data.

<TABLE>
<CAPTION>
                                              Year  Ended  July  31,
                                 --------------------------------------------------
                                   1994      1995      1996       1997       1998
                                 --------  --------  --------  ----------  --------
<S>                              <C>       <C>       <C>       <C>         <C>
Revenues. . . . . . . . . . . .  $ 475(1)  $14,787   $26,271   $30,367(2)  $32,266 
Loss from continuing operations   (1,234)   (2,047)     (724)     (2,923)   (3,744)
Loss per common share . . . . .     (.37)     (.47)     (.14)       (.48)     (.43)
Total assets. . . . . . . . . .    6,747     6,159     5,190       5,496     6,698 
Long-term obligations . . . . .    1,589        95     1,060       1,113        60 
<FN>
(1)   The  Company's  principal  operations commenced during the year ended July
      31,  1995.
(2)   Includes  the  operations  of  PennWilson for the period from February 12,
      1997  (date  of  incorporation)  through  July  31,  1997.
</TABLE>

                                       13
<PAGE>
ITEM  7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF FINANCIAL CONDITION AND
             RESULTS  OF  OPERATIONS

     The  following  discussion  of  the  Company's  results  of  operations and
liquidity  and  capital  resources  should  be  read  in  conjunction  with  the
Consolidated  Financial  Statements  of  the  Company  and related Notes thereto
appearing  elsewhere  herein.  References to specific years preceded by "fiscal"
(e.g.  fiscal  1998)  refer  to  the  Company's  fiscal year ended July 31.  The
results  of  operations of PennWilson, which began operations in March 1997 have
been  included  in  the Company's results of operations for fiscal 1997 and 1998
discussed  below.  To  date,  there  has been no significant activity associated
with  the  operations  of  Holdings  or  Estacion.

OVERVIEW

     The  Company  has  been principally engaged in the purchase, transportation
and  sale of LPG and, since 1997, the provision of equipment and services to the
CNG  industry.  Beginning  July  1994,  the  Company has bought and sold LPG for
distribution  into  northeast  Mexico  and  the  U.S.  Rio  Grande  Valley.

     Historically,  the  Company  has  derived substantially all of its revenues
from sales to PMI, its primary customer, of LPG purchased from Exxon.  In fiscal
1998,  the  Company derived approximately 95% of its revenues from sales of LPG,
of  which  sales  to  PMI  accounted  for  nearly  100%  of  total  LPG  sales.

     As  part  of  its  business  strategy,  in  March 1997 the Company acquired
certain assets and hired certain former employees from WTI, a company engaged in
the  engineering,  design  and construction of equipment for turnkey CNG fueling
stations.  In connection with this acquisition, the Company paid $394,000 and is
committed  to  pay up to $2.0 million in royalty payments based on future sales,
if  any.  The  acquisition  was  accounted for as a purchase and is reflected as
such  in  the  Company's consolidated financial statements beginning  in  fiscal
1997.

     The Company's CNG revenues were previously  derived from contracts  awarded
on a  fixed-price,  as-completed  basis.  Currently,  the  Company  is no longer
actively  pursuing  contracts  to  construct  CNG  equipment  for  sale to third
parties.  Due  to  the  current  financial  condition  of the  Company  and  the
additional  capital required to pursue CNG operations in Mexico,  the Company is
currently   reassessing  its  CNG  business  strategy   including  the  possible
disposition  of some or all of the Company's CNG assets.  As of the date of this
Report, the Board has not definitively determined whether to continue or dispose
of the Company's CNG business.

     The  Company  provides  products  and  services  through  a  combination of
fixed-margin and fixed-price contracts.  Under the Company's agreements with its
customers  and  suppliers,  the  buying  and  selling prices of LPG are based on
variable  posted  prices  that  provide  the Company with a fixed margin.  Costs
included  in costs of goods sold other than the purchase price of LPG may affect
actual  profits from sales, including costs relating to transportation, storage,
leases,  maintenance  and financing.  The Company generally attempts to purchase
in volumes commensurate with projected sales. However, mismatches in volumes and
prices  of  LPG  purchased  from  Exxon  and  resold  to  PMI  could  result  in
unanticipated  costs.

                                       14
<PAGE>
LPG  SALES

     The  following table shows the Company's volume sold in gallons and average
sales  price  of  LPG  for  fiscal  1996,  1997  and  1998.

<TABLE>
<CAPTION>
                         Fiscal Year Ended July 31,
                         --------------------------
                             1996   1997   1998
                             -----  -----  -----
Volume Sold
<S>                          <C>    <C>    <C>
  LPG (millions of gallons)   65.4   61.7   88.5

Average sales price

  LPG (per gallon). . . . .  $0.40  $0.48  $0.35
</TABLE>

RESULTS  OF  OPERATIONS

     YEAR  ENDED  JULY  31,  1998  COMPARED  WITH  JULY  31,  1997

     Revenues.  Revenues for fiscal 1998 were $32.3 million  compared with $30.4
million for fiscal 1997,  an increase of $1.9 million or 6.3%.  Of this increase
(i)  $877,257   related  to  the  Company's  LPG  business;   $9.3  million  was
attributable to increased volume of LPG sold in fiscal 1998, partially offset by
a decrease in average sales price for LPG in fiscal 1998 resulting in a decrease
in sales of $8.4 million;  and (ii) $801,580 was  attributable  to revenues from
sales of equipment for CNG fueling stations. The increase in volume of LPG sales
in fiscal  1998 was  partially  due to the lack of sales to PMI during the first
two months of fiscal 1997 due to the expiration of the Company's sales agreement
with PMI on July 31, 1996. Sales of LPG to PMI totaled $3.7 million (8.8 million
gallons) for the first two months of fiscal 1998.

     Cost  of  sales.  Cost  of sales for fiscal 1998 was $30.9 million compared
with  $29.7  million  for  fiscal 1997, an increase of $1.2 million or 4.0%.  Of
this  increase,  $1.4 million was attributable to costs associated with sales of
equipment  for  CNG fueling stations, partially offset by net reduction of costs
associated  with  the  Company's  LPG  business  of approximately $300,000 ($8.4
million  was  attributable  to  a  decrease  in  average  purchase price for LPG
purchased in fiscal 1998, offset by the increase in volume of LPG sold in fiscal
1998,  resulting  in  an  increase  in  cost  of  goods  sold  of $8.1 million).

     Selling,  general  and  administrative   expenses.   Selling,  general  and
administrative  expenses  were $4.5  million in fiscal 1998  compared  with $3.4
million in fiscal 1997, an increase of $1.1 million or 32.4%.  This increase was
primarily  attributable  to $589,364 of costs  associated with the operations of
the CNG business, litigation and other legal matters ($250,570), payroll related
costs  ($274,046)  registration  costs  ($150,000),  costs for  warrants  issued
($160,000), and reserve for interest receivable from the President and a related
party  ($223,000)  partially  offset by reductions  of $838,000 of  compensation
associated  with the  issuance of warrants to an employee  and a  consultant  in
fiscal 1997.

     Asset  Impairment  Loss.  In  accordance  with  the  Statement of Financial
Accounting  Standards  No.  121  (SFAS  121),  the  Company  recorded  an  asset
impairment  loss  related  to its CNG long-lived assets of $400,000 for the year
ended  July  31,  1998.

     Other income and expenses, net.  Other income (expense), net was ($269,033)
in  fiscal  1998  compared  with  ($163,290)  in  fiscal  1997.

     Income  tax.  Due  to the net losses for fiscal 1998 and fiscal 1997, there
was no income tax expense in either year.  At July 31, 1998, the Company had net
operating  loss  carryforwards  for federal income tax purposes of approximately
$8.8  million.  The  ability  to  utilize such net operating loss carryforwards,
which  expire  in  the  years  2009 to 2013, may be significantly limited by the
application of the "change of ownership" rules under Section 382 of the Internal
Revenue  Code.

                                       15
<PAGE>
YEAR  ENDED  JULY  31,  1997  COMPARED  WITH  JULY  31,  1996

     Revenues.  Revenues  for fiscal 1997 were $30.4 million compared with $26.3
million for fiscal 1996, an increase of $4.1 million or 15.6%.  Of this increase
(i)  $4.9  million  was attributable to increased average sales price for LPG in
fiscal  1997 partially offset by a decrease in volume of LPG sold in fiscal 1997
resulting  in  a  decrease  in  sales  of  $1.5  million,  and (ii) $663,000 was
attributable  to revenues from sales of equipment for CNG fueling stations.  The
decrease  in  volume of LPG sales in fiscal 1997 resulted from the lack of sales
to  PMI  during the first two months of fiscal 1997 due to the expiration of the
Company's  sales  agreement  with  PMI  on  July  31, 1996.  Sales of LPG to PMI
totaled  $3.5  million  (9.6 million gallons) for the first two months of fiscal
1996.

     Cost  of  sales.  Cost  of sales for fiscal 1997 was $29.7 million compared
with  $25.0  million  for fiscal 1996, an increase of $4.7 million or 18.8%.  Of
this increase (i) $5.1 million was attributable to an increased average purchase
price  for  LPG  purchased  in  fiscal 1997 partially offset by the reduction in
volume  of LPG sold in fiscal 1997 resulting in a decrease in cost of goods sold
of  $897,000,  and (ii) $547,000 was attributable to costs associated with sales
of  equipment  for  CNG  fueling  stations.

     Selling,  general  and  administrative   expenses.   Selling,  general  and
administrative  expenses  were $3.4  million in fiscal 1997  compared  with $2.2
million in fiscal 1996, an increase of $1.2 million or 54.5%.  This increase was
primarily  attributable  to (i)  $838,000 of  compensation  associated  with the
issuance  of  warrants to an employee  and a  consultant,  and (ii)  $372,000 of
consulting  and   professional   fees  and  travel  costs  associated  with  the
commencement  of the CNG  business,  litigation  and other  legal  matters.  The
increase in fiscal  1997 was  partially  offset by  reductions  in  amortization
expense  related  to  prepaid  commissions  totaling  $341,000  which  was fully
amortized in fiscal 1996.

     Other  income and expense, net.  Other income (expense), net was ($163,290)
in  fiscal  1997  compared  with $220,886 in fiscal 1996.  Income in fiscal 1996
included  an  award  from  litigation  of  $400,000.

     Income  tax.  Due  to the net losses for fiscal 1997 and fiscal 1996, there
was no income tax expense in either year.  At July 31, 1997, the Company had net
operating  loss  carryforwards  for federal income tax purposes of approximately
$5.6  million.

QUARTERLY  RESULTS  OF  OPERATIONS

     The  following  table  presents  certain  condensed  unaudited  quarterly
financial  information  for each of the eight most recent quarters in the period
ended  July  31,  1998.  This information is derived from unaudited consolidated
financial  statements of the Company that include, in the opinion of management,
all  adjustments (consisting only of normal recurring adjustments) necessary for
a  fair  presentation  of  results  of operations for such periods, when read in
conjunction  with  the  audited Consolidated Financial Statements of the Company
and notes thereto appearing elsewhere in this Annual Report.  All information is
in  thousands,  except  per  share  data.

                                       16
<PAGE>
<TABLE>
<CAPTION>
                                                        Quarter Ended
                      --------------------------------------------------------------------------------------------
                       Oct. 31,   Jan. 31,    Apr. 30,    July 31,    Oct. 31,   Jan. 31,    Apr. 30,    July 31,
                         1996       1997        1997        1997        1997       1998        1998        1998
                      ----------  ---------  ----------  ----------  ----------  ---------  ----------  ----------
<S>                   <C>         <C>        <C>         <C>         <C>         <C>        <C>         <C>
Net revenues
                      $   2,546   $  13,513  $   8,021   $   6,287   $   8,188   $  10,107  $   7,868   $   6,103 
Gross Profit
                           (206)        785        386        (317)        396       1,010        604        (614)
Net income (loss)
                           (687)        249        (99)     (2,386)       (124)        259        (43)     (3,836)
Earnings (loss) per
  common share
                      $    (.13)  $     .05  $    (.02)  $    (.37)  $    (.01)  $     .03  $    (.00)  $    (.39)
Earning (loss) per
  common share
  assuming dilution
                      $    (.13)  $     .04  $    (.02)  $    (.37)  $    (.01)  $     .02  $    (.00)  $    (.39)
</TABLE>

     The  net  loss  for  the  quarter  ended  July  31,  1998,   was  primarily
attributable  to increases in the  following  expenses:  (1) warrants  issued in
connection with the registration rights agreement of $160,542, (2) the write-off
of deferred  registration costs of $385,491,  (3) professional fees of $425,769,
(4) an allowance for  uncollectable  receivables of $38,880,  (5) salary related
costs of $77,000,  (6) approximately  $1.0 million of losses associated with the
construction  of CNG equipment for sale to third  parties,  (7) a $400,000 asset
impairment loss associated with the Company's CNG assets,  and (8) a reserve for
the interest receivable from the President and a related party of $223,000.

     The  net loss for the quarter ended July 31,1997 was primarily attributable
to increases in the following selling, general and administrative expenses:  (1)
stock  based  compensation of $838,000, (2) PennWilson expenses of $125,000, (3)
professional  fees  of  $388,000,  and  (4)  travel  expenses  of  $125,000.

     Historically,  the Company has  received  the  majority of its total annual
revenues  during  the  months  of  October   through  March.   Such  pattern  is
attributable to the seasonal demand for LPG, which is typically  greatest during
the winter months of the second and third quarters of the Company's fiscal year.
The Company's quarterly earnings may vary considerably due to the impact of such
seasonality.  Upon expiration of the Company's sales  arrangement  with PMI July
31, 1996, its primary customer, sales of LPG to PMI were interrupted during July
31, 1996 and September of 1996 pending the  negotiation  of a new sales contract
that became effective in October 1996.

LIQUIDITY  AND  CAPITAL  RESOURCES

     General.  The Company has had an accumulated deficit since its inception in
1992,  has  used  cash  in  operations  and has a deficit in working capital and
stockholders'  equity.  In  addition, the Company is involved in litigation, the
outcome  of which cannot be determined at the present time.  The Company depends
heavily  on sales to one major customer.  The Company's sources of liquidity and
capital  resources  historically  have  been  provided  by  sales  of  LPG  and
CNG-related  equipment,  proceeds  from the issuance of short-term and long-term
debt,  revolving  credit facilities and credit arrangements, sale or issuance of
preferred  and  common  stock  of  the Company and proceeds from the exercise of
warrants  to  purchase  shares  of  the  Company's  common  stock.

     The  following  summary  table  reflects  comparative cash flows for fiscal
1996,  1997  and  1998.  All  information  is  in  thousands.

                                       17
<PAGE>
<TABLE>
<CAPTION>
                                                 YEAR ENDED JULY 31,
                                           --------------------------------
                                             1996       1997        1998
                                           --------  ----------  ----------
<S>                                        <C>       <C>         <C>
Net cash used in operating activities . .  $(  808)  $(  1,847)  $(  1,065)
Net cash provided by (used in) investing.      347      (  514)   (  1,337)
 activities
Net cash provided by financing activities      769       2,027       2,528 
                                           --------  ----------  ----------
Net increase (decrease) in cash . . . . .  $   308   $  (  334)  $     126 
                                           ========  ==========  ==========
</TABLE>

     The  PMI  Sales  Agreement is effective for the period from October 1, 1998
through  September  30,  1999  and  provides  for the purchase by PMI of minimum
monthly  volumes  of  LPG  aggregating  a  minimum annual volume of 69.0 million
gallons,  similar  to  minimum  volume  requirements  under  the  previous sales
agreement with PMI effective during the period from October 1, 1997 to September
30,  1998.  During  October  and November 1998, the Company entered into monthly
supply  agreements  with  Exxon  pursuant  to  which  Exxon has agreed to supply
minimum volumes of LPG to the Company.  The Company believes it has access to an
adequate  supply  of  LPG  from  Exxon  and  other  suppliers  to  satisfy  the
requirements  of  PMI under the PMI Sales Agreement.  In determining whether any
supplier  will  be  utilized,  the  Company  will consider the applicable prices
charged as well as any additional fees that may be required to be paid under the
Pipeline  Lease.  The  Company  anticipates 10% - 15% lower gross margins on its
LPG sales as a result  of  increased  LPG  costs beginning October 1998 compared
with the previous agreements.

     On October 21, 1997, the Company announced that it was contemplating filing
a  registration  statement with the SEC for the sale to the public of additional
shares  of  its  common  stock.  As  of July 31, 1998, due to the overall market
conditions  and the uncertainty associated with any future sale to the public of
additional  shares  of  the  Company's  common  stock,  the Company expensed all
previously  deferred costs associated with the contemplated sale of common stock
totaling  $385,491.

     Pipeline  Lease.  The  Pipeline  Lease currently expires on March 31, 2013,
pursuant  to  an  amendment entered into between the Company and Seadrift on May
21,  1997,  effective  on  April  1, 1998 (the "Pipeline Lease Amendment").  The
Pipeline  Lease  Amendment  provides, among other things, for additional storage
access  and  inter-connection  with  another  pipeline  controlled  by Seadrift,
thereby  providing  greater  access  to  and from the Pipeline.  Pursuant to the
Pipeline Lease Amendment, the Company's fixed annual fee associated with the use
of  the  Pipeline  was increased by $350,000.  In addition, the  Pipeline  Lease
Amendment also  provides  for variable rental increases based on monthly volumes
purchased  and  flowing  into  the  Pipeline.  As of July 31, 1998, Seadrift had
yet  to  make  certain improvements which the Company believes were the basis of
the  increase  in  rent  required  under  the  Pipeline  Lease Amendment ("Basic
Improvements").  Accordingly, Seadrift has continued to invoice the Company, and
the Company has continued to make lease payments to Seadrift as prescribed under
the  Pipeline Lease.  The Company further believes that the term of the Pipeline
Lease Amendment shall commence upon the completion of the Basic Improvements and
terminate  fifteen  years thereafter.  The Company believes the extension of the
Pipeline  Lease  gives  the  Company  increased flexibility in negotiating sales
and  supply  agreements  with  its customers and suppliers.  The Company has not
made  all  payments  required by the lease agreements.  Approximately $45,000 is
owed under the Pipeline Lease for reimbursement for repairs to the pipeline made
prior  to  the  commencement of the lease.  The August 1998 through October 1998
monthly  Pipeline  Lease  payments  are  outstanding.

     Credit Arrangements.  In connection with the PMI Sales Agreement, invoicing
is  to occur weekly.  From November 1996 to early November 1997, the Company and
PMI  made  an  arrangement  under  which PMI provided financing on the Company's
behalf  under  the  terms  of  the  Company's  supply  agreement with Exxon, the
Company's main supplier.  As a result of this arrangement, invoicing occurred on
a  monthly,  rather  than  a  weekly  basis.

     On  October  22,  1997,  the  Company  entered  into  a $6.0 million credit
facility  with  RZB Finance L.L.C. (RZB) for demand loans and standby letters of
credit  (RZB  Credit  Facility) to finance the Company's purchase of LPG.  Under
the  RZB  Credit Facility, the Company pays a fee with respect to each letter of
credit  thereunder  in  an amount equal to the greater of (i) $500, (ii) 1.5% of
the maximum face amount of such letter of credit, or (iii) such higher amount as
may be agreed to between the Company and RZB.  Any amounts outstanding under the
RZB  Credit Facility shall accrue interest at a rate equal to the rate announced
by  the  Chase  Manhattan Bank as its prime rate plus 2.5%.  Pursuant to the RZB
Credit  Facility,  RZB  has  sole  and  absolute discretion to terminate the RZB
Credit  Facility  and to make any loan or issue any letter of credit thereunder.
RZB  also  has  the  right  to demand payment of any and all amounts outstanding
under  the  RZB  Credit Facility at any time.  In connection with the RZB Credit
Facility,  the  Company  granted a mortgage, security interest and assignment in
any  and  all of the Company's real property, buildings, pipelines, fixtures and
interests  therein or relating thereto, including, without limitation, the lease
with the Brownsville Navigation District of Cameron County for the land on which
the  Company's Brownsville Terminal Facility is located, the Pipeline Lease, and
in  connection therewith agreed to enter into leasehold deeds of trust, security
agreements,  financing statements and assignments of rent, in forms satisfactory
to  RZB.  Under the RZB Credit Facility, the Company may not permit to exist any
lien,  security interest, mortgage, charge or other encumbrance of any nature on
any  of its properties or assets, except in favor of RZB, without the consent of
RZB.  The  Company's  President,  Chairman  and  Chief  Executive  Officer  has
personally  guaranteed  all of the Company's payment obligations with respect to
the  RZB  Credit  Facility.  Upon  establishment  of  the  RZB  Credit Facility,
beginning  November  11, 1997, PMI no longer provides any financing on behalf of
the  Company,  and  the  Company  began  invoicing  PMI  on  a  weekly  basis.

                                       18
<PAGE>
     Effective  April  22,  1998,  the  aggregate amount available under the RZB
Credit  Facility was increased to $7.0 million.  The Company believes that based
on  current market prices of LPG and LPG volume requirements under the PMI Sales
Agreement,  the  RZB  Credit  Facility  is  adequate.

     In  connection  with  the Company's purchases of LPG from Exxon and/or PG&E
NGL  Marketing,  L.P.,  the  Company issues letters of credit on a monthly basis
based  on  anticipated  purchases.

     As  of  July  31,  1998, letters of credit established under the RZB Credit
Facility  in  favor  of Exxon for purchases of LPG totaled $5.2 million of which
$883,168  was  being  used  to secure unpaid purchases from Exxon as of July 31,
1998.  In  addition,  as  of  July  31,  1998, the Company had $991,823 of loans
outstanding  under the RZB Credit Facility.  In connection with these purchases,
as of July 31, 1998, the Company had unpaid invoices due from PMI totaling $1.09
million  and  cash  balances  maintained  in  the RZB Credit Facility collateral
account  of  $31,221.

     During  June  1998, a letter of credit was established under the RZB Credit
Facility  in  favor  of  PG&E  NGL Marketing, L.P. for purchases of LPG totaling
$360,000.  The  letter  of  credit  expired  during  August  1998.

     Private  Placements and Other Transactions. During August 1997, warrants to
purchase  75,000  shares of the Common Stock of the Company issued in connection
with  the  private  placement were exercised at prices below the original stated
exercise price in exchange for a cash payment of $56,250, which the Company used
for  working  capital,  and  cancellation  of  $75,000  of indebtedness from the
private  placement,  plus  accrued  interest  thereon.

     During  August  1997,  warrants  to  purchase  a total of 430,000 shares of
Common  Stock  were exercised, resulting in cash proceeds to the Company of $1.1
million.  The  proceeds  of  such  exercises  were  used for working capital and
repayment  of  Company  debt.

     On August 29, 1997, in connection with the exercise of warrants to purchase
100,000  shares  of Common Stock of the Company by an unrelated third party, the
Company  entered into a Registration Rights Agreement requiring that the Company
either  register  the Common Stock issued upon exercise on or before February 1,
1998  or  issue  additional  warrants  to  acquire up to 60,000 shares of common
stock.  In accordance with the Registration Rights Agreement, the Company issued
warrants  to purchase 60,000 shares of Common Stock to the unrelated third party
at  an  exercise  price of $2.50 per share, exercisable within one year from the
date  of  issuance.

     On  October 21, 1997, the Company completed a private placement pursuant to
which  it  issued  promissory  notes  in  the aggregate principal amount of $1.5
million  and  warrants  to  purchase  250,000 shares of Common Stock exercisable
until  October  21, 2000 at an exercise price of $6.00 per share.  The notes are
unsecured.  Proceeds  raised  from  the  private placement totaled $1.5 million,
which  the  Company  used  for working capital requirements. Interest at 10% per
annum  is  due  quarterly  on  March  31, June 30, September 30 and December 31.
Payment of the principal and accrued interest on the promissory notes was due on
June  30,  1998.  To  date, the  Company has not made the required June 30, 1998
quarterly  interest  and  principal  payment.  The  purchasers  in  the  private
placement  were granted one demand registration right with respect to the shares
issuable  upon  exercise  of  the  warrants.

                                       19
<PAGE>
     Pursuant  to the 1997 Stock Award Plan, in October 1997, the Company issued
20,314  shares  of  Common Stock to a Mexican consultant in payment for services
rendered  to  the  Company  valued  at  $113,000.

     Effective  April 7, 1998, the Company issued 258,163 shares of Common Stock
in  satisfaction  of  all principal and interest owing on the Secured Promissory
Note  which,  as  of  April  7,  1998,  totaled  $1.03  million.

     For  a  detailed  listing  of  Common Stock and warrant transactions during
fiscal  1996,  1997  and  1998,  see Notes M and N to the Consolidated Financial
Statements.

     Judgment  in  favor of the Company.  Judgment has been rendered in favor of
the  Company  in  connection  with its litigation against IBC-Brownsville in the
amount  of  $3,246,754.  As  of  July  31,  1998, the net amount of the award is
approximately  $3.4  million,  which is comprised of the sum of (i) the original
award,  including  attorney's  fees,  (ii)  post-award  interest,  and  (iii)
cancellation  of  the note and accrued interest payable which is included in the
Consolidated  Financial Statements, less attorneys' fees.  The Judgment is being
appealed  by  the  defendant.  Although  no  assurance  can  be made, management
believes that the Company will ultimately prevail on appeal and will receive the
proceeds  from  such  Judgment.  A  significant  portion  of  the Judgment, upon
realization  by  the  Company,  will  be used to pay attorneys' fees incurred in
connection with the IBC-Brownsville litigation. In addition, a former officer of
the  Company  is  entitled  to  5% of the net proceeds (after expenses and legal
fees).  See  "  Legal  Proceedings"  and  note  O  to the Consolidated Financial
Statements.

     Realization  of  Assets.  Recoverability of a major portion of the recorded
asset amounts on the Company's balance sheet is dependent upon the collection of
the  Judgment, the Company's ability to obtain additional financing and to raise
additional  equity  capital, and the success of the Company's future operations.

     To  provide  the Company with the ability it believes necessary to continue
in  existence,  management  is  taking  steps  to (i) collect the Judgment, (ii)
increase  sales to its current customers, (iii) increase its customer base, (iv)
extend the terms and capacity of the Pipeline Lease and the Brownsville Terminal
Facility,  (v)  expand  its  product lines and (vi) raise additional debt and/or
equity  capital.  See  note  Q  to  the  Consolidated  Financial  Statements.

     Year 2000 Date Conversion.  Management has determined that the consequences
of  its  Year  2000  issues  will  not  have  a material effect on the Company's
business,  results  of  operations,  or  financial  condition.

FINANCIAL  ACCOUNTING  STANDARDS

     In February 1997, the Financial Accounting Standards Board issued Statement
of  Financial Accounting Standards No. 128 (SFAS 128), Earnings per Share.  SFAS
128  supersedes  APB  Opinion  No.  15 (Opinion No. 15), Earnings per Share, and
requires the calculation and dual presentation of basic and diluted earnings per
share (EPS), replacing the measures of primary and fully-diluted EPS as reported
under Opinion No. 15.  SFAS 128 became effective for financial statements issued
for  periods  ending  after  December  15,  1997;  earlier  application  was not
permitted.  Accordingly,  EPS  for  the  periods  presented  in the accompanying
consolidated  statements of operations are calculated under the guidance of SFAS
128.

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards  No. 130 (SFAS  130),  Reporting  Comprehensive
Income and  Statement  of  Financial  Accounting  Standards  No. 131 (SFAS 131),
Disclosure  about  Segments of an Enterprise and Related  Information.  Both are
effective  for  periods   beginning   after  December  15,  1997,  with  earlier
application  encouraged  for SFAS 131.  The Company  adopted  SFAS 131 in fiscal
1997.

ITEM  7A.    QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK.

     Not  Applicable.

                                       20
<PAGE>
ITEM  8.     FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA.


               Report of Independent Certified Public Accountants
               --------------------------------------------------

To  the  Board  of  Directors
Penn  Octane  Corporation

We  have  audited  the  accompanying  consolidated balance sheets of Penn Octane
Corporation and its subsidiaries (Company) as of July 31, 1997 and 1998, and the
related  consolidated  statements  of operations, stockholders' equity, and cash
flows  for  each  of  the  three years in the period ended July 31, 1998.  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  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  the  accounting  principles  used  and  significant estimates made by
management,  as well as evaluating the overall financial statement presentation.
We  believe  that  our  audits  provide  a  reasonable  basis  for  our opinion.

In  our opinion, the consolidated financial statements referred to above present
fairly,  in  all  material  respects, the consolidated financial position of the
Company  as  of  July  31,  1997 and 1998, and the consolidated results of their
operations  and their consolidated cash flows for each of the three years in the
period  ended  July  31,  1998  in conformity with generally accepted accounting
principles.

We  have  also audited Schedule II of the Company for each of the three years in
the  period  ended July 31, 1998.  In our opinion, this schedule presents fairly
in  all  material  respects,  the  information required to be set forth therein.

The  accompanying  financial  statements  have  been  prepared assuming that the
Company  will  continue  as a going concern.  As discussed in note Q, conditions
exist which raise substantial doubt about the Company's ability to continue as a
going  concern  including 1) the Company has not achieved profitable operations,
2)  outstanding  litigation,  3)  a deficit in working capital and stockholders'
equity  and  4)  is  delinquent  under  certain  loan  and  lease  agreements.
Management's  plans  in  regard  to  these matters are described in note Q.  The
financial  statements  do not include any adjustments that might result from the
outcome  of  these  uncertainties.

As  discussed  in  note  B,  the  Company  adopted  the  provisions of SFAS 123,
"Accounting  for  Stock  Based Compensation" during the year ended July 31, 1996
and  SFAS  128,  "Earnings  per Share", during the year ended July 31, 1998.  As
discussed  in  note  S,  the  Company  adopted  the  provisions  of  SFAS  131,
"Disclosures about Segments of an Enterprise and Related Information" during the
year  ended  July  31,  1997.





BURTON  McCUMBER  &  CORTEZ,  L.L.P.

Brownsville,  Texas
October  9,  1998

                                       21
<PAGE>
<TABLE>
<CAPTION>
                            PENN OCTANE CORPORATION AND SUBSIDIARIES

                                  CONSOLIDATED BALANCE SHEETS

                                            JULY 31

                                             ASSETS

                                                                            1997        1998
                                                                         ----------  ----------
<S>                                                                      <C>         <C>
Current Assets
 Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $   31,142  $  157,513
 Trade accounts receivable, less allowance for doubtful accounts of
 $53,406 and $418,796  (note G) . . . . . . . . . . . . . . . . . . . .     281,500   1,195,571
 Related party receivables (note E) . . . . . . . . . . . . . . . . . .     171,601          82
 Costs and estimated earnings in excess of billings on uncompleted
 contracts (notes B8 and G) . . . . . . . . . . . . . . . . . . . . . .     196,888           -
 Inventories (notes B1 and G) . . . . . . . . . . . . . . . . . . . . .     795,797     377,097
 Prepaid expenses and other current assets. . . . . . . . . . . . . . .      83,082      95,775
                                                                         ----------  ----------
   Total current assets . . . . . . . . . . . . . . . . . . . . . . . .   1,560,010   1,826,038
Property, plant and equipment - net (notes B2 and F). . . . . . . . . .   3,185,148   4,119,437
Lease rights (net of accumulated amortization of $432,765 and $478,560)
(note B2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     721,274     675,479
Other non-current assets (notes B2, E and H). . . . . . . . . . . . . .      29,935      77,026
                                                                         ----------  ----------
     Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . .  $5,496,367  $6,697,980
                                                                         ==========  ==========
</TABLE>

        The accompanying notes are an integral part of these statements.

                                       22
<PAGE>
<TABLE>
<CAPTION>
                                  PENN OCTANE CORPORATION AND SUBSIDIARIES

                                  CONSOLIDATED BALANCE SHEETS - CONTINUED

                                                  JULY 31

                                    LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                 1997             1998
                                                                            --------------  ---------------
<S>                                                                         <C>             <C>
Current Liabilities
 Current maturities of long-term debt (note L) . . . . . . . . . . . . . .  $   1,152,391   $    1,693,897 
 Revolving line of credit (note O) . . . . . . . . . . . . . . . . . . . .        140,000          991,823 
 Construction accounts payable (note K). . . . . . . . . . . . . . . . . .        121,801                - 
 Trade accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . .        481,348        2,050,575 
 Billings in excess of costs and estimated earnings
 on uncompleted contracts (notes B8 and G) . . . . . . . . . . . . . . . .          7,596                - 
 Borrowings from IBC-Brownsville (notes I and  O). . . . . . . . . . . . .        672,552          672,552 
 Accrued liabilities                                                            1,055,237        1,555,261 
                                                                            --------------  ---------------
   Total current liabilities . . . . . . . . . . . . . . . . . . . . . . .      3,630,925        6,964,108 
Long-term debt, less current maturities (note L) . . . . . . . . . . . . .      1,112,833           60,000 
Commitments and contingencies (notes D, O and R) . . . . . . . . . . . . .              -                - 
Stockholders' Equity (note M)
 Senior preferred stock-$.01 par value, 5,000,000 shares authorized;
 0 shares issued and outstanding at July 31, 1997 and 1998 . . . . . . . .              -                - 
 Preferred stock-$.01 par value, 5,000,000 shares authorized; 270,000
 and 0 convertible shares issued and outstanding at July 31, 1997
 and 1998. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          2,700                - 
 Common stock-$.01 par value, 25,000,000 shares authorized;
 8,169,286 and 9,952,673 shares issued and outstanding at July 31,
 1997 and 1998 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         81,693           99,527 
 Additional paid-in capital. . . . . . . . . . . . . . . . . . . . . . . .     10,515,266       13,318,592 
 Notes receivable from the president of the Company and a related
 party for exercise of warrants, less reserve of $0 and $223,000. . . . . .  (  2,834,865)    (  2,763,006)
 Accumulated deficit                                                         (  7,012,185)   (  10,981,241)
                                                                            --------------  ---------------
   Total stockholders' equity                                                     752,609         (326,128)
                                                                            --------------  ---------------
     Total liabilities and stockholders' equity. . . . . . . . . . . . . .  $   5,496,367   $    6,697,980 
                                                                            ==============  ===============
</TABLE>

        The accompanying notes are an integral part of these statements.

                                       23
<PAGE>
<TABLE>
<CAPTION>
                                  PENN OCTANE CORPORATION AND SUBSIDIARIES

                                   CONSOLIDATED STATEMENTS OF OPERATIONS

                                            YEARS ENDED JULY 31

                                                                   1996           1997            1998
                                                               ------------  --------------  --------------
<S>                                                            <C>           <C>             <C>
Revenues (note B8). . . . . . . . . . . . . . . . . . . . . .  $26,270,673   $  30,367,134   $  32,266,419 
Cost of goods sold                                              24,978,265      29,718,734      30,869,987 
                                                               ------------  --------------  --------------
 Gross profit . . . . . . . . . . . . . . . . . . . . . . . .    1,292,408         648,400       1,396,432 
Selling, general and administrative expenses
 Commissions. . . . . . . . . . . . . . . . . . . . . . . . .      341,464               -               - 
 Legal and professional fees. . . . . . . . . . . . . . . . .      789,761       1,075,824       1,348,388 
 Salaries and payroll related expenses. . . . . . . . . . . .      548,409         707,884       1,092,889 
 Stock based compensation (note N). . . . . . . . . . . . . .            -         837,600               - 
 Travel . . . . . . . . . . . . . . . . . . . . . . . . . . .      143,102         229,506         208,466 
 Other (note P) . . . . . . . . . . . . . . . . . . . . . . .      414,666         556,955       1,821,712 
Asset impairment loss (notes B and F) . . . . . . . . . . . .            -               -         400,000 
                                                               ------------  --------------  --------------
                                                                 2,237,402       3,407,769       4,871,455 
                                                               ------------  --------------  --------------
 Operating (loss) . . . . . . . . . . . . . . . . . . . . . .   (  944,994)   (  2,759,369)   (  3,475,023)
Other income (expense)
 Interest expense . . . . . . . . . . . . . . . . . . . . . .   (  259,608)     (  239,431)     (  502,054)
 Interest income. . . . . . . . . . . . . . . . . . . . . . .        4,161          71,893         233,021 
 Other income . . . . . . . . . . . . . . . . . . . . . . . .       76,333           4,248               - 
 Award from litigation (note O) . . . . . . . . . . . . . . .      400,000               -               - 
                                                               ------------  --------------  --------------
   Net (loss) before taxes. . . . . . . . . . . . . . . . . .   (  724,108)   (  2,922,659)   (  3,744,056)
Provision for income taxes (notes B3 and J) . . . . . . . . .            -               -               - 
                                                               ------------  --------------  --------------
   Net (loss) . . . . . . . . . . . . . . . . . . . . . . . .  $(  724,108)  $(  2,922,659)  $(  3,744,056)
                                                               ============  ==============  ==============
(Loss) per common share and (loss) per common share assuming
 dilution (notes B4 and C). . . . . . . . . . . . . . . . . .  $   (  0.14)  $     (  0.48)  $     (  0.43)
                                                               ============  ==============  ==============
Weighted average common shares outstanding. . . . . . . . . .    5,130,191       6,144,724   $   9,235,299 
                                                               ============  ==============  ==============
</TABLE>

        The accompanying notes are an integral part of these statements.

                                       24
<PAGE>
<TABLE>
<CAPTION>
                                        PENN OCTANE CORPORATION AND SUBSIDIARIES
                                     CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                               FOR THE YEARS ENDED JULY 31

                                                                 1996                1997                 1998
                                                         ------------------  ------------------  -----------------------
                                                          Shares    Amount    Shares    Amount     Shares       Amount
                                                         ---------  -------  ---------  -------  -----------  ----------
<S>                                                      <C>        <C>      <C>        <C>      <C>          <C>
SENIOR PREFERRED STOCK. . . . . . . . . . . . . . . . .          -  $     -          -  $     -           -   $       - 
                                                         =========  =======  =========  =======  ===========  ==========
PREFERRED STOCK
 Beginning balance. . . . . . . . . . . . . . . . . . .    270,000  $ 2,700    270,000  $ 2,700     270,000   $   2,700 
 Conversion of 270,000 shares of Preferred Stock
  to 899,910 shares of Common Stock on
  January 30, 1998. . . . . . . . . . . . . . . . . . .          -        -          -        -  (  270,000)   (  2,700)
                                                         ---------  -------  ---------  -------  -----------  ----------
 Ending balance . . . . . . . . . . . . . . . . . . . .    270,000  $ 2,700    270,000  $ 2,700           -   $       - 
                                                         =========  =======  =========  =======  ===========  ==========
COMMON STOCK
 Beginning balance. . . . . . . . . . . . . . . . . . .  5,065,000  $50,650  5,205,000  $52,050   8,169,286      81,693 
 Issuance of 40,000 shares of common stock for
  services and settlement of accrued liability. . . . .     40,000      400          -        -           -           - 
 Issuance of common stock upon exercise of
  warrants on February 16, 1996, in exchange for
  future legal services . . . . . . . . . . . . . . . .    100,000    1,000          -        -           -           - 
 Issuance of common stock for services in January  1997          -        -     10,000      100           -           - 
 Issuance of common stock in connection with
  Exchange Agreements between the  Company
  and certain warrant holders to purchase shares of
  common stock in the Company . . . . . . . . . . . . .          -        -    164,286    1,643           -           - 
 Issuance of common stock upon exercise of
  warrants on April 1, 1997, in connection with
  retirement of $250,000 debt obligations . . . . . . .          -        -    250,000    2,500           -           - 
 Issuance of common stock upon exercise of
  warrants in April 1997, in exchange for
  settlement of $46,759 of outstanding contractor
  payables. . . . . . . . . . . . . . . . . . . . . . .          -        -     25,000      250           -           - 
 Issuance of common stock upon exercise of
  warrants during April 1997, in exchange for
  promissory note . . . . . . . . . . . . . . . . . . .          -        -  2,200,000   22,000           -           - 
 Issuance of common stock upon exercise of
  warrants during March 1997, in exchange for
  promissory note . . . . . . . . . . . . . . . . . . .          -        -     15,000      150           -           - 
 Issuance of common stock upon exercise of
  warrants during April 1997. . . . . . . . . . . . . .          -        -    300,000    3,000           -           - 
Issuance of common stock upon exercise of
  warrants during August 1997, in connection with
  retirement of $75,000 debt obligation . . . . . . . .          -        -          -        -      75,000         750 
Issuance of common stock upon exercise of
  warrants during August 1997 . . . . . . . . . . . . .          -        -          -        -     430,000       4,300 
   Issuance of common stock in September 1997 in
  exchange for settlement of $113,000 of
  outstanding consulting fees . . . . . . . . . . . . .          -        -          -        -      20,314         203 
Conversion of 270,000 shares of preferred stock
  to 899,910 shares of common stock on
  January 30, 1998. . . . . . . . . . . . . . . . . . .          -        -          -        -     899,910       8,999 
Dividend of 100,000 shares of common stock
  paid upon conversion of 270,000 shares of
  preferred stock to 899,910 shares of common
  stock on January 30, 1998 . . . . . . . . . . . . . .          -        -          -        -     100,000       1,000 
Issuance of common stock in April 1998 in
  connection with retirement of $1,032,652 debt
  obligations . . . . . . . . . . . . . . . . . . . . .          -        -          -        -     258,163       2,582 
                                                         ---------  -------  ---------  -------  -----------  ----------
Ending balance. . . . . . . . . . . . . . . . . . . . .  5,205,000  $52,050  8,169,286  $81,693   9,952,673   $  99,527 
                                                         =========  =======  =========  =======  ===========  ==========
</TABLE>

                                       25
<PAGE>
<TABLE>
<CAPTION>
                              PENN OCTANE CORPORATION AND SUBSIDIARIES

                     CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - CONTINUED

                                    FOR THE YEARS ENDED JULY 31

                                                         1996            1997            1998
                                                    --------------  --------------  ---------------
                                                        Amount          Amount          Amount
                                                    --------------  --------------  ---------------
<S>                                                 <C>             <C>             <C>
ADDITIONAL PAID-IN CAPITAL
 Beginning balance . . . . . . . . . . . . . . . .  $   5,637,965   $   5,954,565   $   10,515,266 
 Issuance of common stock for notes,
   cancellation of commission agreements,
   services and payment on promissory note . . . .        238,600          13,200        1,142,867 
 Conversion of preferred stock to common     stock              -               -         (  6,299)
 Dividends on preferred stock. . . . . . . . . . .              -               -          224,000 
 Amortization of loan discount . . . . . . . . . .              -               -           75,000 
 Grant of warrants for services. . . . . . . . . .         78,000         917,785                - 
 Grant of warrants in connection with
  registration rights agreement. . . . . . . . . .              -               -          160,542 
 Exercise of warrants in connection with
   retirement of debt. . . . . . . . . . . . . . .              -         494,009          136,516 
 Exercise of warrants. . . . . . . . . . . . . . .              -       3,135,707        1,070,700 
                                                    --------------  --------------  ---------------
 Ending balance. . . . . . . . . . . . . . . . . .  $   5,954,565   $  10,515,266   $   13,318,592 
                                                    ==============  ==============  ===============
STOCKHOLDERS' NOTES
 Beginning balance . . . . . . . . . . . . . . . .  $           -   $           -   $ (  2,834,865)
 Notes receivable from the President and a
  related party for exercise of warrants, less
  reserve of $0 and $223,000 . . . . . . . . . . .              -    (  2,834,865)          71,859 
                                                    --------------  --------------  ---------------
 Ending balance. . . . . . . . . . . . . . . . . .  $           -   $(  2,834,865)  $ (  2,763,006)
                                                    ==============  ==============  ===============
ACCUMULATED DEFICIT
 Beginning balance . . . . . . . . . . . . . . . .  $(  3,365,418)  $(  4,089,526)  $ (  7,012,185)
 Net loss for the year . . . . . . . . . . . . . .     (  724,108)   (  2,922,659)    (  3,744,056)
 Dividends on preferred stock. . . . . . . . . . .              -               -       (  225,000)
                                                    --------------  --------------  ---------------
 Ending balance. . . . . . . . . . . . . . . . . .  $(  4,089,526)  $(  7,012,185)  $(  10,981,241)
                                                    ==============  ==============  ===============
</TABLE>

        The accompanying notes are an integral part of these statements.

                                       26
<PAGE>
<TABLE>
<CAPTION>
                                      PENN OCTANE CORPORATION AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                YEARS ENDED JULY 31

                                                                          1996            1997            1998
                                                                     --------------  --------------  --------------
<S>                                                                  <C>             <C>             <C>
INCREASE (DECREASE) IN CASH
Cash flows from operating activities:
Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $  (  724,108)  $(  2,922,659)  $(  3,744,056)
Adjustments to reconcile net loss to net cash used in (provided by)
  operating activities:
 Depreciation and amortization. . . . . . . . . . . . . . . . . . .        414,412         448,019         249,584 
 Amortization of lease rights . . . . . . . . . . . . . . . . . . .        115,404         115,404          45,795 
 Non-employee stock based costs and other . . . . . . . . . . . . .        541,403         108,969          30,000 
 Issuance of warrants in connection with registration rights
 agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . . .              -               -         160,542 
 Loan discount. . . . . . . . . . . . . . . . . . . . . . . . . . .              -               -          75,000 
 Stock based compensation cost. . . . . . . . . . . . . . . . . . .              -         837,600               - 
 Gain on sale of option . . . . . . . . . . . . . . . . . . . . . .      (  10,886)              -               - 
 Asset impairment loss. . . . . . . . . . . . . . . . . . . . . . .              -               -         400,000 
 Loss on sale of assets . . . . . . . . . . . . . . . . . . . . . .              -               -           2,579 
 Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              -               -          71,859 
Changes in current assets and liabilities:
 Trade accounts receivable. . . . . . . . . . . . . . . . . . . . .      (  29,463)     (  252,037)     (  914,071)
 Related party receivable . . . . . . . . . . . . . . . . . . . . .              -      (  171,601)        171,519 
 Interest receivable. . . . . . . . . . . . . . . . . . . . . . . .            495          26,233               - 
 Costs and estimated earnings in excess of billings on uncompleted
 contracts. . . . . . . . . . . . . . . . . . . . . . . . . . . . .              -      (  196,888)        196,888 
 Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . . .      (  71,756)      (  74,746)        129,069 
 Prepaid and other current assets . . . . . . . . . . . . . . . . .        113,322       (  35,272)      (  42,693)
 Construction and accounts payable. . . . . . . . . . . . . . . . .   (  1,201,307)     (  263,082)      1,510,125 
 Advances from related party. . . . . . . . . . . . . . . . . . . .      (  67,977)              -               - 
 Billings in excess of costs and estimated earnings
 on uncompleted contracts . . . . . . . . . . . . . . . . . . . . .              -           7,596        (  7,596)
 Other assets and liabilities, net. . . . . . . . . . . . . . . . .              -               -       (  47,091)
 Accrued liabilities. . . . . . . . . . . . . . . . . . . . . . . .        112,722         525,716         647,682 
                                                                     --------------  --------------  --------------
   Net cash used in operating activities. . . . . . . . . . . . . .     (  807,739)   (  1,846,748)   (  1,064,865)
Cash flows from investing activities:
 Acquisition of inventory and fixed assets from WTI . . . . . . . .              -      (  394,000)              - 
 NPEG note. . . . . . . . . . . . . . . . . . . . . . . . . . . . .        790,843               -               - 
 Capital expenditures . . . . . . . . . . . . . . . . . . . . . . .     (  451,826)     (  120,017)   (  1,358,686)
 Sale of assets . . . . . . . . . . . . . . . . . . . . . . . . . .              -               -          21,843 
 Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          7,846               -               - 
                                                                     --------------  --------------  --------------
   Net cash provided by (used in)  investing activities . . . . . .        346,863      (  514,017)   (  1,336,843)
Cash flows from financing activities:
 Revolving credit facilities. . . . . . . . . . . . . . . . . . . .              -         140,000         851,823 
 Issuance of debt . . . . . . . . . . . . . . . . . . . . . . . . .      1,000,000       1,502,033       1,500,000 
 Issuance of common stock . . . . . . . . . . . . . . . . . . . . .              -         516,073       1,131,250 
 Shareholder notes. . . . . . . . . . . . . . . . . . . . . . . . .        100,000               -               - 
 Reduction in debt. . . . . . . . . . . . . . . . . . . . . . . . .     (  198,252)     (  130,724)     (  954,994)
 Decrease in bank overdraft . . . . . . . . . . . . . . . . . . . .     (  133,133)              -               - 
                                                                     --------------  --------------  --------------
   Net cash provided by financing activities. . . . . . . . . . . .        768,615       2,027,382       2,528,079 
                                                                     --------------  --------------  --------------
     Net increase (decrease) in cash. . . . . . . . . . . . . . . .        307,739      (  333,383)        126,371 
Cash at beginning of period . . . . . . . . . . . . . . . . . . . .         56,786         364,525          31,142 
                                                                     --------------  --------------  --------------
Cash at end of period . . . . . . . . . . . . . . . . . . . . . . .  $     364,525   $      31,142   $     157,513 
                                                                     ==============  ==============  ==============
Supplemental disclosures of cash flow information:
 Cash paid during the year for:
   Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $     308,458   $     165,964   $     404,883 
                                                                     ==============  ==============  ==============
Supplemental disclosures of noncash transactions:
 Common stock and warrants issued (notes L,  M and N) . . . . . . .  $     318,000   $   4,004,756   $   1,740,242 
                                                                     ==============  ==============  ==============
</TABLE>

        The accompanying notes are an integral part of these statements.

                                       27
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  A  -  ORGANIZATION

          Penn Octane Corporation was formerly  International Energy Development
Corporation   (IEDC)  and  The  Russian  Fund,  a  Delaware   corporation,   was
incorporated  on August 27, 1992. On October 21, 1993, IEDC acquired Penn Octane
Corporation, a Texas corporation, whose primary asset was a liquid petroleum gas
(LPG)  pipeline  lease  agreement   (Pipeline  Lease)  with  Seadrift   Pipeline
Corporation  (Seadrift),  a  subsidiary  of  Union  Carbide  Corporation  (Union
Carbide).  On January 6, 1995,  the Board of  Directors  approved  the change of
IEDC's name to Penn Octane Corporation.  The Company is engaged primarily in the
business of purchasing,  transporting and selling LPG and has provided  services
and equipment to the compressed  natural gas ( CNG) industry.  Substantially all
of the LPG sales volume since inception has been to PMI Trading Limited (PMI), a
subsidiary of Petroleos Mexicanos (PEMEX), the Mexican state owned oil company.

          The Company commenced operations during the fiscal year ended July 31,
1995  upon  construction  of  its  terminal  facility  in  Brownsville,  Texas
(Brownsville  Terminal  Facility).  Prior  to  such time, the Company was in the
"development  stage"  until  the  business  was  established.

          In February 1997, the Company formed Wilson Acquisition Corporation, a
Delaware  corporation and a wholly-owned subsidiary, for the purpose of engaging
in  the  business of designing, constructing, installing and servicing equipment
for  CNG  fueling  stations  and  related  products  for use in the CNG industry
throughout the world.  The subsidiary's name was changed to PennWilson CNG, Inc.
(PennWilson)  in  August  1997.

          In  October  1997,  the  Company  formed  Penn  CNG  Holdings,  Inc.
(Holdings),  a  Delaware  corporation and a wholly-owned subsidiary. In February
1998,  the  Company  formed PennWill, S.A. de C.V., Camiones Ecologicos, S.A. de
C.V.,  Grupo  Ecologico  Industrial,  S.A.  de C.V., Estacion Ambiental, S.A. de
C.V.,  Estacion  Ambiental  II,  S.A.  de  C.V.,  and  Serinc,  S.A.  de  C.V.
(collectively  Estacion),  all Mexican corporations.  To date there has not been
significant  operations  for  any  of  these  entities.

          BY-LAWS
          -------

          At the 1997 Annual Meeting of Stockholders of Penn Octane  Corporation
on May 29, 1997, the stockholders  approved an amendment and restatement of Penn
Octane  Corporation's  by-laws  to,  among  other  things,  allow  the  Board of
Directors  of Penn Octane  Corporation  to amend the by-laws and to take certain
other actions and to effect certain other matters  without the further  approval
of the stockholders.

          BASIS  OF  PRESENTATION
          -----------------------

          The  accompanying  financial  statements  include  the Company and its
subsidiaries,  PennWilson  and Holdings (Company).  All significant intercompany
accounts  and  transactions  are  eliminated.

                                       28
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  B  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

          A  summary of the significant accounting policies consistently applied
in  the  preparation  of  the  accompanying  consolidated  financial  statements
follows.

          1.  INVENTORIES

          Inventories  are  stated  at the lower of cost or market.  For valuing
propane  and  butane  gas, the Company changed costing methods from the weighted
average  method  to  the  first-in, first-out method for the year ended July 31,
1997.  The Company determined that the first-in, first-out method was preferable
for  matching  costs  with  revenues.  The  effect  of this change in accounting
method  was  immaterial  to  the consolidated financial statements.  For valuing
CNG-related  inventory,  cost  is  determined  on the first-in, first-out basis.

          2.   PROPERTY,  PLANT  AND  EQUIPMENT,  LEASE  RIGHTS  AND  CONSULTING
SERVICES  CONTRACTs

          Property,  plant  and  equipment  are  recorded  at  cost.  Assets are
depreciated  and  amortized  using the straight-line method over their estimated
useful  lives  as  follows:

<TABLE>
<CAPTION>
<S>                                      <C>
LPG terminal, building and leasehold
improvements. . . . . . . . . . . . . .   19 years
Automobiles . . . . . . . . . . . . . .  3-5 years
Furniture, fixtures and equipment . . .  3-5 years
Trailers. . . . . . . . . . . . . . . .    8 years
</TABLE>

          The  lease rights, consulting services and service contracts are being
amortized  as  follows:

<TABLE>
<CAPTION>
<S>                                   <C>
Lease rights . . . . . . . . . . . .        19 years
Consulting services (note E) . . . .  41 - 48 months
Financial advisory services (note H)       12 months
Legal services (note H). . . . . . .       36 months
</TABLE>

          Maintenance  and  repair costs are charged to expense as incurred, and
renewals and improvements that extend the useful life of the assets are added to
the  property,  plant  and  equipment  accounts.

          The  provisions  of  SFAS  121  "Accounting  for  the  Impairment  of
Long-lived  Assets  and  for  Long-lived  Assets to be Disposed Of", require the
Company  to  review  long-lived  assets and certain identifiable intangibles for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.  If it is determined that an
impairment  has occurred, the amount of the impairment is charged to operations.
No  impairments were recognized for the years ended July 31, 1996 and 1997.  For
the  year  ended  July  31,  1998, the Company recorded  a  $400,000  charge  to
operations for the impairment of long-lived assets relating to the CNG business.
(see  note  F).

                                       29
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  B  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  -  CONTINUED

          3.  INCOME  TAXES

          The  Company  will  file a consolidated income tax return for the year
ended  July  31,  1998.

          The  Company  accounts for deferred taxes in accordance with Statement
of  Financial  Accounting  Standards  No. 109 (SFAS 109), "Accounting for Income
Taxes".  Under  the  liability method specified by SFAS 109, deferred tax assets
and  liabilities  are  determined  based on the difference between the financial
statement and tax bases of assets and liabilities as measured by the enacted tax
rates  which  will  be  in  effect when these differences reverse.  Deferred tax
expense  is  the  result of changes in deferred tax assets and liabilities.  The
principal  types  of  differences  between  assets and liabilities for financial
statement  and tax return purposes are accumulated depreciation, start up costs,
amortization  of  professional  fees  and  deferred  compensation  expense.

          4.  (LOSS)  PER  COMMON  SHARE

          (Loss)  per  share of common stock is computed on the weighted average
number  of  shares  outstanding.  During  periods  in which the Company incurred
losses,  giving  effect to common stock equivalents is not presented as it would
be  antidilutive.

          The  FASB  issued  Statement of Financial Accounting Standards No. 128
(SFAS  128),  "Earnings Per Share", which supersedes Accounting Principles Board
Opinion  No.  15 (APB 15), "Earnings Per Share".  The statement became effective
for  financial  statements  issued  for  periods ending after December 15, 1997,
including  interim  periods.  Early  adoption  was  not  permitted.

          5.  CASH  EQUIVALENTS

          For purposes of the cash flow statement, the Company considers cash in
banks  and  securities  purchased  with a maturity of three months or less to be
cash  equivalents.

          6.  USE  OF  ESTIMATES

          The  preparation  of financial statements in conformity with generally
accepted  accounting  principles  requires  the  Company  to  make estimates and
assumptions  that  affect  the  reported  amounts of assets and liabilities, the
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.

          7.  FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

          Statement  of  Financial  Accounting  Standards  No.  107  (SFAS 107),
"Disclosures about Fair Value of Financial Instruments", requires the disclosure
of fair value information about financial instruments, whether or not recognized
on  the  balance sheet, for which it is practicable to estimate the value.  SFAS
107  excludes  certain  financial  instruments from its disclosure requirements.
Accordingly,  the aggregate fair value amounts are not intended to represent the
underlying  value  of  the  Company.  The  carrying  amounts  of  cash  and cash
equivalents,  current  receivables  and  payables  and  long-term  liabilities
approximate  fair  value  because of the short-term nature of these instruments.

                                       30
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  B  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  -  CONTINUED

          8.  REVENUES  AND  COST  RECOGNITION

          Certain  of  the  Company's  work  is  performed  under  fixed-price
contracts.  Revenues  are  recognized  on  the  percentage-of-completion method,
measured  by  the  percentage of total costs incurred to date to estimated total
costs  for  each  contract.  This  method  is  used because management considers
expended  costs to be the best available measure of progress on these contracts.

          Contract  costs include all direct materials and labor costs and those
indirect  costs  related  to  contract  performance,  such  as  indirect  labor,
supplies,  tools and repair costs.  General and administrative costs are charged
to  expense  as  incurred.  Provisions  for  estimated  losses  on  uncompleted
contracts  are  made in the period in which such losses are determined.  Changes
in job performance, job conditions, and estimated profitability, including those
arising  from  contract  penalty  provisions, and final contract settlements may
result  in revisions to costs and income.  These revisions are recognized in the
period  in  which  the  revisions  are  determined.

          The  asset,  "Costs  and  estimated  earnings in excess of billings on
uncompleted  contracts,"  represents  revenues  recognized  in excess of amounts
billed.  The  liability,  "Billings  in excess of cost and estimated earnings on
uncompleted  contracts,"  represents  billings in excess of revenues recognized.

          9.     STOCK-BASED  COMPENSATION

          In  October  1995,  the  Financial  Accounting  Standards Board issued
Statement  of Financial Accounting Standards No. 123 (SFAS 123), "Accounting for
Stock-Based  Compensation", which establishes financial accounting and reporting
standards  for  stock-based  employee compensation plans and for transactions in
which an entity issues its equity instruments to acquire goods and services from
non-employees.

          The  Company  has  elected  under the guidance provided by SFAS 123 to
continue  to  account  for employee stock-based compensation using the intrinsic
value  method prescribed in Accounting Principles Board Opinion No. 25 (APB 25),
"Accounting  for  Stock  Issued  to  Employees"  and  related  Interpretations.

          10.     RECLASSIFICATIONS

          Certain  reclassifications  have  been  made to prior year balances to
conform  to  the  current  presentation.

                                       31
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  C  -  (LOSS)  PER  COMMON  SHARE

The  following  table  presents  reconciliations from (loss) per common share to
(loss)  per  common  share assuming dilution (see notes M and N for the warrants
and  convertible  preferred  stock  excluded  because  they  are anti-dilutive):

<TABLE>
<CAPTION>
                                          For the year ended July 31, 1996
                                      ----------------------------------------
                                         (Loss)        Shares       Per-Share
                                      (Numerator)   (Denominator)    Amount
                                      ------------  -------------  -----------
<S>                                   <C>           <C>            <C>
Net (loss) . . . . . . . . . . . . .  $(  724,108)              -           - 
Less:  Dividends on preferred stock.            -               -           - 
BASIC EPS
Net (loss) available to common
  stockholders . . . . . . . . . . .   (  724,108)      5,130,191  $  (  0.14)
                                                                  ===========
EFFECT OF DILUTIVE SECURITIES
Warrants . . . . . . . . . . . . . .            -               -           - 
Convertible Preferred Stock. . . . .            -               -           - 
DILUTED EPS
Net (loss) available to common
  stockholders . . . . . . . . . . .  $(  724,108)      5,130,191  $  (  0.14)
                                      ============  =============  ===========
</TABLE>

<TABLE>
<CAPTION>
                                           For the year ended July 31, 1997
                                      ------------------------------------------
                                          (Loss)         Shares       Per-Share
                                       (Numerator)    (Denominator)    Amount
                                      --------------  -------------  -----------
<S>                                   <C>             <C>            <C>
Net (loss) . . . . . . . . . . . . .  $(  2,922,659)              -           - 
Less:  Dividends on preferred stock.              -               -           - 
BASIC EPS
Net (loss) available to common
  stockholders . . . . . . . . . . .   (  2,922,659)      6,144,724  $  (  0.48)
                                                                     ===========
EFFECT OF DILUTIVE SECURITIES
Warrants . . . . . . . . . . . . . .              -               -           - 
Convertible Preferred Stock. . . . .              -               -           - 
DILUTED EPS
Net (loss) available to common
  stockholders . . . . . . . . . . .  $(  2,922,659)      6,144,724  $  (  0.48)
                                      ==============  =============  ===========
</TABLE>

<TABLE>
<CAPTION>
                                                   For the year ended July 31, 1998
                                              ------------------------------------------
                                                  (Loss)         Shares       Per-Share
                                               (Numerator)    (Denominator)    Amount
                                              --------------  -------------  -----------
<S>                                           <C>             <C>            <C>
Net (loss) . . . . . . . . . . . . . . . . .  $(  3,744,056)              -           - 
Less:  Dividends on preferred stock. . . . .     (  225,000)              -           - 
BASIC EPS
Net (loss) available to common stockholders.   (  3,969,056)      9,235,299  $  (  0.43)
                                                                             ===========
EFFECT OF DILUTIVE SECURITIES
Warrants . . . . . . . . . . . . . . . . . .              -               -           - 
Convertible Preferred Stock. . . . . . . . .              -               -           - 
DILUTED EPS
Net (loss) available to common stockholders.  $(  3,969,056)      9,235,299  $  (  0.43)
                                              ==============  =============  ===========
</TABLE>

                                       32
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  D  -  COMPRESSED  NATURAL  GAS

          ACQUISITION  OF  ASSETS  FROM  WILSON  TECHNOLOGIES  INCORPORATED
          -----------------------------------------------------------------

          In  connection  with  the  Company's  plans  to  enter the CNG fueling
business,  on  March  7,  1997,  PennWilson and Wilson Technologies Incorporated
(Wilson),  a leading supplier of CNG fueling stations engaged in the business of
selling,  designing, constructing, installing and servicing CNG fueling stations
and  related  products for use in the CNG industry throughout the world, entered
into  an  Interim Operating Agreement (the Arrangement).  Under the terms of the
Arrangement, effective as of February 17, 1997, PennWilson was granted the right
to  use  the  Wilson  name,  technology  and  employees,  subject  to  certain
restrictions,  as well as rights to perform contracts which Wilson had not begun
to  perform,  in  exchange for monthly payments of $84,000, and royalty payments
not  to  exceed $3,000,000 cumulatively, less certain adjustments, if any, based
on 5% of net revenues.  The arrangement provided that PennWilson was entitled to
all revenues earned by PennWilson and by certain businesses of Wilson commencing
as of February 17, 1997.  In addition, Zimmerman Holdings Inc. (ZHI), the parent
of  Wilson,  agreed  to  reimburse the Company for 50% of the net operating cash
deficit  of  PennWilson,  if  any.  In carrying out the business, PennWilson was
also  entitled  to  use  the  Wilson  premises as well as available inventory of
Wilson  at  cost plus 10% or any other amount mutually agreed upon by PennWilson
and  Wilson.  The  Arrangement was to have terminated on the earlier to occur of
90  days  from  the  date  of  the Arrangement or the closing of the Acquisition
described  below.  If  the  Acquisition  was  not  completed within 90 days, the
Arrangement  could  be  extended  by  PennWilson  for  up  to  three  years.

          Simultaneously  with  the Arrangement, the Company, PennWilson, Wilson
and  ZHI entered into a purchase agreement (the Acquisition), whereby PennWilson
would  acquire  certain  assets,  including trademarks and licenses, and certain
ongoing  businesses  of  Wilson,  in  exchange  for  the  assumption  of certain
liabilities,  a $3,000,000 contingent royalty note, a promissory note based upon
certain  operating  expenses  and a $220,000 convertible debenture issued by the
Company.  The Acquisition was subject to several conditions, including obtaining
satisfactory restructuring of all of Wilson's obligations to creditors including
the  consent  of  such  creditors  to  the  proposed  Acquisition.

          Effective  as  of  March  21,  1997,  the Arrangement was amended (the
Amendment)  so  that PennWilson agreed to acquire $394,000 of Wilson's inventory
and/or  other  assets  to  be  paid  for  through  the  application  of $294,000
previously  paid  under  the  Arrangement, plus other adjustments.  In addition,
PennWilson issued a promissory note in the amount of $100,000 to Wilson which is
payable  in equal annual installments of $20,000 plus interest at the prime rate
(8.5%  at  July  31,  1998) beginning June 5, 1998.  To date the Company has not
made the required June 5, 1998 installment.  Furthermore, the cumulative royalty
to  be  paid  to  Wilson was reduced from $3,000,000 to $2,000,000, less certain
adjustments.  Also  under  the  Amendment,  effective  June 1, 1997, the Company
ceased making the monthly payment and assumed direct responsibility for expenses
relating  to  the  operation  of Wilson's facilities, including the lease of the
premises  and  the  hiring  of  certain  employees  formerly employed by Wilson.
Pursuant  to  the  Amendment and except as provided for therein, the Arrangement
and  Acquisition  were  terminated  effective  as  of  March  21,  1997.

          The  acquisition  was  accounted  for  as a purchase. Accordingly, the
results  of  operations of PennWilson are included in the consolidated financial
statements  from  the  effective  date  of  the  acquisition.

          Proforma operating results for the years ended July 31, 1996 and 1997,
as  if  the acquisition had been completed on August 1, 1995, are not available.
However,  WTI's  revenues  for  the period from August 1, 1995 to March 21, 1997
were  not  material.

                                       33
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  E  -  RELATED  PARTIES

          DIRECTORS,  OFFICERS  AND  SHAREHOLDERS
          ---------------------------------------

          During the year ended July 31, 1996, the Company made advances to, and
received  advances  from, three of the Company's nine directors.  As of July 31,
1996,  a  director  owed  the Company a balance of $26,233 for interest on loans
that  the Company made to the director's related businesses.  All previous loans
and  receivables  from the director had been settled as of July 31, 1996 and the
interest  receivable  referred  to  above  was  settled  as  of  July  31, 1997.

          In  March  1996  and  April  1996, the Company received loans from two
shareholders  aggregating  $1,000,000.  The  notes  bear interest at 10% and had
accrued interest at July 31, 1996 and 1997 of $35,833 and $32,662, respectively.
During  the year ended July 31, 1997, the Company paid interest totaling $98,794
and reduced the principal balance outstanding by $100,000.  During September and
October  1997,  the  Company  repaid the amount owing on the loans (see note L).

          During March 1997, the Company received advances from its President in
the  amount  of  $85,000.  This  amount  was  repaid  during  April  1997.

          As  of  July 31, 1997, the Company had a receivable from a corporation
owned  by  an  officer  of  the  Company  in  the  amount  of  $171,601 of which
approximately  $130,000  was  repaid  in  September  1997  (see note M for other
related  party  transactions).  During the year ended July 31, 1998, the Company
paid  that  corporation  $181,000  for  Mexico related expenses incurred by that
corporation  on  the  Company's  behalf.

          COMMISSION  AGREEMENT
          ---------------------

          During  the  year  ended  July  31,  1994,  the Company entered into a
commission  agreement  with a consulting firm covering a forty-one month period.
The  firm  assisted the Company in its efforts to negotiate purchase orders with
its  major  customer.  The former Chairman of the Company is related to a person
in  the  consulting  firm  who  had  a  decision-making  role.

          On  March  1, 1995, the consulting firm accepted 200,000 shares of the
Company's  common stock in lieu of any future commissions due under the original
agreement  signed on February 10, 1994.  The stock was valued at $400,000 ($2.00
per  share).  The  consulting  firm  remained  liable  for  the  services  to be
performed;  therefore,  the $400,000 was being amortized over the remaining life
of  the  original  agreement.

          On  July 31, 1996, the Company determined that no future benefit would
be  derived from the consulting services contract, and the remaining balance was
charged  to  operations.

                                       34
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  F  -  PROPERTY,  PLANT  AND  EQUIPMENT

          Property, plant and equipment consists of the following as of July 31:

<TABLE>
<CAPTION>
                                         1997            1998
                                    --------------  --------------
<S>                                 <C>             <C>
LPG:
 Building. . . . . . . . . . . . .  $     173,500   $     173,500 
 LPG terminal. . . . . . . . . . .      3,426,440       3,426,440 
 Automobile and equipment. . . . .        378,039         391,138 
 Office equipment. . . . . . . . .         22,202          35,738 
 Capital construction in progress.              -          75,389 
 Leasehold improvements. . . . . .        237,899         291,409 

CNG:
 Furniture, fixtures and equipment        162,161         203,559 
 Automobiles . . . . . . . . . . .         40,023           3,500 
 Capital construction in progress.              -       1,041,434 
 Leasehold improvements. . . . . .          8,575           8,575 
                                    --------------  --------------
                                        4,448,839       5,650,682 
Less: accumulated depreciation and
 amortization. . . . . . . . . . .   (  1,263,691)   (  1,531,245)
                                    --------------  --------------
                                    $   3,185,148   $   4,119,437 
                                    ==============  ==============
</TABLE>

          During  May  1997,  the  Company  amended (the Amendment) the Pipeline
Lease  with  Seadrift to extend the term of the Pipeline Lease through March 31,
2013.  The  Amendment  became  effective  on  April 1, 1998.  As a result of the
Amendment,  the  Company  changed  the  useful  life of its LPG terminal assets,
leasehold  improvements  and  lease  rights through the extension of the amended
lease  period  (see  note O).  The effect of the change in estimate for the year
ended  July  31,  1998  was  to  decrease the Company's net loss by $284,068 and
decrease  the  Company's  loss  per common share by $.03.  At July 31, 1998, the
Company  determined that CNG related assets constructed by the Company and spare
parts  inventories (CNG capital construction in progress) should be written down
to  their  net realizable value due to the uncertainty in the Company's strategy
regarding  the  CNG  business.  The  amount  of  the  charge  to  operations was
$400,000.

          Depreciation and amortization expense of property, plant and equipment
totaled  $414,412, $448,019 and $249,584 for the years ended July 31, 1996, 1997
and  1998,  respectively.

                                       35
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  G  -  INVENTORIES  AND  COSTS  AND  BILLINGS  ON  UNCOMPLETED  CONTRACTS

          Inventories  consist  of  the  following  as  of  July  31:

<TABLE>
<CAPTION>
                              1997       1998
                            ---------  --------
<S>                         <C>        <C>
LPG
 Pipeline. . . . . . . . .  $ 406,371  $276,938
 LPG terminal. . . . . . .     86,180   100,159
CNG
 Raw material and supplies    199,519         -
 Work in progress. . . . .    103,727         -
                            ---------  --------

                            $ 795,797  $377,097
                            =========  ========
</TABLE>

Costs  and  estimated earnings on uncompleted contracts consist of the following
as  of  July  31:

<TABLE>
<CAPTION>
                                                                             1997     1998
                                                                          ----------  -----
<S>                                                                       <C>         <C>
Uncompleted contracts consist of:
 Costs incurred on uncompleted contracts. .. . . . . . . . . . . . . . .  $ 488,560   $   -
 Estimated earnings. . . . . . . . . . . . . . . . . . . . . . . . . . .    101,294       -
                                                                          ----------  -----
                                                                            589,854       -
 Less: billings to date. . . . . . . . . . . . . . . . . . . . . . . . .    400,562       -
                                                                          ----------  -----
                                                                            189,292   $   -
                                                                          ==========  =====

Included in the accompanying balance sheet under the following captions:

 Costs and estimated earnings in excess of
   billings on uncompleted contracts . . . . . . . . . . . . . . . . . .  $ 196,888   $   -
 Billings in excess of costs and estimated
   earnings on uncompleted contracts . . . . . . . . . . . . . . . . . .  (   7,596)      -
                                                                          ----------  -----
                                                                          $ 189,292   $   -
                                                                          ==========  =====
</TABLE>

                                       36
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  H  -  OTHER  ASSETS

          On  August 25, 1995, the Company entered into a one year contract with
an  investment  advisory firm for future financial advisory services in exchange
for  20,000 shares of common stock.  In February 1996, an attorney exercised his
100,000  warrants to purchase 100,000 shares of common stock for $1.25 per share
in  exchange  for  legal  services  for  a  three  year  period.

          On  July  31, 1996, the Company determined that the attorney would not
be  required  to  render  future  services.  The  Company  has  retained another
attorney;  therefore,  the  remaining  balance was charged to operations.  Other
assets  consist  of  the  following  at  July  31:

<TABLE>
<CAPTION>
                             1997     1998
                           -------  -------
<S>                        <C>      <C>
Prepaid compensation cost  $18,000  $     -
Other . . . . . . . . . .   11,935   77,026
                           -------  -------
                            29,935  $77,026
                           =======  =======
</TABLE>

NOTE  I  -  BORROWINGS  FROM  IBC-BROWNSVILLE

          The  Company  had short-term borrowings of $672,552 from International
Bank  of  Commerce-Brownsville  as  of  July  31,  1997  and  1998 (see note O).

                                       37
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  J  -  INCOME  TAXES

          At  July  31,  1998,  the  approximate  amount  of  net operating loss
carryforwards and expiration dates for U.S. income tax purposes were as follows:

<TABLE>
<CAPTION>
Year ending    Tax Loss
July 31      Carryforward
- -----------  -------------
<S>          <C>
2009         $     930,000
2010             2,370,000
2012             2,279,000
2013             3,247,000
             -------------
             $   8,826,000
             =============
</TABLE>

          Deferred  tax  assets  and  liabilities were as follows as of July 31:

<TABLE>
<CAPTION>
                                             1997                    1998
                                   -----------------------  -----------------------
                                     Assets    Liabilities    Assets    Liabilities
                                   ----------  -----------  ----------  -----------
<S>                                <C>         <C>          <C>         <C>
  263 and other inventory costs
Depreciation. . . . . . . . . . .  $        -  $         -  $        -  $    29,000
Capitalized start-up costs. . . .      15,000            -           -       21,000
Warranty reserves . . . . . . . .       3,000            -       1,000            -
Bad debt reserve. . . . . . . . .       1,000            -       5,000            -
Amortization of professional fees      19,000            -     142,000            -
Deferred compensation expense . .      58,000            -       8,000            -
Net operating loss carryforward .     318,000            -     469,000            -
                                    1,818,000            -   3,001,000            -
                                   ----------  -----------  ----------  -----------
                                    2,232,000            -   3,626,000       50,000
Less: valuation allowance
                                    2,232,000            -   3,626,000       50,000
                                   ----------  -----------  ----------  -----------
                                            -            -  $        -            -
                                   ==========  ===========  ==========  ===========
</TABLE>

          Management  believes  that  the valuation allowance reflected above is
warranted  because  of  the  uncertainty  that sufficient taxable income will be
generated  in future taxable years by the Company to absorb the entire amount of
such  net  operating  losses.

                                       38
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  K  -  CONSTRUCTION  PAYABLES

          As  of  July  31,  1995,  two  companies:  Lauren  Constructors,  Inc.
(Lauren)  and  Thomas  G. Janik & Associates, Inc. (Janik), had filed Mechanic's
and  Materialmen's  Liens  against  the Company's Brownsville Terminal Facility.
The  Company  was  in litigation with Lauren and Janik but the parties reached a
settlement  agreement  on  June  21,  1995.  Under  the  terms of the settlement
agreement, the parties agreed to stay the pending legal proceedings provided the
Company adhered to an agreed-upon payment schedule.  The minimum monthly payment
due  according  to  the payment schedule was $34,445, which included interest at
12%  per  annum.  In  addition,  the  agreement provided for additional payments
related  to the monthly volume of gallons of LPG sold by the Company through its
Brownsville  Terminal  Facility.  At  July  31,  1996, the principal amount owed
Lauren  and  Janik  was  $360,145 and $77,689, respectively.  Under terms of the
settlement  agreement,  the  Company  was  to have paid the remaining balance on
August  15, 1996.  The Company did not make the required payment but because the
Company  had  complied  with  all  other  terms and conditions of the settlement
agreement  and  had made combined principal and interest payments of $984,480 to
Lauren and Janik, the parties agreed to extend the settlement agreement to April
14,  1997,  under  substantially  similar terms and conditions.  In exchange for
this  extension, the Company made an immediate lump sum payment of approximately
$50,000  and  executed  a  promissory  note  for  the remaining balance due.  In
addition,  the  Company  provided  Lauren and Janik a first lien position on the
improvements  at the Brownsville terminal and a mortgagee's title policy for the
full  amount  of  the  principal  and  accrued  interest  remaining  due.

          During  April  1997,  Janik  agreed  to  exercise warrants to purchase
25,000  shares  of  common  stock  of the Company at an exercise price below the
stated  exercise  price  of $2.50 per share, and the Company agreed to accept in
lieu  of  cash payment on the exercise of the warrants, full cancellation of the
remaining  approximately  $46,000  principal amount of indebtedness and interest
thereon  due  Janik.  In connection with the remaining obligation owed to Lauren
of  approximately  $212,000, which was due in April 1997, the Company and Lauren
reached an agreement whereby the Company paid Lauren $100,000 in April 1997, and
the  remaining  balance  was  paid in four equal monthly installments during the
period  from  May  15,  1997  through  August  15,  1997.

                                       39
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  L  -  LONG-TERM  DEBT

     Long-term  debt  consists  of  the  following  as  of  July  31:

<TABLE>
<CAPTION>
                                                                                           1997        1998
                                                                                        ----------  ----------
<S>                                                                                     <C>         <C>
Contract for Bill of Sale; due in semi-annual payments of $22,469, including interest
at 11.8%; due in October 1998; collateralized by a building. . . . . . . . . . . . . .  $  113,191  $   91,197

Subordinated note with warrants to purchase 50,000 shares of common stock at
$2.50 per share expiring February 28, 2001; principal due August 31, 1997, or upon
receipt of proceeds from secondary equity offering in the minimum amount of
$5,000,000; interest at 10% due annually on the anniversary date of the note;
collateralized by all tanks, pumps, equipment and other terminal property, and
proceeds from a judgment or settlement of litigation (Paid in September 1997). . . . .     400,000           -

Subordinated note with warrants to purchase 50,000 shares of common stock at
$2.50 per share expiring April 11, 2001; principal due October 11, 1997, or upon
receipt of proceeds from secondary equity offering in the minimum amount of
$5,000,000; interest at 10% due annually on the anniversary date of the note;
collateralized by all tanks, pumps, equipment and other terminal property and
proceeds from the judgment or settlement of litigation (Paid in October 1997). . . . .     500,000           -

Unsecured note with warrants to purchase 75,000 shares of common stock at $3.00
per share expiring October 10, 1997; principal due November 7, 1997, or upon
receipt of proceeds from offering of securities prior to payment date in excess of
$250,000; Company shall utilize one half of proceeds from such sale to satisfy this
note; interest at 10% due annually on the anniversary date of the note  (Paid in
August 1997).. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      75,000           -

Unsecured note with principal due in equal annual installments of $20,000
beginning June 5, 1998, plus interest at the prime rate (8.5% at July 31, 1998); due
June 5, 2002 (see note D). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     100,000     100,000

Unsecured promissory note due May 29, 1998 (paid in June 1998).. . . . . . . . . . . .      33,000           -

Secured Promissory Note with warrants to purchase 500,000 shares of common
stock at $2.50 per share expiring June 15, 2002; principal due June 15, 1999, or
upon receipt of proceeds from secondary debt or equity offering in the minimum
amount of $5,000,000; interest at 10.5% due semi-annually on December 15 and
June 15; collateralized by certain specified assets of the Company (see note M). . . .   1,000,000           -

$1,500,000 in promissory notes, with warrants to purchase up to 250,000 shares of
common stock at an exercise price of $6.00 per share expiring October 21, 2000;
principal due June 30, 1998, or upon earlier receipt of proceeds from any public
offering of debt or equity of the Company resulting in net proceeds to the Company
in excess of $5,000,000; interest at 10.0% on the principal amount of the promissory
notes is due quarterly on March 31, June 30, September 30 and December 31.  The
effective interest rate after consideration of the discount, is 18.0% per annum.
Purchasers of the promissory notes were granted one demand registration right with
respect to the shares issuable upon exercise of the warrants (see note M). . . . . . .           -   1,500,000

Note issued in connection with settlement of vendor obligation.  Principal due in
monthly installments.. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           -      62,700

Capitalized lease obligations payable in monthly installments totaling $3,138; due
on various dates through January 1999. . . . . . . . . . . . . . . . . . . . . . . . .      44,033           -
                                                                                        ----------  ----------
 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2,265,224   1,753,897

Current maturities.. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1,152,391   1,693,897
                                                                                        ----------  ----------
 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $1,112,833  $   60,000
                                                                                        ==========  ==========
</TABLE>

                                       40
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  L  -  LONG-TERM  DEBT  -  CONTINUED

Scheduled  maturities  are  as  follows:

<TABLE>
<CAPTION>
Year ending July 31,
- --------------------       
<S>                   <C>
1999                  $1,693,897
2000                      20,000
2001                      20,000
2002                      20,000
                      ----------
                      $1,753,897
                      ==========
</TABLE>

NOTE  M  -  STOCKHOLDERS'  EQUITY

          SENIOR  PREFERRED  STOCK
          ------------------------

          At  the 1997 Annual Meeting of Stockholders of the Company held on May
29,  1997,  the  stockholders authorized the amendment of the Company's Restated
Certificate  of  Incorporation to authorize 5,000,000 shares, $.01 par value per
share,  of a new class of senior preferred stock for possible future issuance in
connection with acquisitions and general corporate purposes, including public or
private  offerings  of  shares  for  cash  and  stock  dividends.  The  Board of
Directors  has  made no determination with respect to the issuance of any shares
of  the  new  preferred stock and has no present commitment, arrangement or plan
which  would  require  the  issuance  of such additional shares of new preferred
stock  in connection with any equity offering, merger, acquisition or otherwise.

          PREFERRED  STOCK
          ----------------

          On  September  18,  1993,  in  a private placement, the Company issued
150,000  shares  of  its  $.01 par value, 11% convertible, cumulative non-voting
preferred  stock  at a purchase price of $10.00 per share.  On June 10, 1994 the
Company  declared  a  2-for-1  stock split.  The preferred stock was convertible
into  voting  shares of common stock of the Company at a conversion ratio of one
share  of  preferred  stock  for  3.333 shares of common stock. On September 10,
1997,  the  Board  of  Directors  of  the  Company  approved  the issuance of an
additional  100,000  shares  of  common stock as an inducement for the preferred
stockholders  to  convert  the  shares of preferred stock and release all rights
with  respect to the preferred stock. In January 1998, all 270,000 shares of the
preferred  stock  were  converted  into an aggregate of 999,910 shares of common
stock  of the Company.  The issuance of the additional 100,000 common shares was
recorded  as a preferred stock dividend in the amount of $225,000 at January 30,
1998.

          COMMON  STOCK
          -------------

          On  August  25, 1995, the Company issued 20,000 shares of common stock
to  an  investment advisory firm as compensation for financial advisory services
to  be  provided for a period of one year.  As additional compensation, the firm
was  to  receive a "cash success" fee and common stock warrants based on capital
raised.

          On  February  16,  1996,  the  Company allowed the holder of $1.25 per
share  warrants  to  purchase  100,000  shares of common stock of the Company to
convert  the  warrants  into  common stock in exchange for a contract to provide
legal  fees  for  three  years.

          On  February  26,  1996, the Company granted warrants to a director to
purchase  330,000 shares of common stock for $2.50 per share through February 8,
2000,  in  exchange  for  advisory  services  during  that  period.

          On February 26, 1996, the Company granted warrants to purchase 200,000
shares  of  common  stock  of  the  Company  to the new Chairman of the Board to
purchase 200,000 shares of common stock for $2.50 per share through February 29,
2000.

                                       41
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  M  -  STOCKHOLDERS'  EQUITY  -  CONTINUED

          On  July 16, 1996, the Company issued 20,000 shares of common stock as
settlement for consulting services previously accrued during the year ended July
31,  1995.

          In November  1996,  the Company  issued  warrants to purchase  100,000
shares of common  stock of the  Company to a third party to obtain the rights to
construct, own and operate a Dina dealership in Mexico. Grupo Dina, S.A. de C.V.
(Dina) is one of the largest bus and truck manufacturers in Mexico.

          In  January  1997, the Company issued 10,000 shares of common stock to
an  advertising  firm  for  services  provided.

          During  February  1997,  the Company and certain prior officers of the
Company  (the  Officers)  agreed to an exchange offer whereby the Officers, on a
weighted average basis, received 164,286 shares of the Company's common stock in
exchange  for outstanding warrants to purchase 702,856 shares of common stock of
the  Company.  The  warrants  were  canceled.

          During  March  1997, the Company reduced from $5.00 per share to $2.50
per  share  the  exercise price of warrants to purchase 100,000 shares of common
stock  of  the  Company  held  or  controlled  by  a  director  of  the Company.

          During  March  1997,  the Company approved the issuance of warrants to
purchase 200,000 shares of common stock of the Company to a director and officer
of  the  Company,  at  an  exercise price of $3.625 per share, exercisable on or
before  March  24,  2000.  As  a  bonus  for  the  year  ended July 31, 1997, on
September  10,  1997,  the Company reduced the exercise price of the warrants to
$2.50  per  share.

          During  March  1997,  the Company approved the issuance of warrants to
purchase 200,000 shares of common stock of the Company to a director and officer
of  the  Company  upon  his one-year anniversary of employment with the Company.
The  exercise  price  of the warrants was to be based on the closing stock price
the  day  prior  to the issuance of the warrants and are exercisable three years
from  the  date of issuance.  On September 10, 1997, the Company agreed to waive
the one year requirement and immediately granted the warrants as a bonus for the
year  ended July 31, 1997 at an exercise price of $2.50 per share exercisable on
or  before  September  9,  2000.

          During  March  1997,  a  related  party exercised warrants to purchase
15,000  shares  of common stock of the Company at an exercise price of $2.50 per
share.  The consideration for the exercise of the warrants included $150 in cash
and  a  $37,350 promissory note.  The note accrues interest at the rate of 8.25%
per annum to be paid annually on March 26 until the note is due in full on March
26, 2000.  The payment due March 26, 1998 has not been received.  The promissory
note  has  been  recorded  as  a reduction of stockholders' equity.  At July 31,
1998,  interest  receivable  from  the  related  party  has  been  reserved.

          In  April  1997,  warrants were exercised for 250,000 shares of common
stock of the Company in exchange for the cancellation of $250,000 in outstanding
notes  plus accrued interest thereon, and a cash payment received by the Company
of  $188,438.

          During  April  1997,  Janik  agreed  to  exercise warrants to purchase
25,000  shares  of  common  stock  of  the  Company  (note  K).

          During  April  1997,  the  Company's  President  exercised warrants to
purchase 2,200,000 shares of common stock of the Company at an exercise price of
$1.25  per  share.  The  consideration for the exercise of the warrants included
$22,000  in cash and a $2,728,000 promissory note.  The note accrues interest at
the  rate  of 8.25% per annum and is payable annually on April 11 until maturity
on  April  11,  2000.  The  payment due on April 11, 1998 has not been received.
The promissory note is collateralized by 1,000,000 shares of common stock of the
Company  owned  by  the  President  and  has  been  recorded  as  a reduction of
stockholders'  equity.  At July 31, 1998, interest receivable from the President
has been offset by the remaining amount due to the President as of July 31, 1998
under  his  employment  agreement.  The  remaining  balance  of  the  interest
receivable  has  been  reserved.

                                       42
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  M  -  STOCKHOLDERS'  EQUITY  -  CONTINUED

          During  April  1997, additional warrants to purchase 300,000 shares of
common  stock  of  the  Company  at  an  exercise  price of $1.25 per share were
exercised  by  a  director  of  the  Company  and  other  third  parties.

          During  June 1997, in connection with the Secured Promissory Note, the
Company  approved  the issuance of warrants to purchase 500,000 shares of common
stock  of  the  Company  (see  note  L).

          In  August 1997, warrants to purchase 75,000 shares of common stock of
the  Company  were  exercised  in  exchange  for  cancellation of a $75,000 note
payable,  plus  accrued  interest  thereon, and a cash payment to the Company of
$56,250.

          During  August 1997, warrants to purchase a total of 430,000 shares of
common  stock  were exercised, resulting in cash proceeds to the Company of $1.1
million.  The  proceeds  of  such  exercises  were  used for working capital and
repayment  of  Company  debt.

          On  August  29,  1997,  in connection with the exercise of warrants to
purchase  100,000  shares  of  common stock of the Company by an unrelated third
party,  the  Company entered into a Registration Rights Agreement requiring that
the  Company  either register the common stock issued upon exercise on or before
February  1, 1998 or issue additional warrants to acquire up to 60,000 shares of
common stock.  In accordance with the Registration Rights Agreement, the Company
issued warrants to purchase 60,000 shares of Common Stock to the unrelated third
party  at an exercise price of $2.50 per share, exercisable within one year from
the  date  of  issuance.

          On  October  21,  1997,  the  Company  completed  a  private placement
pursuant  to  which it issued promissory notes in the aggregate principal amount
of  $1.5  million  and  warrants  to  purchase  250,000  shares  of common stock
exercisable until October 21, 2000 at an exercise price of $6.00 per share.  The
notes  are  unsecured.  Proceeds  raised from the private placement totaled $1.5
million,  which  the  Company used for working capital requirements. Interest at
10%  per  annum is due quarterly on March 31, June 30, September 30 and December
31.  Payment  of  the principal and accrued interest on the promissory notes was
due  on  June  30, 1998.  To date the Company has not made the required June 30,
1998  quarterly  interest  and principal payment.  The purchasers in the private
placement  were granted one demand registration right with respect to the shares
issuable  upon  exercise  of  the  warrants.

          Effective  April  7, 1998, the Company issued 258,163 shares of common
stock  in  satisfaction  of  all  principal  and  interest  owing on the Secured
Promissory  Note,  which  totaled  $1,032,652  as  of  April  7,  1998.

                                       43
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  N  -  STOCK  WARRANTS

          The  Company  applies  APB  25  for  warrants granted to the Company's
employees.  The  compensation  cost  recorded  in the consolidated statements of
operations  for  warrants  granted  to employees totaled $0, $837,600 and $0 for
each  of  the  years  ended  July  31,  1996,  1997  and  1998,  respectively.

          Had  compensation  cost  related  to the warrants granted to employees
been  determined based on the fair value at the grant dates, consistent with the
methodology  of  SFAS  123,  the Company's pro forma net loss and loss per share
would  have  been  as  follows  for  the  year  ended  July  31,  1997:

<TABLE>
<CAPTION>
<S>                                 <C>
 Net loss as reported. . . . . . .  $(2,922,659)
 Net loss proforma . . . . . . . .   (3,054,615)

 Loss per common share as reported        (0.48)

 Loss per common share proforma. .        (0.50)
</TABLE>

          The  following  assumptions  were  used  for two grants of warrants to
employees  in  the  year  ended  July  31, 1997 to compute the fair value of the
warrants  using the Black-Scholes option-pricing model: dividend yield of 0% for
both  grants;  expected volatility of 95% and 90%; risk-free interest rate of 7%
for  both  grants;  and  expected  lives  of  3  years  for  both  grants.

          For  warrants  granted  to  non-employees,  the  Company  applies  the
methodology  of  SFAS  123  to  determine  the fair market value of the warrants
issued.   Costs  associated with warrants granted to non-employees for the years
ended  July  31,  1996,  1997  and  1998, totaled $36,000, $92,185, and $30,000,
respectively.  Warrants  granted  to  non-employees  simultaneously  with  the
issuance  of debt are accounted for based on the guidance provided by Accounting
Principles  Board  Opinion No. 14 (APB 14), "Accounting for Convertible Debt and
Debt  Issued  with  Stock  Purchase  Warrants".

          A summary of the status of the Company's warrants as of July 31, 1996,
1997  and  1998, and changes during the years ending on those dates is presented
below:

<TABLE>
<CAPTION>
                                                1996                         1997                          1998
                                     ---------------------------  ----------------------------  ---------------------------
                                                    Weighted                      Weighted                     Weighted
                                                     Average                       Average                      Average
              Warrants                 Shares    Exercise Price     Shares     Exercise Price     Shares    Exercise Price
- -----------------------------------  ----------  ---------------  -----------  ---------------  ----------  ---------------
<S>                                  <C>         <C>              <C>          <C>              <C>         <C>
Outstanding at beginning of year. .  4,150,000   $          1.66   4,680,000   $          1.84  2,215,000   $          2.61
Granted . . . . . . . . . . . . . .    630,000              2.90   1,325,000              2.66    300,000              5.42
Exercised . . . . . . . . . . . . .   (100,000)             1.25  (3,492,856)             1.55   (505,000)             2.57
Expired . . . . . . . . . . . . . .          -                      (297,144)             2.56   (580,000)             2.76
                                     ----------                   -----------                   ----------                 
Outstanding at end of year. . . . .  4,680,000   $          1.84   2,215,000   $          2.61  1,430,000   $          3.15
                                     ==========                   ===========                   ==========                 
Warrants exercisable at end of year  4,680,000                     2,015,000                    1,430,000 
</TABLE>

                                       44
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  N  -  STOCK  WARRANTS  -  CONTINUED

          The  following  table  depicts the weighted-average exercise price and
weighted  average fair value of warrants granted during the years ended July 31,
1996,  1997  and  1998 by the relationship of the exercise price of the warrants
granted  to  the  market  price  on  the  grant  date:

<TABLE>
<CAPTION>
                                        1996                         1997                          1998
                            ----------------------------  ----------------------------  ----------------------------
                               For warrants granted          For warrants granted          For warrants granted
                             Weighted       Weighted       Weighted       Weighted       Weighted       Weighted
Exercise price compared to    average        average        average        average        average        average
market price on grant date  fair value   exercise price   fair value   exercise price   Fair value   exercise price
- --------------------------  -----------  ---------------  -----------  ---------------  -----------  ---------------
<S>                         <C>          <C>              <C>          <C>              <C>          <C>

Equals market price. . . .  $         -  $             -  $         -  $             -  $         -  $             -
Exceeds market price . . .            -                -         0.30             3.00            -                -
Less than market price . .         2.51             2.90         1.64             2.50         2.07             5.42
</TABLE>

          The  fair  value  of  each  warrant grant was estimated on the date of
grant  using  the  Black-Scholes  option-pricing  model  with  the  following
weighted-average  assumptions used for grants in the years ending July 31, 1996,
1997  and 1998, respectively: dividend yield of 0% for all three years, expected
volatility  of  87%,  88%  and  85%, risk-free interest rate of 7% for all three
years  and  expected  lives  of  4,  3  and  3  years.

          The  following  table  summarizes  information  about  the  warrants
outstanding  at  July  31,  1998:

<TABLE>
<CAPTION>
                               Warrants Outstanding       Warrants Exercisable
                           ---------------------------  ------------------------
                                            Weighted
                              Number        Average     Weighted      Number      Weighted
                            Outstanding    Remaining     Average    Exercisable    Average
                                at        Contractual   Exercise        at        Exercise
Range of Exercise Prices   July 31, 1998      Life        Price    July 31, 1998    Price
- -------------------------  -------------  ------------  ---------  -------------  ---------
<S>                        <C>            <C>           <C>        <C>            <C>
2.50 to $3.00. . . . . .      1,180,000  2.34   years  $    2.54      1,180,000  $    2.54
                                                  2.21
6.00 . . . . . . . . . .        250,000                     6.00        250,000       6.00
                           -------------                           -------------           
                                                  2.32
2.50 to $6.00. . . . . .      1,430,000                     3.15      1,430,000  $    3.15
                           =============                           =============           
</TABLE>

          Under  the  Company's  1997 Stock Award Plan, the Company has reserved
for  issuance  150,000  shares  of  Common  Stock,  of which 129,686 shares were
unissued  as  of  July  31,  1998,  to  compensate consultants who have rendered
significant  services  to  the  Company.  The  Plan  is  administered  by  the
Compensation  Committee  of  the  Board  of  Directors  of the Company which has
complete  authority to select participants, determine the awards of Common Stock
to  be granted and the times such awards will be granted, interpret and construe
the  1997  Stock  Award  Plan  for  purposes  of  its  administration  and  make
determinations relating to the 1997 Stock Award Plan, subject to its provisions,
which  are  in  the  best  interests  of the Company and its stockholders.  Only
consultants  who  have rendered significant advisory services to the Company are
eligible  to  be participants under the Plan.  Other eligibility criteria may be
established  by  the  Compensation  Committee  as  administrator  of  the  Plan.

          In October 1997, the Company issued 20,314 shares of Common Stock to a
Mexican  consultant  in  payment  for services rendered to the Company valued at
$113,000  pursuant  to  the  plan.

                                       45
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  O  -  COMMITMENTS  AND  CONTINGENCIES

          LITIGATION

          On August  24,  1994,  the  Company  filed an  Original  Petition  and
Application   for   Injunctive   Relief  against  the   International   Bank  of
Commerce-Brownsville  ("IBC-Brownsville"),  a Texas state  banking  association,
seeking  (i) either  enforcement  of a credit  facility  between the Company and
IBC-Brownsville  or a release of the  Company's  property  granted as collateral
thereunder consisting of significantly all of the Company's business and assets;
(ii) declaratory relief with respect to the credit facility;  and (iii) an award
for damages and attorneys' fees. After completion of an arbitration  proceeding,
on February 28, 1996, the 197th District Court in and for Cameron County,  Texas
entered judgment (the  "Judgment")  confirming the arbitral award for $3,246,754
to the Company by IBC-Brownsville.

          In connection with the lawsuit,  IBC-Brownsville  filed an appeal with
the Texas  Court of  Appeals on January  21,  1997.  The  Company  responded  on
February 14,  1997.  On  September  18, 1997,  the appeal was heard by the Texas
Court of Appeals and on June 18,  1998,  the Texas  Court of Appeals  issued its
opinion in the case, ruling essentially in favor of the Company. IBC-Brownsville
sought a rehearing of the case on August 3, 1998. The Court has not ruled on the
IBC-Brownsville  request for  rehearing.  A decision is expected by December 31,
1998.  As of July 31, 1998,  the net amount of the award is  approximately  $3.4
million, which is comprised of (i) the original Judgement,  including attorney's
fees,  (ii)  post-award  interest,  (iii)  cancellation  of the note and accrued
interest  payable  to  IBC-Brownsville  which is  included  in the  Consolidated
Financial Statements less attorneys' fees.

          On April  18,  1996,  the  Company  reached  an  agreement  (the  "IBC
Settlement  Agreement")  to accept  $400,000  to  settle a  lawsuit  it filed in
October 1995 against  International Bank of Commerce-San Antonio, a bank related
to IBC-Brownsville ("IBC-San Antonio"). As part of the settlement agreement, the
parties, including IBC-Brownsville and IBC-San Antonio, executed mutual releases
from future  claims  related to the  IBC-Brownsville  litigation.  Additionally,
IBC-San  Antonio  agreed to  indemnify  the  Company for any such claims made or
asserted.

          On  June  26,  1996,  IBC-Brownsville filed a suit against the Company
(Case  No.  96-06-3502)  in  the 357th Judicial District Court of Cameron County
alleging  that  the  Company,  in filing the Judgment against IBC-Brownsville in
order  to  clear  title  to  its  assets, slandered the name of IBC-Brownsville.
IBC-Brownsville  contends that the Judgment against it prevented it from selling
certain  property.  IBC-Brownsville  has  claimed actual damages of $600,000 and
requested  punitive  damages  of  $2,400,000.  On  September 23, 1996, the court
entered  the Judgment on behalf of the Company indicated in a preliminary ruling
that  the  Company  was  privileged in filing the Judgment to clear title to its
assets.

          On  July  30,  1996,  the  Company filed suit in the District Court of
Harris County, Texas against Jorge V. Duran, former Chairman of the Board of the
Company,  regarding alleged conversion and fraud by Mr. Duran during his time as
an  employee of the Company.  The Company has not yet quantified its damages and
is  seeking  a  declaration  that the termination of employment of Mr. Duran was
lawful  and  within  the rights of the Company based on Mr. Duran's status as an
at-will  employee  of  the  Company.  On  December  12,  1996, Mr. Duran filed a
counterclaim  in  the  District  Court  of  Harris  County,  Texas asserting the
following  claims:  breach  of  contract  against  the  Company and Mr. Richter;
wrongful  discharge  against  the  Company, Mr. Richter, and Mr. Mark Casaday, a
former  officer and director of the Company; defamation against the Company, Mr.
Richter,  Mr.  Mark  Casaday,  and  Mr. Jorge Bracamontes; and interference with
contract  against  Mr. Jorge Bracamontes.  On February 27, 1997, the two actions
were  consolidated  into  Case No. 96-37447, Penn Octane Corporation v. Jorge V.
Duran  in  the 164th District Court of Harris County, Texas and on September 30,
1998,  Mr. Duran filed a Fourth Amended Original Petition.  Mr. Duran is seeking
judgment  against  the  Company and Messrs. Richter, Casaday and Bracamontes for
damages  in  excess of $12.0 million, including prejudgment interest as provided
for  by  law,  and  attorneys'  fees  and such further relief to which he may be
justly  entitled.  The  Company intends to vigorously defend against Mr. Duran's
counterclaim.

                                       46
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  O  -  COMMITMENTS  AND  CONTINGENCIES  -  CONTINUED

          In  October  1996,  the  Company and Mr. Richter, without admitting or
denying  the  findings  contained  therein  (other  than  as  to  jurisdiction),
consented  to the issuance of an order by the Securities and Exchange Commission
(the  "SEC") in which the SEC (i) made findings that the Company and Mr. Richter
had  violated  portions of Section 13 of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), relating to the filing of periodic reports and the
maintenance  of  books and records, and certain related rules under the Exchange
Act, and (ii) ordered respondents to cease and desist from committing or causing
any  current  or  future  violation  of  such  section  and  rules.

          On  February  13,  1998, County Sanitation Districts of Orange County,
California  (Orange County) filed a suit (Case No. 790409) in the Superior Court
of the State of California asserting the following claims: Specific performance,
possession of personal  property and damages and breach of contract  against the
Company  and   PennWilson,   CNG,   Inc.;   fraud/misrepresentation,   negligent
misrepresentation   and   interference   with  contract   against  the  Company,
PennWilson,  CNG, Inc., Penn CNG Holdings, Inc., Michael Jadeski, an employee of
the Company and John Weber and James Antione,  former  employees of the Company.
Orange County was seeking  judgment against the Company and PennWilson CNG, Inc.
for  delivery  of the  equipment  under the  contract or the  contract  value of
$251,494, consequential damages, costs of suit, interest, incidental damages and
other  relief.  Orange  County was also  seeking  from all  defendants  general,
special,  exemplary and punitive damages and costs of suit and other relief.  On
April 23, 1998, the suit was settled  whereby the Company agreed to repay Orange
County $202,812 plus interest  thereon (10% per annum).  As of July 31, 1998 the
Company  had made all  payments  due  under the  settlement  and  Orange  County
subsequently released the Company from any further obligations.

          The  Company  and  its  subsidiaries  are  also  involved  with  other
proceedings,  lawsuits  and  claims.  The  Company  is  of  the opinion that the
liabilities,  if  any,  ultimately resulting from such proceedings, lawsuits and
claims  should  not  materially  affect  its  consolidated  financial  position.

          CREDIT  FACILITY,  LETTERS  OF  CREDIT  AND  OTHER

          In  December 1995, the Company obtained a revolving line of credit for
$140,000.  The  credit  line was renewed in December 1996 for the period through
September  30,  1997.  Interest  is  calculated on this credit line at the prime
rate  plus 3%.  During October 1997, the outstanding balance under the revolving
line  of  credit  was  repaid.

          In  connection  with  the  Term  Sale Agreement, in September 1996 the
Company  obtained  a  $625,000  letter  of  credit  in favor of its main propane
supplier.  As  part  of the terms and conditions of this letter of credit, which
was  due  to  expire  September 30, 1997, the Company executed a $625,000 demand
promissory note to the issuing bank.  The note was initially collateralized by a
$500,000  deposit,  accrued  interest at the prime rate (8.25% as of October 31,
1996)  plus  3%,  and  was  guaranteed  by  the  Company's  president.

          On November 5, 1996, the Company's main propane supplier presented for
payment  a  $495,315  invoice,  which  was  paid  through  the  initial $500,000
collateral  deposit.  After such payment, the balance available under the letter
of  credit remained $625,000 and the remaining balance of the collateral deposit
totaled  $4,685.  In  March  1997, the letter of credit, collateral and guaranty
were  released.

                                       47
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  O  -  COMMITMENTS  AND  CONTINGENCIES  -  Continued

          During  June  1997,  PennWilson entered into a performance and payment
bond  (the Bonds) in connection with a contract to design, construct and install
CNG equipment totaling approximately $1,487,000.  The Bonds remained outstanding
until  the  equipment  was  delivered  to  the customer, as prescribed under the
contract,  in December 1997. As of April 30, 1998, PennWilson had failed to make
certain  payments  to  vendors  and as such several of PennWilson's vendors have
made  clams  against  the  Bonds  (see  note  T).

          In  connection  with the PMI Sales Agreement, invoicing occurs weekly.
From  November  1996  to  early  November  1997,  the  Company  and  PMI made an
arrangement under which PMI provided financing on the Company's behalf under the
terms of the Company's supply agreement with Exxon, the Company's main supplier.
As  a result of this arrangement, invoicing occurred on a monthly, rather than a
weekly  basis.

          On  October  22,  1997,  the  Company entered into a $6,000,000 credit
facility  with  RZB Finance L.L.C. (RZB) for demand loans and standby letters of
credit  (RZB  Credit  Facility)  to  finance  the  Company's purchase of LPG and
propylene  (PPL).  Under  the  RZB  Credit Facility, the Company pays a fee with
respect to each letter of credit thereunder in an amount equal to the greater of
(i)  $500,  (ii)  1.5%  of  the maximum face amount of such letter of credit, or
(iii)  such  higher  amount  as  may be agreed between the Company and RZB.  Any
amounts  outstanding  under  the  RZB Credit Facility shall accrue interest at a
rate  equal  to the rate announced by the Chase Manhattan Bank as its prime rate
plus  2.5%.  Pursuant  to  the  RZB  Credit  Facility, RZB has sole and absolute
discretion  to  terminate  the RZB Credit Facility and to make any loan or issue
any  letter  of  credit thereunder.  RZB also has the right to demand payment of
any  and  all amounts outstanding under the RZB Credit Facility at any time.  In
connection  with  the  RZB  Credit  Facility,  the  Company  granted a mortgage,
security  interest and assignment in any and all of the Company's real property,
buildings,  pipelines,  fixtures  and  interests  therein  or  relating thereto,
including,  without  limitation,  the  lease  with  the  Brownsville  Navigation
District  of  Cameron  County  for  the  land on which the Company's Brownsville
Terminal  Facility  is  located, the Pipeline Lease, and in connection therewith
entered into leasehold deeds of trust, security agreements, financing statements
and  assignments  of  rent.  Under  the RZB Credit Facility, the Company may not
permit  to  exist  any  lien,  security  interest,  mortgage,  charge  or  other
encumbrance of any nature on any of its properties or assets, except in favor of
RZB,  without  the  consent of RZB.  The Company's President, Chairman and Chief
Executive  Officer  has  personally  guaranteed  all  of  the  Company's payment
obligations  with  respect to the RZB Credit Facility. Upon establishment of the
RZB  Credit  Facility,  beginning  November 11, 1997, PMI no longer provides any
financing  on  behalf  of  the Company, and the Company began invoicing PMI on a
weekly  basis.

          Effective April 22, 1998, the aggregate amount available under the RZB
Credit  Facility  was  increased  to  $7,000,000.

          In  connection  with  the Company's purchases of LPG from Exxon and/or
PG&E  NGL  Marketing,  L.P.,  the  Company issues letters of credit on a monthly
basis  based  on  anticipated  purchases.

          As  of  July  31,  1998,  letters  of credit established under the RZB
Credit  Facility  in  favor  of Exxon for purchases of LPG totaled $5,200,000 of
which  $883,168  was being used to secure unpaid purchases from Exxon as of July
31,  1998.  In  addition,  as  of  July  31, 1998, the Company had approximately
$991,823 of loans outstanding under the RZB Credit Facility.  In connection with
these  purchases,  as of July 31, 1998, the Company had unpaid invoices due from
PMI  totaling $1,086,423 and cash balances maintained in the RZB Credit Facility
collateral account of $31,221.  Interest cost on the RZB Credit Facility totaled
$97,986  for  the  year  ended  July  31,  1998.

                                       48
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  O  -  COMMITMENTS  AND  CONTINGENCIES  -  Continued

          During  June  1998,  a  letter of credit was established under the RZB
Credit  Facility  in  favor  of  PG&E  NGL  Marketing, L.P. for purchases of LPG
totaling  $360,000.  The  letter  of  credit  expired  in  August  1998.

          OPERATING  LEASE  COMMITMENTS

          The Company has lease commitments for its pipeline, land, office space
and  office  equipment.  The  Pipeline  Lease requires fixed monthly payments of
$45,834 ($550,000 annually) and monthly service payments of $8,000 through March
2004.  The service payments are subject to an annual adjustment based on a labor
cost  index  and  an electric power cost index.  As provided for in the Pipeline
Lease,  the  Company  has  the  right  to  use  the  Pipeline  solely  for  the
transportation  of LPG belonging only to the Company and not to any third party.
The  lessor has the right to terminate the lease agreement under certain limited
circumstances,  which  management  believes  are  remote, as provided for in the
lease  agreement at specific times in the future by giving twelve months written
notice.  The  Company  can  also terminate the lease at any time after the first
twelve  months by giving thirty days notice only if its sales agreement with its
main  customer  is  terminated.  The Company can also terminate the lease at any
time  after  the  fifth  anniversary  date  of the lease by giving twelve months
notice.  Upon  termination  by  the  lessor,  the  lessor  has the obligation to
reimburse  the Company the lesser of 1) net book value of its liquid propane gas
terminal  at  the  time  of  such  termination  or  2)  $2,000,000.

          The Pipeline Lease currently expires on March 31, 2013, pursuant to an
amendment  entered  into  between  the Company  and  Seadrift  on May 21,  1997,
effective on April 1, 1998 (the Pipeline  Lease  Amendment).  The Pipeline Lease
Amendment  provides,  among other  things,  for  additional  storage  access and
inter-connection with another pipeline controlled by Seadrift, thereby providing
greater  access  to and  from  the  Pipeline.  Pursuant  to the  Pipeline  Lease
Amendment,  the  Company's  fixed  annual  fee  associated  with  the use of the
Pipeline was increased by $350,000.  In addition,  the Pipeline Lease  Amendment
also provides for variable rental  increases based on monthly volumes  purchased
and flowing into the  Pipeline.  As of July 31,  1998,  Seadrift had yet to make
certain  improvements  which the Company believes were the basis of the increase
in rent required  under the Pipeline  Lease  Amendment  ("Basic  Improvements").
Accordingly,  Seadrift has continued to invoice the Company, and the Company has
continued to make lease  payments to Seadrift as  prescribed  under the Pipeline
Lease.  The  Company  further  believes  that  the  term of the  Pipeline  Lease
Amendment  shall  commence  upon the  completion of the Basic  Improvements  and
terminate  fifteen years  thereafter.  The Company believes the extension of the
Pipeline Lease gives the Company increased  flexibility in negotiating sales and
supply agreements with its customers and suppliers. The Company has not made all
payments required by the lease agreements.  Approximately  $45,000 is owed under
the Pipeline Lease for  reimbursement  for repairs to the pipeline made prior to
the  commencement  of the lease.  The August 1998  through  October 1998 monthly
Pipeline  Lease  payments are  outstanding.  The Company has accrued  additional
rents in excess of the amounts  invoiced by Seadrift based on the rents provided
for in the Pipeline Lease Amendment.

          The  operating  lease  for  the  land expires in October 2003.  In May
1997,  the Company amended its lease with the Brownsville Navigation District to
include  rental  of additional space adjacent to the existing terminal location.
Effective  April  15,  1997, the lease amount was increased to $74,784 annually.
The  additional  space will allow the Company to develop additional storage, add
railroad  access  to  its  storage  facility  and  facilitate  port  activities.

                                       49
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  O  -  COMMITMENTS  AND  CONTINGENCIES  -  Continued

          The  Company  anticipates  renewing the Brownsville Lease prior to its
expiration  for  the same term as the Pipeline Lease Amendment.  The Brownsville
Lease  provides,  among  other things, that if the Company complies with all the
conditions  and  covenants  of the Brownsville Lease, the leasehold improvements
made  to  the Brownsville Terminal Facilities by the Company may be removed from
the  premises  or otherwise disposed of by the Company at the termination of the
Brownsville  Lease.  In  the  event  of  a  breach  by the Company of any of the
conditions  or covenants of the Brownsville Lease, all improvements owned by the
Company  and  placed on the premises shall be considered part of the real estate
and  shall  become  the  property  of  the  District.

          In  May  1997, the Company renewed the lease for its executive offices
located in Redwood City, California.   The monthly rental is $4,910 through June
1999.

          Rent  expense  was $773,847, $781,750 and $954,924 for the years ended
July 31, 1996, 1997 and 1998, respectively. In addition, rent expense associated
with operating leases for leased equipment and furniture was $3,188, $14,017 and
$38,178 for the years ended July 31, 1996,  1997 and 1998.  As of July 31, 1998,
the minimum lease payments are as follows:

<TABLE>
<CAPTION>
Year ending July 31,
- --------------------
<S>                   <C>
 1999. . . . . . . .  $  1,154,110
 2000. . . . . . . .     1,105,002
 2001. . . . . . . .     1,050,619
 2002. . . . . . . .     1,049,784
 2003. . . . . . . .     1,049,784
 Thereafter. . . . .     9,440,580
                      ------------
                      $ 14,849,879
                      ============
</TABLE>

          The  Company  has  not  made  all  payments  required  by  the  lease
agreements.   Approximately  $45,000  is  owed  under  the  Pipeline  Lease  for
reimbursement  for repairs to the pipeline made prior to the commencement of the
lease.  The August 1998 through October 1998 monthly Pipeline Lease payments are
outstanding.  The Company has  included  the  amounts  owed in the  accompanying
consolidated balance sheet as trade accounts payable.

          EMPLOYMENT  CONTRACTS

          The Company has a six year employment agreement with the President for
the  period  through  January 31, 2001.  Under that agreement, he is entitled to
receive  $300,000  in  annual  compensation equal to a monthly salary of $25,000
until  earnings  exceed  a  gross  profit of $500,000 per month, whereupon he is
entitled to an increase in his salary to $40,000 per month for the first year of
the  agreement  increasing  to  $50,000  per month during the second year of the
agreement.  He  is  also  entitled  to  (i) an annual bonus of 5% of all pre-tax
profits  of  the  Company,  (ii)  options  for the purchase of 200,000 shares of
Common  Stock  that  can  be  exercised under certain circumstances at an option
price  of  $7.50  per  share (giving effect to a 2-for-1 stock split on June 10,
1994),  and  (iii)  a  term  life insurance policy commensurate with the term of
employment  agreement,  equal to six times his annual salary and three times his
annual  bonus.  The  employment  agreement also entitles him to a right of first
refusal  to  participate in joint venture opportunities in which the Company may
invest,  contains  a covenant not to compete until one year from the termination
of  the  agreement and restrictions on use of confidential information.  Through
July  31,  1997, he waived his right to his full salary.  Through July 31, 1998,
he  waived  his  right  to  receipt of the stock options and the purchase by the
Company  of  a  term  life insurance policy.  In the future, he may elect not to
waive such rights.  At July 31, 1998, $77,000 of salary due to the President has
been offset against the  interest  receivable  from  the President (see note M).

                                       50
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  O  -  COMMITMENTS  AND  CONTINGENCIES  -  Continued

          In  November  1997,  The  Company entered into an employment agreement
with an employee of the Company.  Under the terms of the agreement, the employee
is  entitled to receive $120,000 in annual compensation, plus $1,000 monthly for
an  automobile  allowance.  The Agreement is for two years and may be terminated
by  the  Company  or the employee.  The agreement also calls for the issuance of
warrants  for  the  purchase  of 50,000 shares of Common Stock of the Company on
each  of  the  anniversary  dates  of  the  agreement (see note M).

          Aggregate  compensation  under employment agreements totaled $327,692,
$174,524  and  $391,078  for  the  years  ended  July  31,  1996, 1997 and 1998,
respectively,  which  included  agreements  with  former  executives.  Minimum
salaries  under  the  remaining  agreements  are  as  follows:

<TABLE>
<CAPTION>
Year ending July 31,  Salaries
- --------------------  ---------
<S>                   <C>

1999 . . . . . . . .  $ 420,000
2000 . . . . . . . .    329,000
2001 . . . . . . . .    150,000
</TABLE>

NOTE  P  -  FOURTH  QUARTER  ADJUSTMENTS  -  UNAUDITED

          The  net  loss  for  the  quarter  ended  July 31, 1998, was primarily
attributable  to  increases  in  the following  expenses: (1) warrants issued in
connection with the registration rights agreement of $160,542, (2) the write-off
of  deferred  registration costs of $385,491, (3) professional fees of $425,769,
(4)  an  allowance  for uncollectable receivables of $38,880, (5) salary related
costs  of  $77,000, (6) approximately $1.0 million of losses associated with the
construction  of  CNG  equipment  for  sale  to  third  parties,  (7) a $400,000
asset impairment loss associated with the Company's CNG assets and (8) a reserve
for the interest receivable from the President and a related party  of $223,000.

          The  net  loss  for  the  quarter  ended  July  31,1997  was primarily
attributable  to  increases in the following selling, general and administrative
expenses:  (1)  stock based compensation of $838,000, (2) PennWilson expenses of
$125,000,  (3)  professional  fees  of  $388,000,  and  (4)  travel  expenses of
$125,000.

NOTE  Q  -  REALIZATION  OF  ASSETS

          The accompanying financial statements have been prepared in conformity
with generally accepted accounting principles, which contemplate continuation of
the  Company  as  a  going  concern.  The  Company  has  incurred  losses  since
inception,  has  used  cash  in operations, has a deficit in working capital and
stockholders'  equity and is delinquent under certain loan and lease agreements.
In  addition, the Company is involved in litigation, the outcome of which cannot
be  determined  at  the  present  time.  As discussed in Note A, the Company has
historically  depended  heavily  on  sales  to  one  major  customer.

          In  view  of  the  matters  described  in  the  preceding  paragraph,
recoverability  of a major portion of the recorded asset amounts as shown in the
accompanying  consolidated balance sheet is dependent upon the collection of the
Judgement,  the  Company's  ability  to obtain additional financing and to raise
additional  equity  capital, and the success of the Company's future operations.
The  financial  statements  do  not  include  any  adjustments  related  to  the
recoverability  and  classification  of  recorded  asset  amounts or amounts and
classification  of  liabilities  that  might  be necessary should the Company be
unable  to  continue  in  existence.

          To  provide  the  Company  with  the  ability it believes necessary to
continue  in  existence, management is taking steps to 1) collect the Judgement,
2)  increase  sales  to its current customers, 3) increase its customer base, 4)
extend the terms and capacity of the Pipeline Lease and the Brownsville Terminal
Facility, 5) expand its product lines and 6) raise additional debt and/or equity
capital.

                                       51
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  Q  -  REALIZATION  OF  ASSETS  -  Continued

          At July 31, 1997, the Company had net operating loss carryforwards for
federal  income  tax  purposes  of  approximately  $8,826,000 (see note J).  The
ability  to  utilize  such net operating loss carryforwards may be significantly
limited  by the application of the "change of ownership" rules under Section 382
of  the  Internal  Revenue  Code.

NOTE  R  -  CONTRACTS

          LPG  BUSINESS

          The  Company  has  entered into a sales agreement (Agreement) with its
major  customer,  PMI,  to  provide  a  minimum  monthly  volume  of  LPG to PMI
through  September  30,  1999.  Sales  to PMI for the years ended July 31, 1996,
1997  and  1998  totaled $25,336,151, $28,836,820, and $30,511,480 respectively,
representing  96%,  95%  and  95%  of total revenues for each year.  The Company
currently  is  purchasing LPG on a month-to-month basis from a major supplier to
meet  the  minimum  monthly  volumes required in the Agreement.  The  supplier's
price  is  below  the  sales  price  provided  for in the Agreement.

          CNG  BUSINESS

          Prior  to July 31, 1998, the Company was awarded two contracts for the
design,  construction and installation of equipment for CNG fueling stations for
A.E.  Schmidt  Environmental  in  connection  with CNG  fueling  stations  being
constructed for NYDOT(total  contract amount of approximately  $1.5 million) and
the County  Sanitation  Districts of Orange County,  California  (Orange County)
(total contract amount of approximately $251,000). In connection with the Orange
County  contract,  Orange  County had filed suit  against  the  Company  and the
parties subsequently reached a settlement agreement (see notes G and O).

          The  Company has not entered into any CNG contracts subsequent to July
31,  1998.

NOTE  S  -  SEGMENT  INFORMATION

          The  FASB  issued  Statement of Financial Accounting Standards No. 131
(SFAS  No.  131),  "Disclosure  about  Segments  of  an  Enterprise  and Related
Information",  effective  for  years  beginning  after  December  15, 1997, with
earlier  application  encouraged.  The  Company  adopted  SFAS  131  in  1997.

          The  Company  has the following reportable segments: LPG and CNG.  The
LPG segment is a distributor of fuel and the CNG segment  designed,  constructed
and  installed   fueling  stations  since  its  inception  through  early  1998.
Subsequently,  the  CNG  segment  focused  primarily  on  the  construction  and
operation of a CNG vehicle and fueling  station  infrastructure  in Mexico City,
Mexico.

                                       52
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  S  -  SEGMENT  INFORMATION  -  Continued

          The accounting policies used to develop segment information correspond
to  those  described in the summary of significant accounting policies.  Segment
profit  (loss) is based on profit (loss) from operations before income tax.  The
reportable segments are distinct business units operating in similar industries.
They  are  separately managed, with separate marketing and distribution systems.
The  following  information  about  the segments is for the years ended July 31,
1997  and  1998.

<TABLE>
<CAPTION>
     YEAR  ENDED  JULY  31,  1997:
                                                   LPG           CNG          Totals
                                               ------------  ------------  ------------
<S>                                            <C>           <C>           <C>
Revenues from external customers. . . . . . .  $29,703,650   $   663,484   $30,367,134
Interest expense. . . . . . . . . . . . . . .      236,236         3,195       239,431 
Interest Income . . . . . . . . . . . . . . .       71,427           466        71,893 
Depreciation and amortization . . . . . . . .      434,960        13,059       448,019 
Segment profit (loss) . . . . . . . . . . . .   (2,886,067)      (36,592)   (2,922,659)
Segment assets. . . . . . . . . . . . . . . .    4,550,915       945,452     5,496,367 
Segment liabilities . . . . . . . . . . . . .   (3,762,714)     (981,044)   (4,743,758)
Expenditure for segment assets. . . . . . . .       27,257        92,760       120,017 

Reconciliation to Consolidated Amounts

Revenues
 Total revenues for reportable segments . . . . . . . . . .  $30,367,134 
 Other revenues . . . . . . . . . . . . . . . . . . . . . .            - 
 Elimination of intersegment revenues . . . . . . . . . . .            - 
                                                             ------------
   Total consolidated revenues. . . . . . . . . . . . . . .  $30,367,134 
                                                             ============
Profit (Loss)
 Total profit (loss) for reportable segments. . . . . . . .  $(2,922,659)
 Other profit (loss). . . . . . . . . . . . . . . . . . . .            - 
 Elimination of intersegment profits. . . . . . . . . . . .            - 
 Unallocated amounts
   Corporate headquarters expense . . . . . . . . . . . . .            - 
   Other expenses . . . . . . . . . . . . . . . . . . . . .            - 
                                                             ------------
     Consolidated (loss) before income tax. . . . . . . . .  $(2,922,659)
                                                             ============

Assets
 Total assets for reportable segments
 Other assets . . . . . . . . . . . . . . . . . . . . . . .  $ 5,496,367 
 Corporate headquarters . . . . . . . . . . . . . . . . . .            - 
 Other unallocated amounts. . . . . . . . . . . . . . . . .            - 
   Total consolidated assets. . . . . . . . . . . . . . . .            - 
                                                             ------------
 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 5,496,367 
                                                             ============

Geographic Information. . . . . . . . . . . .    Revenues       Assets
- ---------------------------------------------  ------------  ------------
United States . . . . . . . . . . . . . . . .  $30,337,208   $ 5,496,367 
Canada. . . . . . . . . . . . . . . . . . . .       29,926             - 
                                               ------------  ------------
 . . . . . . . . . . . . . . . . . . . . . . .  $30,367,134   $ 5,496,367 
                                               ============  ============
</TABLE>

                                       53
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  S  -  SEGMENT  INFORMATION  -  Continued

<TABLE>
<CAPTION>
     YEAR  ENDED  JULY  31,  1998:
                                                   LPG            CNG            Totals
                                               ------------  --------------  --------------
<S>                                            <C>           <C>             <C>
Revenues from external customers. . . . . . .  $30,801,355   $   1,465,064   $  32,266,419
Interest expense. . . . . . . . . . . . . . .      458,657          43,397         502,054
Interest Income . . . . . . . . . . . . . . .      233,017               4         233,021 
Depreciation and amortization . . . . . . . .      234,730          14,854         249,584
Segment profit (loss) . . . . . . . . . . . .   (2,072,255)   (  1,671,801)   (  3,744,056)
Segment assets. . . . . . . . . . . . . . . .    5,323,547       1,374,433       6,697,980
Segment liabilities . . . . . . . . . . . . .   (6,243,282)     (  780,826)   (  7,024,108)
Expenditure for segment assets. . . . . . . .      155,534       1,203,152       1,358,686 

Reconciliation to Consolidated Amounts

Revenues
 Total revenues for reportable segments . . . . . . . . . .  $  32,266,419 
 Other revenues . . . . . . . . . . . . . . . . . . . . . .              - 
 Elimination of intersegment revenues . . . . . . . . . . .              - 
                                                             --------------
   Total consolidated revenues. . . . . . . . . . . . . . .  $  32,266,419 
                                                             ==============
Profit (Loss)
 Total profit (loss) for reportable segments. . . . . . . .  $(  3,744,056)
 Other profit (loss). . . . . . . . . . . . . . . . . . . .              - 
 Elimination of intersegment profits. . . . . . . . . . . .              - 
 Unallocated amounts
   Corporate headquarters expense . . . . . . . . . . . . .              - 
   Other expenses . . . . . . . . . . . . . . . . . . . . .              - 
                                                             --------------
     Consolidated (loss) before income tax. . . . . . . . .  $(  3,744,056)
                                                             ==============
Assets
 Total assets for reportable segments . . . . . . . . . . .  $   6,697,980 
 Other assets . . . . . . . . . . . . . . . . . . . . . . .              - 
 Corporate headquarters . . . . . . . . . . . . . . . . . .              - 
 Other unallocated amounts. . . . . . . . . . . . . . . . .              - 
                                                             --------------
   Total consolidated assets. . . . . . . . . . . . . . . .  $   6,697,980 
                                                             ==============

Geographic Information                           Revenues        Assets
- ---------------------------------------------  ------------  --------------
United States . . . . . . . . . . . . . . . .  $32,209,457   $   6,697,980

Canada. . . . . . . . . . . . . . . . . . . .       56,962               - 
                                               ------------  --------------
 . . . . . . . . . . . . . . . . . . . . . . .  $32,266,419   $   6,697,980 
                                               ============  ==============
</TABLE>

                                       54
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES
                          NOTES TO FINANCIAL STATEMENTS

NOTE  T  -  SUBSEQUENT  EVENTS  -  UNAUDITED

          LITIGATION

          On October 14, 1998, a complaint was filed  by Amwest Surety Insurance
Company  ("Amwest")  naming as  defendants,  among  others,  PennWilson  and the
Company seeking  reimbursement  for payments made by Amwest from the performance
and  payment  bonds in response to claims for  services  provided by  Suppliers,
laborers  and other  materials  and work to  complete  the NYDOT  contract.  The
Company is  currently  considering  its legal  options  and  intends to file and
answer to Amwest's complaint.

                                       55
<PAGE>
Schedule  II  -  Valuation  and  Qualifying  Accounts

<TABLE>
<CAPTION>
                                         ADDITIONS
- --------------------------------------------------------------------------------------------
                    Balance at    Charged to
                   Beginning of    Costs and     Charged to                  Balance at End
 Description          Period       Expenses    Other Accounts   Deductions      of Period
- -----------------  -------------  -----------  ---------------  -----------  ---------------
<S>                <C>            <C>          <C>              <C>          <C>
Year ended
- -----------------                                                                           
 July 31, 1998
- -----------------                                                                           
Allowance for
doubtful accounts  $      53,406  $   373,130  $             -  $     7,740  $       418,796
Year ended
- -----------------                                                                           
July 31, 1997
- -----------------                                                                           
Allowance for
doubtful accounts  $           -  $    53,406  $             -  $         -  $        53,406
Year ended
- -----------------                                                                           
July 31, 1996
- -----------------                                                                           
Allowance for
Doubtful Accounts  $           -  $         -  $             -  $         -  $             -
</TABLE>

ITEM 9.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
             FINANCIAL  DISCLOSURE.

          Not  applicable.

                                       56
<PAGE>
ITEM  10.    DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT.

DIRECTORS  AND  OFFICERS  OF  THE  COMPANY

          The  executive  officers  and directors of the Company are as follows:

<TABLE>
<CAPTION>
Name of Director      Age               Positions and Offices Held
- --------------------  ---  -----------------------------------------------------
<S>                   <C>  <C>
Jerome B. Richter. .   62  Chairman, President, Chief Executive Officer and
                           Director
Ian T. Bothwell. . .   38  Vice President, Treasurer, Assistant Secretary, Chief
                           Financial Officer and Director
Jorge R. Bracamontes   34  Executive Vice President, Secretary and Director
Jerry L. Lockett . .   57  Vice President
Kenneth G. Oberman .   38  Director
Stewart J. Paperin .   50  Director
</TABLE>

          All  directors were elected at the 1997 Annual Meeting of Stockholders
of  the  Company  held  on  May  29,  1997 and hold office until the next annual
meeting  of  shareholders  and  until  their  successors  are  duly  elected and
qualified.  Executive  officers of the Company are elected annually by the Board
of  Directors  and  serve until their successors are duly elected and qualified.

          JEROME  B.  RICHTER  founded the Company and served as its Chairman of
the  Board  and  Chief  Executive  Officer  from the date of its organization in
August  1992  to  December 1994, when he resigned from such positions and became
Secretary  and  Treasurer  of  the  Company, positions he held until he resigned
therefrom on August 1, 1996. Effective October 29, 1996, Mr. Richter was elected
Chairman  of  the  Board,  President and Chief Executive Officer of the Company.

          IAN  T.  BOTHWELL  was  elected  Vice  President, Treasurer, Assistant
Secretary  and  Chief Financial Officer of the Company on October 29, 1996 and a
director  of  the  Company on March 25, 1997.  Since July 1993, Mr. Bothwell has
been  a  principal  of  Bothwell & Asociados, S.A. de C.V., a Mexican management
consulting  and  financial  advisory company that was founded by Mr. Bothwell in
1993 and specializes in financing infrastructure projects in Mexico.  During the
period  from  February  1993  through  November  1993, Mr. Bothwell was a senior
manager  with  Ruiz,  Urquiza  y  Cia.,  S.C., the affiliate in Mexico of Arthur
Andersen  L.L.P.,  an  accounting  firm.

          JORGE R. BRACAMONTES was elected a director of the Company in February
1996.  Effective  October  29, 1996, he was elected Executive Vice President and
Secretary  of  the  Company.  Mr. Bracamontes also serves as President and Chief
Executive Officer of PennMex.  Prior to joining the Company, Mr. Bracamontes was
General Counsel for Environmental Matters at Pemex, for the period from May 1994
to  March  1996.  During  the  period  from  November  1992  to  May  1994,  Mr.
Bracamontes  was  legal  representative  for  Pemex  in  New  York.

          JERRY  L.  LOCKETT  joined the Company as a Vice President on November
17, 1998.  Prior to joining the Company, Mr. Lockett held a variety of positions
during  a  thirty-one  year  career  with  Union  Carbide  Corporation  in sales
management,  hydrocarbon  supply  and  trading,  strategic  planning, as well as
management  of  Union  Carbide's  wholly-owned  pipeline  subsidiaries.

          KENNETH  G.  OBERMAN  has  been  a  director  of the Company since its
organization  in  August 1992.  Since 1996, Mr. Oberman has been Senior Director
of  Fujitsu  Computer Products of America, a San Jose, California-based computer
peripherals  company.  From  1994 through 1995, Mr. Oberman held the position of
business unit manager for Conner Peripherals, a computer peripherals company, in
San  Jose,  California.  During  the  period from 1992 through 1994, Mr. Oberman
served  as  Vice  President of International Economic Development Corporation in
Moscow, Russia, a consulting company to the Ministry of Sports of the Government
of  Russia  involved  in  the  sale  of  sporting  goods  and  sports  apparel.

          STEWART  J.  PAPERIN was elected a director of the Company in February
1996.  Mr.  Paperin  has  been  Managing  Director  of Lionrock Partners Ltd., a
management  consulting  and  investment  firm,  and Managing Director of Capital
Resources  East,  a  management consulting firm, since 1993.  From 1990 to 1993,
Mr.  Paperin served as President of Brooke Group International, an international
trading  company  and  a  subsidiary  of  Brooke  Group  Ltd.

                                       57
<PAGE>
           Mr.  Oberman  is Mr. Richter's son-in-law.  There are no other family
relationships  among  the  Company's  officers  and  directors.

     INVOLVEMENT  IN  CERTAIN  LEGAL  PROCEEDINGS

          In  October, 1996 the Company and Mr. Richter, Chairman and President,
without  admitting  or  denying the findings contained therein (other than as to
jurisdiction), consented to the issuance of an order by the SEC in which the SEC
(i)  made findings that the Company and Richter had violated portions of Section
13  of  the  Exchange  Act  relating  to  the filing of periodic reports and the
maintenance  of books and records, and certain related rules under said Act, and
(ii)  ordered  respondents  to  cease  and desist from committing or causing any
current  or  future  violation  of  such  sections  and  rules.

     COMPLIANCE  WITH  SECTION  16(A)  OF  THE  EXCHANGE  ACT

          Section  16(a)  of  the Exchange Act, requires the Company's directors
and  officers,  and  persons  who own more than 10% of a registered class of the
Company's equity securities, to file initial reports of ownership and reports of
changes  in  ownership  with  the  SEC.  Such persons are required by the SEC to
furnish  the  Company  with  copies of all Section 16(a) forms they file.  Based
solely  on  its  review  of  the  copies of Forms 3, 4 and 5 received by it, the
Company  believes that, with the exception of those persons indicated below, all
directors, officers and 10% stockholders complied with such filing requirements.

          According  to  the Company's records, the following filings appear not
to  have been timely made.  A Form 4 for Mr. Bothwell relating to his receipt of
warrants  to  purchase  200,000 shares of Common Stock was not filed on a timely
basis in October 1997.  A Form 4 for Mr. Bothwell relating to his acquisition of
warrants  to acquire 100,000 shares of Common Stock in a private transaction was
not  filed  on a timely basis in April 1998.  A Form 4 correcting this situation
was  filed  in November 1997.  Form 4s and a Form 5 for Mr. Bracamontes were not
filed  on  a  timely  basis with respect to three transactions during the fiscal
year  ended  July  31, 1997.  A Form 3 for Mr. Lockett was not filed on a timely
basis  in  November  1997.  A  Form  5  correcting  this  situation was filed in
September  10,  1998.

                                       58
<PAGE>
ITEM  11.     EXECUTIVE  COMPENSATION.

DIRECTOR  COMPENSATION

          Other than reimbursement for out-of-pocket expenses incurred to attend
Board  and  committee  meetings,  directors  do not receive any compensation for
their  services  as  such.

EXECUTIVE  COMPENSATION

          The  following  table sets forth annual and all other compensation for
services  rendered  in all capacities to the Company and its subsidiaries during
each  of the fiscal years indicated of those persons who, at July 31, 1998, were
(i)  the  Company's  Chief  Executive Officer and a former executive officer who
acted  in  a  similar capacity, and (ii) the other three most highly compensated
executive  officers  (collectively,  the  "Named Executive Officers").  No other
executive  officer  received  compensation  in  excess of $100,000 during fiscal
1998.  This  information  includes  the  dollar  values  of base salaries, bonus
awards,  the  number of warrants granted and certain other compensation, if any,
whether  paid or deferred.  The Company does not grant stock appreciation rights
and  has  no  stock  option  or  other  long-term  compensation  plans.

<TABLE>
<CAPTION>
                              SUMMARY COMPENSATION TABLE
                                                  ANNUAL COMPENSATION
                                    -------------------------------------------------
                                                                           ALL OTHER
          NAME AND                                         OTHER ANNUAL    COMPENSA-
     PRINCIPAL POSITION       YEAR   SALARY      BONUS     COMPENSATION      TION
- ----------------------------  ----  --------  -----------  -------------  -----------
<S>                           <C>   <C>       <C>          <C>            <C>
Jerome B. Richter,(4)
 President, Chairman of the.  1998  $299,578  $        -   $           -  $        - 
 Board and Chief . . . . . .  1997   138,603           -               -           - 
 Executive Officer . . . . .  1996   132,923           -               -           - 

Ian T. Bothwell,
 Vice President, Treasurer,.  1998   120,000           -               -           - 
 Assistant Secretary and . .  1997    90,077   418,800(1)              -           - 
 Chief Financial Officer . .  1996         -           -               -           - 

Jorge R. Bracamontes,. . . .  1998         -           -               -     120,000 
 Executive Vice President. .  1997         -           -               -   526,921(2)
 and Secretary . . . . . . .  1996         -           -               -           - 

Jerry L. Lockett,(3) . . . .  1998    91,500           -               -           - 
 Vice President. . . . . . .  1997         -           -               -           - 
                              1996         -           -               -           - 
<FN>
(1)     As  a  bonus  for  the  year  ended  July 31, 1997, on September 10, 1997 the
Board  of  Directors  granted  to Mr. Bothwell warrants to purchase 200,000 shares of
Common  Stock  for  $2.50  per  share  to  expire  on  September  9,  2000.

(2)     Mr.  Bracamontes  received  consulting  fees  totaling  $108,121 for services
performed  on  behalf  of  the  Company  in  Mexico.  On March 25, 1997, the Board of
Directors  granted  to  Mr. Bracamontes warrants to purchase 200,000 shares of Common
Stock for $3.625 per share to expire on March 24, 2000.  As additional consulting fee
for  the  year  ended  July  31,  1997, on September 10, 1997, the Board of Directors
lowered  the  exercise  price  of  the these warrants granted to Mr. Bracamontes from
$3.625  to  $2.50.

(3)     In  connection  with  Mr.  Lockett's  employment  agreement,  on  each of the
employment anniversaries, Mr.  Lockett  will  be  entitled  to  receive  warrants  to
purchase 50,000 shares  of  common  stock  of  the  Company.

(4)     During  the  year  ended  July  31,  1998, $77,000 of compensation was offset
against  the  interest  due  on  Mr.  Richter's  note  receivable.
</TABLE>

                                       59
<PAGE>
AGGREGATED  WARRANT EXERCISES IN FISCAL 1998 AND WARRANT VALUES ON JULY 31, 1998

          The  following  table  provides  certain  information  with respect to
warrants  exercised  by  the  Named Executive Officers during fiscal 1998 by the
persons  named  below.  The  table also presents information as to the number of
warrants  outstanding  as  of  July  31,  1998.

<TABLE>
<CAPTION>
                                                 Number Of
                                                 Securities          Value Of
                       Number of                 Underlying        Unexercised
                        Shares                  Unexercised        In-The-Money
                       Acquired      Value        Warrants           Warrants
                         Upon      Realized   At July 31, 1998   At July 31, 1998
                      Exercise of    Upon       Exercisable/       Exercisable/
Name                   Warrants    Exercise    Unexercisable      Unexercisable
- --------------------  -----------  ---------  ----------------  ------------------
<S>                   <C>          <C>        <C>               <C>
Jerome B. Richter. .            0  $       0               0/0  $             0/0 
Jorge R. Bracamontes            0  $       0         200,000/0  $     300,000/0(1)
Ian T. Bothwell. . .            0  $       0         300,000/0  $     400,000/0(1)
<FN>
(1)  Based on a closing price of $4.00 per share of Common Stock on July 31, 1998.
</TABLE>

EMPLOYMENT  AGREEMENTS

          The  Company has entered into a six year employment agreement with Mr.
Richter,  the  President  of  the  Company, through January 31, 2001.  Under Mr.
Richter's  agreement,  he is entitled to receive $300,000 in annual compensation
equal  to  a  monthly  salary of $25,000 until earnings exceed a gross profit of
$500,000  per  month,  whereupon  Mr.  Richter is entitled to an increase in his
salary  to  $40,000  per month for the first year of the agreement increasing to
$50,000  per month during the second year of the agreement.  Mr. Richter is also
entitled  to  (i)  an  annual bonus of 5% of all pre-tax profits of the Company;
(ii)  200,000  stock  options for the purchase of 200,000 shares of Common Stock
that  can  be  exercised under certain circumstances at an option price of $7.50
(giving effect to a 2-for-1 stock split on June 10, 1994), and (iii) a term life
insurance  policy  commensurate with the term of the employment agreement, equal
to  six times Mr. Richter's annual salary and three times his annual bonus.  Mr.
Richter's  employment agreement also entitles him to a right of first refusal to
participate  in  joint  venture  opportunities  in which the Company may invest,
contains  a  covenant  not to compete until one year from the termination of the
agreement and restrictions on use of confidential information.  Through July 31,
1997,  Mr.  Richter  waived his rights to his full salary.  To date, Mr. Richter
has  waived his rights to receive the options and the purchase by the Company of
a term life insurance policy.  In the future, Mr. Richter may elect not to waive
such  rights.

          In  November  1997,  the  Company entered into an employment agreement
with  Jerry  Lockett.  Under the terms of the agreement, Mr. Lockett is entitled
to receive $120,000 in annual compensation, plus $1,000 monthly as an automobile
allowance.  The  Agreement is for two years and may be terminated by the Company
or  Mr.  Lockett.  The agreement also calls for the issuance of warrants for the
purchase  of  50,000  shares  of  common  stock  of  the  Company on each of the
anniversary  dates  of  the  agreement.

                                       60
<PAGE>
ITEM  12.     SECURITY  OWNERSHIP  OF  CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

          The  following table sets forth certain information, as of October 30,
1998,  regarding  the  beneficial ownership of the Company's Common Stock by (i)
each stockholder known by the Company to beneficially own more than five percent
of the Company's Common Stock, (ii) each director and (iii) each Named Executive
Officer  of  the  Company.

<TABLE>
<CAPTION>
                                                          AMOUNT AND NATURE OF
                       NAME                              BENEFICIAL OWNERSHIP(1) PERCENT OF CLASS
                                                         ----------------------  ----------------
<S>                                                      <C>                     <C>
Jerome B. Richter . . . . . . . . . . . . . . . . . . .            3,902,000(2)             39.21%
Western Wood Equipment Corporation (Hong Kong)
  20/F Tung Way Commercial Building Wanchai, Hong Kong.              758,163(3)              7.25%
Ian T. Bothwell . . . . . . . . . . . . . . . . . . . .              318,600(4)              3.11%
Jorge R. Bracamontes. . . . . . . . . . . . . . . . . .              215,500(5)              2.12%
Kenneth G. Oberman. . . . . . . . . . . . . . . . . . .               86,500                   (6)
Stewart J. Paperin. . . . . . . . . . . . . . . . . . .               16,500                   (6)
Jerry L. Lockett. . . . . . . . . . . . . . . . . . . .                6,100                   (6)
<FN>
          As  a  group,  the  current  officers and directors of the Company are
beneficial  owners  of  4,045,200 shares of Common Stock or 40.64% of the voting
power  of  the  Company  excluding  warrants  held  by members of such group and
4,545,200  shares  of  Common Stock or 43.48% of the voting power of the Company
including  warrants  so  held.

- ----------------------------------------
(1)    The  number  of  shares of Common Stock issued and outstanding on October
30,  1998  was  9,952,673 and all calculations and percentages are based on such
number.  The  beneficial  ownership  indicated  in  the table includes shares of
Common  Stock  subject  to common stock purchase warrants held by the respective
persons  as  of  October  30,  1998,  that are exercisable on the date hereof or
within  60  days  thereafter.  Unless  otherwise indicated, each person has sole
voting  and  sole  investment  power  with  respect  to  the  shares  shown  as
beneficially  owned.
(2)    Includes  2,000  shares  of  Common  Stock  owned  by  Mrs.  Richter.
(3)    Includes  500,000 shares of Common Stock issuable upon exercise of common
stock  purchase  warrants.
(4)    Includes  300,000 shares of Common Stock issuable upon exercise of common
stock  purchase  warrants.
(5)    Includes  200,000 shares of Common Stock issuable upon exercise of common
stock  purchase  warrants  owned  by Mr. Bracamontes and 15,000 shares of Common
Stock  owned  by  Mrs.  Bracamontes.
(6)    Percent  of  class  is  less  than  1%.
</TABLE>

                                       61
<PAGE>
ITEM  13.     CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS.

          In  September  1997, additional warrants to purchase 130,000 shares of
Common Stock were exercised by a director of the Company at an exercise price of
$2.50 per share resulting in a cash payment received by the Company of $325,000.

          In  October  1997,  the  Company made payment of $500,000 plus accrued
interest  to  TRAKO  International  Limited,  a  company affiliated with John H.
Robinson,  a  former  director,  in  full  satisfaction of amounts owing under a
promissory  note  dated March 1, 1996.  In August 1997, the Company made payment
of  $400,000  plus accrued interest to John H. Robinson, in full satisfaction of
amounts  owing  under  a  promissory  note  dated  March  1,  1996.

          In  October  1997,  in  connection  with  the RZB Credit Facility, Mr.
Richter  entered  into  a  Guaranty  &  Agreement  pursuant to which Mr. Richter
personally  guaranteed  all of the Company's payment obligations with respect to
the  RZB  Credit  Facility.  See  "Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations  -  Credit  Arrangements."

          The  lease for the Company's executive offices located at 900 Veterans
Boulevard  in Redwood City, California is between Mr. Richter, as an individual,
and  Nine-C  Corporation,  as  landlord.  The  Company  currently  makes monthly
payments  directly  to  Nine-C  Corporation in satisfaction of obligations under
such  lease.

          During  the  year  ended  July 31,  1998,  the  Company  paid  PennMex
$181,000  for Mexico  related  expenses  incurred  by Penn Mex on the  Company's
behalf.


                                     PART IV

ITEM  14.     EXHIBITS,  FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

a.  Financial  Statements  and  Financial  Statement  Schedules.

    The  following  documents  are  filed  as  part  of  this  report:

    (1)  Consolidated  Financial  Statements:

         Penn  Octane  Corporation

           Independent  Auditor's  Report

           Consolidated  Balance  Sheet  as  of  July 31, 1997 and 1998

           Consolidated Statements of Operations for the years ended July 31,
             1996,  1997  and  1998

           Consolidated Statement of Stockholders' Equity for the years ended
             July 31, 1996, 1997 and 1998.

           Consolidated Statements of Cash Flows for the years ended July 31,
             1996, 1997 and 1998

           Notes  to  Consolidated  Financial  Statements

    (2)  Financial  Statement  Schedules:

         Schedule  II  -  Valuation  and  Qualifying  Accounts

b.  Exhibits.

    The  following  Exhibits  are  incorporated  herein  by  reference:

                                       62
<PAGE>
<TABLE>
<CAPTION>
       Exhibit No.
       --------------------------------------------------------------------------------------
<S>    <C>
3.1    Restated Certificate of Incorporation, as amended.  (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended April
       30, 1997 filed on June 16, 1997, SEC File No. 000-24394).

3.2    Amended and Restated By-Laws of the Company.  (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended April
       30, 1997 filed on June 16, 1997, SEC File No. 000-24394).

10.1   Employment Agreement dated July 12, 1993 between the Registrant and Jerome B.
       Richter.  (Incorporated by reference to the Company's Quarterly Report on Form
       10-QSB for the quarterly period ended October 31, 1993 filed on March 7, 1994,
       SEC File No. 000-24394).

10.2   Security Agreement dated July 1, 1994 between International Bank of Commerce
       and the Company.  (Incorporated by reference to the Company's Quarterly Report
       on Form 10-QSB for the quarterly period ended October 31, 1993 filed on March 7,
       1994, SEC File No. 000-24394).

10.3   Security Agreement dated December 6, 1995 between Bay Area Bank and
       Registrant.  (Incorporated by reference to the Company's Annual Report on Form
       10-KSB for the annual period ended July 31, 1996 filed on November 13, 1996,
       SEC File No. 000-24394).

10.4   Purchase Agreement dated February 22, 1996 between Eagle Oil Company and
       Registrant.  (Incorporated by reference to the Company's Annual Report on Form
       10-KSB for the annual period ended July 31, 1996 filed on November 13, 1996,
       SEC File No. 000-24394).

10.5   Judgment from litigation with International Bank of Commerce - Brownsville dated
       February 28, 1996.  (Incorporated by reference to the Company's Annual Report on
       Form 10-KSB for the annual period ended July 31, 1996 filed on November 13,
       1996, SEC File No. 000-24394).

10.6   Loan Agreement, Promissory Note, Security Agreement, and Common Stock
       Purchase Warrant Agreement dated March 1, 1996 between John H. Robinson and
       Registrant.  (Incorporated by reference to the Company's Annual Report on Form
       10-KSB for the annual period ended July 31, 1996 filed on November 13, 1996,
       SEC File No. 000-24394).

10.7   Loan Agreement, Promissory Note, Security Agreement, and Common Stock
       Purchase Warrant Agreement dated as of April 30, 1996 between TRAKO
       International Company LTD and Registrant.  (Incorporated by reference to the
       Company's Annual Report on Form 10-KSB for the annual period ended July 31,
       1996 filed on November 13, 1996, SEC File No. 000-24394).

10.8   Extension of June 16, 1996 Payout Agreement between Penn Octane Corporation
       and Lauren Constructors, Inc., and Tom Janik and Associates, Inc. dated October
       10, 1996 (Including June 16, 1995 Payout Agreement).  (Incorporated by reference
       to the Company's Annual Report on Form 10-KSB for the annual period ended July
       31, 1996 filed on November 13, 1996, SEC File No. 000-24394).

10.9   LPG Purchase Agreement dated October 1, 1996 between Exxon Company U.S.A.
       and Registrant.  (Incorporated by reference to the Company's Annual Report on
       Form 10-KSB for the annual period ended July 31, 1996 filed on November 13,
       1996, SEC File No. 000-24394).

10.10  Promissory Note, Letter of Credit and Security Agreement dated October 3, 1996
       between Bay Area Bank and Registrant.  (Incorporated by reference to the
       Company's Annual Report on Form 10-KSB for the annual period ended July 31,
       1996 filed on November 13, 1996, SEC File No. 000-24394).

10.11  Promissory Note dated October 7, 1996 between Jerry Williams and Registrant.
       (Incorporated by reference to the Company's Quarterly Report on Form 10-QSB for
       the quarterly period ended October 31, 1996 filed on December 16, 1996, SEC File
       No. 000-24394).

                                       63
<PAGE>
10.12  Promissory Note dated October 9, 1996 between Richard Serbin and Registrant.
       (Incorporated by reference to the Company's Quarterly Report on Form 10-QSB for
       the quarterly period ended October 31, 1996 filed on December 16, 1996, SEC File
       No. 000-24394).

10.13  LPG Sales Agreement dated October 10, 1996 between P.M.I. Trading Ltd. and
       Registrant. (Incorporated by reference to the Company's Annual Report on Form
       10-KSB for the annual period ended July 31, 1996 filed on November 13, 1996,
       SEC File No. 000-24394).

10.14  Promissory Note dated October 29, 1996 between James Mulholland and
       Registrant.  (Incorporated by reference to the Company's Quarterly Report on Form
       10-QSB for the quarterly period ended October 31, 1996 filed on December 16,
       1996, SEC File No. 000-24394).

10.15  Promissory Note between Frederick Kassner and Registrant dated October 29, 1996.
       (Incorporated by reference to the Company's Quarterly Report on Form 10-QSB for
       the quarterly period ended October 31, 1996 filed on December 16, 1996, SEC File
       No. 000-24394).

10.16  Agreement between Roberto Keoseyan and the Registrant dated November 12,
       1996.  (Incorporated by reference to the Company's Quarterly Report on Form 10-
       QSB for the quarterly period ended January 31, 1997 filed on March 17, 1997, SEC
       File No. 000-24394).

10.17  Promissory Note between Bay Area Bank and the Registrant dated December 20,
       1996.  (Incorporated by reference to the Company's Quarterly Report on Form 10-
       QSB for the quarterly period ended January 31, 1997 filed on March 17, 1997, SEC
       File No. 000-24394).

10.18  Agreement for Exchange of Warrants for Common Stock dated February 5, 1997
       between the Registrant and Mark D. Casaday.  (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended
       January 31, 1997 filed on March 17, 1997, SEC File No. 000-24394).

10.19  Agreement for Exchange of Warrants for Common Stock dated February 5, 1997
       between the Registrant Thomas P. Muse. (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended
       January 31, 1997 filed on March 17, 1997, SEC File No. 000-24394).96, SEC File
       No. 000-24394).

10.20  Agreement for Exchange of Warrants for Common Stock dated February 19, 1997
       between the Registrant and Thomas A. Serleth.  (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended
       January 31, 1997 filed on March 17, 1997, SEC File No. 000-24394).

10.21  Interim Operating Agreement between Wilson Acquisition Corporation and Wilson
       Technologies Incorporated dated March 7, 1997.  (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended
       January 31, 1997 filed on March 17, 1997, SEC File No. 000-24394).

10.22  Purchase Agreement dated March 7, 1997 between the Registrant, Wilson
       Acquisition Corporation, Wilson Technologies Incorporated and Zimmerman
       Holdings Inc.  (Incorporated by reference to the Company's Quarterly Report on
       Form 10-QSB for the quarterly period ended January 31, 1997 filed on March 17,
       1997, SEC File No. 000-24394).

10.23  Amendment of the Interim Operating Agreement dated March 21, 1997 between the
       Registrant, Wilson Acquisition Corporation, Wilson Technologies Incorporated and
       Zimmerman Holdings Inc.   (Incorporated by reference to the Company's Quarterly
       Report on Form 10-QSB for the quarterly period ended April 30, 1997 filed on June
       16, 1997, SEC File No. 000-24394).

                                       64
<PAGE>
10.24  Promissory Note and Pledge and Security Agreement dated March 26, 1997
       between M.I. Garcia Cuesta and the Registrant.  (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended April
       30, 1997 filed on June 16, 1997, SEC File No. 000-24394).

10.25  Real Estate Lien Note, Deed of Trust and Security Agreement dated April 9, 1997
       between Lauren Constructors, Inc. and the Registrant .  (Incorporated by reference
       to the Company's Quarterly Report on Form 10-QSB for the quarterly period ended
       April 30, 1997 filed on June 16, 1997, SEC File No. 000-24394).

10.26  Promissory Note and Pledge and Security Agreement dated April 11, 1997 between
       Jerome B. Richter and the Registrant.  (Incorporated by reference to the Company's
       Quarterly Report on Form 10-QSB for the quarterly period ended April 30, 1997
       filed on June 16, 1997, SEC File No. 000-24394).

10.27  Lease dated October 20, 1993 between Brownsville Navigation District of Cameron
       County, Texas and Registrant with respect to the Company's land lease rights,
       including related amendment to the Lease dated as of February 11, 1994 and
       Purchase Agreement.  (Incorporated by reference to the Company's Quarterly
       Report on Form 10-QSB filed for the quarterly period ended April 30, 1994 on
       February 25, 1994, SEC File No. 000-24394).

10.28  Lease Amendment dated May 7, 1997 between Registrant and Brownsville
       Navigation District of Cameron County, Texas.  (Incorporated by reference to the
       Company's Quarterly Report on Form 10-QSB for the quarterly period ended April
       30, 1997 filed on June 16, 1997, SEC File No. 000-24394).

10.29  Lease dated May 22, 1997 between Nine-C Corporation and J.B. Richter, Capital
       resources and J.B. Richter and J.B. Richter, an individual, as amended with respect
       to the Company's executive offices.  (Incorporated by reference to the Company's
       Quarterly Report on Form 10-QSB for the quarterly period ended April 30, 1997
       filed on June 16, 1997, SEC File No. 000-24394).

10.30  Promissory Note dated May 28, 1997 between Bay Area Bank and the Registrant.
       (Incorporated by reference to the Company's Quarterly Report on Form 10-QSB for
       the quarterly period ended April 30, 1997 filed on June 16, 1997, SEC File
       No. 000-24394).

10.31  Lease dated September 1, 1993 between Seadrift Pipeline Corporation and
       Registrant with respect to the Company's pipeline rights.  (Incorporated by reference
       to the Company's Quarterly Report on Form 10-QSB for the quarterly period ended
       October 31, 1993 filed on March 7, 1994, SEC File No. 000-24394).

10.32  Lease Amendment dated May 29, 1997 between Seadrift Pipeline Corporation and
       the Registrant.  (Incorporated by reference to the Company's Quarterly Report on
       Form 10-QSB for the quarterly period ended April 30, 1997 filed on June 16, 1997,
       SEC File No. 000-24394).

10.33  Irrevocable Standby Letter of Credit No. 310 dated April 2, 1997 between Bay
       Area Bank and the Company. (Incorporated by reference to the Company's Annual
       Report on Form 10-K for the year ended July 31, 1997 filed on November 13, 1997,
       SEC File No. 000-24394)

10.34  Commercial Guaranty dated April 2, 1997 between Bay Area Bank and Jerome B.
       Richter. (Incorporated by reference to the Company's Annual Report on Form 10-K
       for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.35  Commercial Pledge and Security Agreement dated April 2, 1997 between Bay Area
       Bank and the Company. (Incorporated by reference to the Company's Annual
       Report on Form 10-K for the year ended July 31, 1997 filed on November 13, 1997,
       SEC File No. 000-24394)

10.36  Promissory Note dated April 2, 1997 between Bay Area Bank and the Company.
       (Incorporated by reference to the Company's Annual Report on Form 10-K for the
       year ended July 31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

                                       65
<PAGE>
10.37  Amendment to Irrevocable Standby Letter of Credit No. 310 dated September 15,
       1997. (Incorporated by reference to the Company's Annual Report on Form 10-K
       for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.38  Warrant Purchase Agreement, Promissory Note and Common Stock Warrant dated
       June 15, 1997 between Western Wood Equipment Corporation and the Company.
       (Incorporated by reference to the Company's Annual Report on Form 10-K for the
       year ended July 31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.39  Security Agreement, Common Stock Warrant and Promissory Note dated June 15,
       1997 between Western Wood Equipment Corporation and the Company.
       (Incorporated by reference to the Company's Annual Report on Form 10-K for the
       year ended July 31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.40  Performance Bond dated June 25, 1997 between PennWilson CNG and Amwest
       Surety Insurance Company. (Incorporated by reference to the Company's Annual
       Report on Form 10-K for the year ended July 31, 1997 filed on November 13, 1997,
       SEC File No. 000-24394)

10.41  Labor and Material Payment Bond dated June 11, 1997 between PennWilson CNG
       and Amwest Surety Insurance Company. (Incorporated by reference to the
       Company's Annual Report on Form 10-K for the year ended July 31, 1997 filed on
       November 13, 1997, SEC File No. 000-24394)

10.42  Subcontract Agreement dated between A.E. Schmidt and PennWilson CNG June
       25, 1997. (Incorporated by reference to the Company's Annual Report on Form 10-
       K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.43  Propylene Purchase Agreement dated July 31, 1997 between Union Carbide and the
       Company. (Incorporated by reference to the Company's Annual Report on Form
       10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.44  Release of Lien dated August 1997 by Lauren Constructors, Inc. (Incorporated by
       reference to the Company's Annual Report on Form 10-K for the year ended July
       31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.45  LPG Purchase Agreement dated August 28, 1997 between PMI Trading Company
       Ltd and the Company. (Incorporated by reference to the Company's Annual Report
       on Form 10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC
       File No. 000-24394)

10.46  Continuing Agreement for Private Letters of Credit dated October 14, 1997 between
       RZB Finance LLC and the Company. (Incorporated by reference to the Company's
       Annual Report on Form 10-K for the year ended July 31, 1997 filed on November
       13, 1997, SEC File No. 000-24394)

10.47  Promissory Note dated October 14, 1997 between RZB Finance LLC and the
       Company. (Incorporated by reference to the Company's Annual Report on Form
       10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.48  General Security Agreement dated October 14, 1997 between RZB Finance LLC
       and the Company. (Incorporated by reference to the Company's Annual Report on
       Form 10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.49  Guaranty and Agreement dated October 14, 1997 between RZB Finance LLC and
       Jerome Richter. (Incorporated by reference to the Company's Annual Report on
       Form 10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

                                       66
<PAGE>
10.50  Purchase Agreement dated October 21, 1997 among Castle Energy Corporation,
       Clint Norton, Southwest Concept, Inc., James F. Meara, Jr., Donaldson Luftkin
       Jenrette Securities Corporation Custodian SEP FBO James F. Meara IRA, Lincoln
       Trust Company FBO Perry D. Snavely IRA and the Company. (Incorporated by
       reference to the Company's Annual Report on Form 10-K for the year ended July
       31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.51  Registration Rights Agreement dated October 21, 1997 among  Castle Energy
       Corporation, Clint Norton, Southwest Concept, Inc., James F. Meara, Jr., Donaldson
       Luftkin Jenrette Securities Corporation Custodian SEP FBO James F. Meara IRA,
       Lincoln Trust Company FBO Perry D. Snavely IRA and the Company.
       (Incorporated by reference to the Company's Annual Report on Form 10-K for the
       year ended July 31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.52  Promissory Note dated October 21, 1997 between Castle Energy Corporation and
       the Company. (Incorporated by reference to the Company's Annual Report on Form
       10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.53  Common Stock Purchase Warrant dated October 21, 1997 issued to Castle Energy
       Corporation by the Company. (Incorporated by reference to the Company's Annual
       Report on Form 10-K for the year ended July 31, 1997 filed on November 13, 1997,
       SEC File No. 000-24394)

10.54  Promissory Note dated October 21, 1997 between Clint Norton and the Company.
       (Incorporated by reference to the Company's Annual Report on Form 10-K for the
       year ended July 31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.55  Common Stock Purchase Warrant dated October 21, 1997 issued to Clint Norton by
       the Company. (Incorporated by reference to the Company's Annual Report on Form
       10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.56  Promissory Note dated October 21, 1997 between Southwest Concept, Inc. and the
       Company. (Incorporated by reference to the Company's Annual Report on Form
       10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.57  Common Stock Purchase Warrant dated October 21, 1997 issued to Southwest
       Concept, Inc. by the Company. (Incorporated by reference to the Company's
       Annual Report on Form 10-K for the year ended July 31, 1997 filed on November
       13, 1997, SEC File No. 000-24394)

10.58  Promissory Noted dated October 21, 1997 between James F. Meara, Jr. and the
       Company. (Incorporated by reference to the Company's Annual Report on Form
       10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.59  Common Stock Purchase Warrant dated October 21, 1997 issued to James F.
       Meara, Jr. by the Company. (Incorporated by reference to the Company's Annual
       Report on Form 10-K for the year ended July 31, 1997 filed on November 13, 1997,
       SEC File No. 000-24394)

10.60  Promissory Note dated October 21, 1997 between Donaldson Luftkin Jenrette
       Securities Corporation Custodian SEP FBO James F. Meara IRA and the Company.
       (Incorporated by reference to the Company's Annual Report on Form 10-K for the
       year ended July 31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.61  Common Stock Purchase Warrant dated October 21, 1997 issued to Donaldson
       Luftkin Jenrette Securities Corporation Custodian SEP FBO James F. Meara IRA
       and the Company. (Incorporated by reference to the Company's Annual Report on
       Form 10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

                                       67
<PAGE>
10.62  Promissory Note dated October 21, 1997 between Lincoln Trust Company FBO
       Perry D. Snavely IRA and the Company. (Incorporated by reference to the
       Company's Annual Report on Form 10-K for the year ended July 31, 1997 filed on
       November 13, 1997, SEC File No. 000-24394)

10.63  Common Stock Purchase Warrant dated October 21, 1997 issued to Lincoln Trust
       Company FBO Perry D. Snavely IRA by the Company. (Incorporated by reference
       to the Company's Annual Report on Form 10-K for the year ended July 31, 1997
       filed on November 13, 1997, SEC File No. 000-24394)

10.64  Agreement dated November 7, 1997 between Ernesto Rubio del Cueto and the
       Company. (Incorporated by reference to the Company's Annual Report on Form
       10-K for the year ended July 31, 1997 filed on November 13, 1997, SEC File
       No. 000-24394)

10.65  LPG Sales Agreement dated November 12, 1997 between Exxon and the Company.
       (Incorporated by reference to the Company's Annual Report on Form 10-K for the
       year ended July 31, 1997 filed on November 13, 1997, SEC File No. 000-24394)

10.66  Purchase order dated November 7, 1996 between County Sanitation Districts of
       Orange County and Wilson Technologies, Inc. (Incorporated by reference to the
       Company's Quarterly Report on Form 10-Q for the three months ended October 31,
       1997 filed on December 15, 1997, SEC File No. 000-24394)

10.67  Amendment letter dated April 22, 1998 between RZB Finance LLC and the
       Company. (Incorporated by reference to the Company's Quarterly Report on Form
       10-Q for the three months ended April 30, 1998 filed on June 15, 1998, SEC File
       No. 000-24394)

10.68  Lease dated May 8, 1998 between Nine-C Corporation and J.B. Richter, Capital
       Resources and J.B. Richter and J.B. Richter, an individual, with respect to the
       Company's executive offices. (Incorporated by reference to the Company's
       Quarterly Report on Form 10-Q for the three months ended April 30, 1998 filed on
       June 15, 1998, SEC File No. 000-24394)

10.69  Employment Agreement dated October 20, 1997 between the Company and
       Vicente Soriano. (Incorporated by reference to the Company's Quarterly Report on
       Form 10-Q for the three months ended April 30, 1998 filed on June 15, 1998, SEC
       File No. 000-24394)

10.70  Employment Agreement dated November 17, 1997 between the Company and
       Jerry L. Lockett. (Incorporated by reference to the Company's Quarterly Report on
       Form 10-Q for the three months ended April 30, 1998 filed on June 15, 1998, SEC
       File No. 000-24394)

The following material contracts are filed as part of this report:

10.71  LPG Mix Purchase Contract dated September 28, 1998 between P.M.I. Trading
       Limited and the Company.

21.1   Subsidiaries of the registrant.  (Filed herewith.)

27.1   Financial Data Schedule.  (Filed herewith.)
</TABLE>

                                       68
<PAGE>
b.  Reports  on  Form  8-K.

The  following  Reports  on  Form  8-K  are  incorporated  herein  by reference:

None.

<PAGE>
                                   SIGNATURES

Pursuant  to  the  requirements  of  Section  13  or 15(d) of the Securities and
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its  behalf  by  the  undersigned,  thereunto  duly  authorized.


                             PENN OCTANE CORPORATION


                             By: /s/ Ian T. Bothwell
                                 --------------------
                                 Ian T. Bothwell
                                 Vice President, Treasurer, Assistant Secretary,
                                     Chief Financial Officer
                                 November 12, 1998


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

<TABLE>
<CAPTION>
       SIGNATURE                        TITLE                    DATE
- -----------------------  ---------------------------------  -----------------
<C>                      <S>                                <C>
/s/Jerome B. Richter     Jerome B. Richter                  November 12, 1998
- -----------------------                                                     
                         Chairman, President and Chief
                          Executive Officer

/s/ Jorge R. Bracamontes  Jorge R. Bracamontes              November 12, 1998
- ------------------------                                                     
                          Executive Vice President,
                           Secretary and Director

/s/ Ian T. Bothwell       Ian T. Bothwell                   November 12, 1998
- ------------------------                                                     
                          Vice President, Treasurer,
                           Assistant Secretary, Chief
                           Financial Officer, Principal
                           Accounting Officer and Director

/s/ Kenneth G. Oberman    Kenneth G. Oberman                November 12, 1998
- ------------------------                                                     
                          Director


/s/ Stewart J. Paperin    Stewart J. Paperin                November 12, 1998
- ------------------------                                                     
                          Director
</TABLE>

<PAGE>

                             P.M.I. TRADING LIMITED
- --------------------------------------------------------------------------------

                                                             SEPTEMBER 28, 1998.
                                                                   DTIR-0273-98.


TO:        PENN OCTANE CORPORATION
ATT'N:     MR. J.B. RICHTER. / JORGE BRACAMONTES.
FAX:       (415) 368 1505. / 543 6837


P.M.I.  TRADING  LIMITED, IS PLEASED TO CONFIRM THE "LPG MIX" CONTRACT PURCHASE,
ACCORDING  TO  THE  FOLLOWING  TERMS  AND  CONDITIONS:

(1)  PMI ORDER NO.:  WILL  BE  INFORMED  MONTH  BY  MONTH  IN OUR FAX OPERATION.
                     PLEASE  REFER  IN  ALL  DOCUMENTS  TO  PMI'S  ORDER NUMBER.

(2)  BUYER:          P.M.I.  TRADING  LIMITED
                     ------------------------

     ADDRESS:        AV.  MARINA  NACIONAL  No.  329
                     TORRE  EJECUTIVA,  PISO  20
                     COL.  HUASTECA
                     11311  MEXICO,  D.F.

     COMMERCIAL  CONTACT
     -------------------

     NAME:           LEOPOLDO SIMON / LUIS FELIPE VACA / ISMAEL HERNANDEZ
     TELEPHONE No.:  (52-5) 227-0121 / 227-0169 / 227-0158
     TELEX  No.:     1773671 / 1773509
     FAX  No.:       (52-5) 227-0140 / (713) 567-0140

     OPERATIONS  CONTACT
     -------------------

     NAME:           VICTOR  GOMEZ  /  ELIN  VAZQUEZ  /  JUAN  ANTONIO  LIRA
     TELEPHONE No.:  (52-5)  227-0114  /  227-1049  /  227-0157
     TELEX  No.:     1773671  /  1773509
     FAX  No.:       (52-5)  227-0111  /  (713)  567-0111

     FINANCIAL  CONTACT
     ------------------

     NAME:           ARMANDO  CONTRERAS  /  FRANCISCO  CERVANTES
     TELEPHONE No.:  (52-5)  227-0073
     TELEX  No.:     1773671  /  1773509
     FAX  No.:       (52-5)  227-0072  /  (713)  567-0072

(3)  SELLER:         PENN  OCTANE  CORPORATION

     ADDRESS:        12118  SOUTH  BLOOMFIELD
                     SANTA  FE  SPRINGS,  CA  90670


- --------------------------------------------------------------------------------
AV. MARINA NACIONAL 329                                   TELEX:  1773669  PMIME
TORRE EJECUTIVA, PISO 20                                          FAX:  227-0140
COL. HUASTECA                                                     Tel.  227-0121
MEXICO. D.F. C.P.  11311                                          Tel.  227-0159

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 2

     COMMERCIAL  CONTACT
     -------------------

     NAME:           MR.  JORGE  R.  BRACAMONTES
     TELEPHONE No.:  (525)  687  6513  /  687  1189.
     FAX  No.:       (525)  543  6837.


     OPERATIONS  CONTACT
     -------------------

     NAME:           MR. JOE MARTINEZ.
     TELEPHONE No:   (210) 831 9442.
     FAX  No:        (210) 831 9447.


     FINANCIAL  CONTACT
     ------------------

     NAME:           MR. IAN BOTHWELL
     TELEPHONE No.:  (562) 929 1984.
     FAX  No.:       (562) 929 1921.

(4)  GENERAL AGREEMENT
     -----------------

     4.1.  SUBJECT TO ALL TERMS AND  CONDITIONS OF THIS  AGREEMENT,  BUYER SHALL
     PURCHASE  "LPG MIX" (AS HEREIN  DEFINED)  FROM SELLER AND SELLER  AGREES TO
     SELL "LPG MIX" TO BUYER UNDER THE TERMS OF THIS AGREEMENT.  AS USED IN THIS
     AGREEMENT,  "LPG MIX" IS A PROPANE/BUTANE  PRODUCT MIXTURE CONSISTING OF 90
     PERCENT PROPANE AND 10 PERCENT COMMERCIAL BUTANE.

     4.2.     COMMERCIAL  TERMS:
              ------------------

     EXW  (EX  WORKS)  BROWNSVILLE,  TEXAS  AT  PENN  OCTANE'S  LOADING  RACK IN
     ACCORDANCE WITH INCOTERMS 1990.

(5)  TERM
     ----

     UNLESS EITHER PARTY BREACHES ITS OBLIGATION UNDER THIS AGREEMENT,  THE TERM
     SHALL BE ONE YEAR  COMMENCING  ON  OCTOBER  1ST,  1998  AND  CONCLUDING  ON
     SEPTEMBER 30, 1999.

     IN CASE SELLER OBTAINS LEGAL RIGHTS TO IMPORT PROPANE INTO MEXICO OR/AND IF
     BURGOS  BASIN STARTS  PRODUCING,  THEN EITHER PARTY SHALL HAVE THE RIGHT TO
     NOTIFY THE OTHER PARTY ITS  INTENTION TO BEGIN A  RENEGOTIATION  PROCESS OF
     THIS CONTACT.  SUCH RENEGOTIATION PROCESS SHALL START NO LATER THAN 10 DAYS
     AFTER THE NOTIFICATION IS GIVEN.  RENEGOTIATION PROCESS CAN NOT ENDURE MORE
     THAN 90 DAYS. IF AN AGREEMENT IS REACHED DURING THE  RENEGOTIATION  PROCESS
     THIS  CONTACT  SHALL BE MODIFIED BY MUTUALLY  AGREEMENT,  OTHERWISE  EITHER
     PARTY SHALL HAVE THE RIGHT TO CANCEL.

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 3

(6)  VOLUMES
     -------

     6.1.  BUYER WILL  SCHEDULE,  PURCHASE AND ACCEPT AND SELLER WILL DELIVER AN
     ANNUAL VOLUME OF "LPG MIX" EQUAL TO  81,180,000  GALLONS +/- 15% AT BUYER'S
     OPTION, COMPLYING WITH THE FOLLOWING MINIMUM MONTHLY VOLUMES:

     WINTER  SEASON     MINIMUM  7,500,000  GALLONS  PER  MONTH.
     SUMMER  SEASON     MINIMUM  4,000,000  GALLONS  PER  MONTH.

     SUCH  VOLUMES  TO  BE  REFERRED  HEREIN  AS  "MINIMUM  MONTHLY  VOLUME"
                                                   ------------------------

                SEASONALITY  IS  DEFINED  AS  DESCRIBED  BELOW:
                -----------------------------------------------

     WINTER  SEASON  SHALL MEAN THE PERIOD FROM OCTOBER 1998 THROUGH MARCH 1999.
     --------------

     SUMMER  SEASON  SHALL  MEAN  THE  PERIOD FROM APRIL 1999 THROUGH STEPTEMBER
     --------------
     1999.

     6.2 NOTWITHSTANDING THE FOREGOING,  BUYER MAY REQUEST ADDITIONAL VOLUMES TO
     THE  MINIMUM  MONTHLY  VOLUME,  IN ANY MONTH.  SUCH  VOLUMES TO BE REFERRED
     HEREIN AS "ADDITIONAL VOLUME".
                -----------------

     EXCEPT FOR THE SCHEDULE OF THE "MINIMUM  MONTHLY VOLUME" OF THIS AGREEMENT,
     AT LEAST SEVEN (7) DAYS PRIOR TO EACH MONTH,  BUYER SHALL  SUBMIT TO SELLER
     AN ADDITIONAL  VOLUME REQUEST.  THE SUM OF THE "MINIMUM MONTHLY VOLUME" AND
     THE  "ADDITIONAL  VOLUME"  SHALL BE DEFINED AS "MONTHLY  NOMINATED  VOLUME"
                                                     --------------------------

     6.3 BUYER SHALL PROVIDE  SELLER WITH A THREE MONTH  FORECAST,  FOR "MONTHLY
     NOMINATED  VOLUMES" TO BE SCHEDULED WITH A RANGE OF +/- 15% BUYER'S OPTION.
     SELLER WILL ACCEPT AND DELIVER TO BUYER THE ADDITIONAL  VOLUME REQUESTED AT
     LEAST BETWEEN THE 15% RANGE OF BUYER'S THREE MONTH FORECAST.

     6.4 BUYER  WILL  SCHEDULE  ITS  LIFTING  OF "LPG MIX" WITH  SELLER FOR EACH
     DELIVERY  MONTH AT LEAST SEVEN NATURAL DAYS BEFORE THE  BEGINNING  MONTH OF
     DELIVERIES.

     6.5.  BUYER WILL  ACCEPT  DELIVERY  OF THE "LPG MIX" VIA TRUCK AT  SELLER'S
     TERMINAL IN  BROWNSVILLE,  TEXAS (THE  TERMINAL) AS SCHEDULED BY BUYER,  AS
     LONG AS IT MEETS THE SPECS DESCRIBED IN ATTACHMENT "A".

(7)  PRICE OF "LPG MIX"
     -----------------

     7.1.  PRICE  FORMULA FOR  PROPANE AND BUTANE  SHALL BE BASED ON THE MONTHLY
     AVERAGE OF THE DELIVERY MONTH, AS PUBLISHED BY OPIS (OIL PRICE  INFORMATION
     SERVICE)  UNDER MT.  BELVIEU  NON-TET SPOT POSTINGS FOR 90% PROPANE AND 10%
     N-BUTANE,  PLUS A SERVICE COST TO BE DETERMINED IN ACCORDANCE WITH CLAUSE 8
     OF THIS AGREEMENT.

     7.2. THE  ESTIMATED  PRICE FOR  TEMPORARY  INVOICING  PURPOSES  WILL BE THE
     POSTING PRICE OF THE FIFTH DAY QUOTATIONS PRIOR OF THE DELIVERY MONTH, PLUS
     THE  SERVICE  COSTS OF  x.xxxx  USD/GAL.  AFTER  DELIVERY  MONTH  ENDS,  AN
     ADJUSTMENT  SHALL BE MADE (AS  DESCRIBED IN  PARAGRAPH  9.2 BELOW) SO AS TO
     REFLECT THE FINAL PRICE COMPUTED AS PER SUBCLAUSE 7.1.

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 4

(8)  SERVICE COST DETERMINATION
     --------------------------

     8.1. WHEN BUYER LIFTS THE "MINIMUM  MONTHLY VOLUME" OR LESS OF THE "MINIMUM
     MONTHLY VOLUME", BUYER SHALL PAY TO SELLER A SERVICE COST OF:

     (i)     USD  xxx,xxx.xx  -  PER  MONTH  DURING  WINTER  SEASON  MONTHS.
     (ii)    USD  xxx,xxx.xx  -  PER  MONTH  DURING  SUMMER  SEASON  MONTHS.

     THESE AMOUNTS REFLECT A SERVICE COST OF x.xxxx  USD/GAL.  FOR EACH "MINIMUM
     MONTHLY VOLUME".

     8.2 IF THE  ACTUAL  VOLUME  LIFTED AT THE END OF ANY MONTH IS LESS THAN THE
     "MINIMUM  MONTHLY VOLUME" DUE TO: A) OPERATIVE  PROBLEMS AT THE BROWNSVILLE
     TERMINAL  OWNED BY PENN OCTANE OR AT THE PIPELINE OR B) SHORTAGE OF PRODUCT
     AT THE BROWNSVILLE  TERMINAL,  THEN THE SERVICE COSTS FOR THE ACTUAL VOLUME
     LIFTED SHOULD BE x.xxxx USD/GAL.

     8.3 IF THE  ACTUAL  VOLUME  LIFTED AT THE END OF ANY MONTH IS LESS THAN THE
     "MONTHLY  NOMINATED  VOLUME"  (MINUS)  -10%  DUE  TO:  A)  CLOSURE  OF  THE
     US-MEXICAN BOARDER OR B) ANY CAUSE BEYOND EITHER PARTY RESPONSIBILITY, THEN
     THE SERVICES COSTS FOR THE TOTAL VOLUME LIFTED SHOULD BE x.xxxx USD/GAL.

     8.4 IF THE  ACTUAL  VOLUME  LIFTED AT THE END OF ANY MONTH IS LESS THAN THE
     "MONTHLY NOMINATED VOLUME" (MINUS) -10% DUE TO A) OPERATIVE PROBLEMS AT THE
     BROWNSVILLE TERMINAL OWNED BY PENN OCTANE OR AT THE PIPELINE OR B) SHORTAGE
     OF PRODUCT AT THE BROWNSVILLE  TERMINAL, OR IF THE VOLUME LIFTED AT THE END
     OF ANY MONTH IS WITHIN THE RANGE OF THE "MONTHLY NOMINATED VOLUME" +/- 10%.
     THEN  BUYER  SHALL  PAY TO  SELLER  A  SERVICE  COST  CORRESPONDING  TO THE
     DIFFERENTIAL  VOLUME  BETWEEN  THE  MINIMUM  MONTHLY  VOLUME AND THE ACTUAL
     VOLUME LIFTED  (ATTACHMENT  "B").  SUCH SERVICE COST FOR ADDITIONAL  VOLUME
     SHALL BE COMPUTED AS FOLLOWS:

     CSF  =  x.xxxx USD/GAL LESS ADJ.

     WHERE
     CSF  =  SERVICE  COST  FOR  ADDITIONAL  VOLUMES.
     ADJ  =  ADJUSTMENT  FOR  THE  INCREMENTAL  VOLUME.

     WHERE

     ADJ  =  [x.xxxxUSD/GAL - (x.xxxx * MMV)] / 2
                               ------------
                                   AVL

     THUS

     ADJ  =  [x.xxxx * (1 - MMV)] / 2
                            ---
                            AVL
     THUS

     ADJ  =  x.xxxxx * (1 - MMV) / 2
                            ---
                            AVL
     WHERE

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 5

     MMV  =  MINIMUM  MONTHLY  VOLUME.
     AVL  =  ACTUAL  VOLUME  LIFTED  DURING  THE  DELIVERY  MONTH.

     8.5 IF THE ACTUAL  VOLUME LIFTED AT THE END OF ANY MONTH IS HIGHER THAN THE
     MONTHLY  NOMINATED  VOLUME  (PLUS) + 10%,  THEN THE  SERVICE  COSTS FOR THE
     GALLONS EXCEEDING THE "MONTHLY  NOMINATED VOLUME" +10% SHOULD BE NEGOTIATED
     BETWEEN SELLER AND BUYER. SUCH NEGOTIATION SHOULD NOT EXCEED 3 WORKING DAYS
     UPON NOTICE FROM BUYER TO SELLER.

(9)  INVOICING
     ---------

     9.1.  SELLER  WILL  INVOICE  BUYER EVERY WEEK FOR THE TOTAL  VOLUME  LOADED
     DURING THE IMMEDIATELY PRECEDING WEEK.

     9.2. THE PRICE PER GALLON  INVOICED  WILL BE,  ACCORDING  TO THE  ESTIMATED
     PRICE AS DESCRIBED IN SUBCLAUSE  7.2. THE  ADJUSTMENT  FOR THE ACTUAL PRICE
     AND SERVICE COST SHOULD BE INVOICED THROUGH  DEBIT/CREDIT NOTES TO BUYER IN
     THE FIRST WEEK OF THE FOLLOWING MONTH TO DELIVERY MONTH.

     9.3.  ALL  THE  INVOICES  MUST  COMPLY  WITH  BUYER'S  TREASURY  DEPARTMENT
     INSTRUCTIONS   AND   SHALL   BE   SENT   TO  THE   ATTENTION   OF   ARMANDO
     CONTRERAS/FRANCISCO CERVANTES.

(10) PAYMENT TERMS
     -------------

     FULL NET CASH IN U.S.  DOLLARS PAYABLE WITH 12 DAYS AFTER ORIGINAL  INVOICE
     IN HARD COPY IS RECEIVED BY BUYER IN ITS OFFICES,  TREASURY DEPARTMENT (AV.
     MARINA NACIONAL 329, TORRE EJECUTIVA PISO 20).

     A FAX TRANSMISSION OF THE CORRESPONDING INVOICE WILL BE ACCEPTABLE TO BUYER
     IN ORDER TO REVIEW IT AS SOON AS POSSIBLE AND TO ASSURE  PROMPT  PAYMENT AS
     OUTLINED IN THE ABOVE  PARAGRAPH TO SELLER,  IN ACCORDANCE WITH THE PAYMENT
     TERMS HEREIN AGREED. HOWEVER,  ORIGINAL INVOICE MUST BE RECEIVED AT LEAST 7
     DAYS PRIOR TO PAYMENT DUE DATE.

     IN CASE  THAT THE  PAYMENT  DATE  FALLS ON A SUNDAY  OR  HOLIDAY,  THEN THE
     PAYMENT DATE WILL BE THE NEXT WORKING  DATE.  IN CASE THAT THE PAYMENT DATE
     FALLS ON A SATURDAY, THEN THE PAYMENT DATE WILL BE THE PRIOR WORKING DATE.

(11) OFFICE EXPENSE
     --------------

     SELLER SHOULD PROVIDE TELEPHONE, TELEFAX, CLEANING SERVICES AND SECRETARIAL
     EXPENSES INCURRED BY PEMEX GAS  REPRESENTATIVES  SUPERVISING RECEIPT OF THE
     "LPG MIX" DELIVERIES AT THE TEMRINAL.  SELLER SHALL INVOICE x,xxx USD EVERY
     MONTH FOR THOSE  SERVICES  AT THE END OF EACH  MONTH,  AND BUYER  SHALL PAY
     FIFTEEN  DAYS AFTER  INVOICE  RECEIPT AS PER  BUYER'S  TREASURY  DEPARTMENT
     INSTRUCTIONS.

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 6

     IF THE PAYMENT DATE IS A WEEKEND OR HOLIDAY,  PAYMENT  SHALL BE MADE ON THE
     NEXT BUSINESS DAY.

(12) SCHEDULE OF SERVICE
     -------------------

     12.1.  SELLER WILL PROVIDE  LOADING  SERVICES AT THE TERMINAL  SEVEN DAYS A
     WEEK,  TWENTY-FOUR HOURS PER DAY. HOWEVER HOURS OF SERVICE SHALL BE SUBJECT
     TO AVAILABILITY OF BUYER'S  AUTHORIZED  PERSON(S) TO DISPATCH THE "LPG MIX"
     FROM THE TERMINAL.

     12.2.  SELLER WILL PROVIDE BUYER A DAILY  ACTIVITY  REPORT  SPECIFYING  THE
     QUANTITY  (WEIGHT AND VOLUME)  AND  QUALITY OF THE "LPG MIX"  DELIVERED  TO
     BUYER AT THE TERMINAL, AS PER INDEPENDENT INSPECTOR REPORTS.

(13) QUALITY
     -------

     THE  "LPG  MIX"  SHALL  MEET  THE  SPECIFICATIONS  ATTACHED  AS EXHIBIT "A"

(14) MEASUREMENT
     -----------

     14.1 THE QUANTITY OF PRODUCT  DELIVERED  SHALL BE DETERMINED BY NET WEIGHT,
     AND FOR PAYMENT  PURPOSES,  THE WEIGHT OF THE "LPG MIX"  DELIVERED TO BUYER
     WILL BE  CONVERTED  TO VOLUME  (CORRECTED  TO 60 F) VIA ANALYSIS OF SAMPLES
     USING A GAS CHROMATOGRAPH.  THE CHROMATOGRAPH MUST BE CALIBRATED  ACCORDING
     TO THE ASTM AND GPA PROCEDURES.  BUYER AND SELLER WILL CAUSE AN INDEPENDENT
     INSPECTOR,  MUTUALLY AGREED BY THE PARTIES, TO SAMPLE AND ANALYZE EACH LOAD
     OF THE "LPG MIX". THE COST OF SUCH INSPECTIONS WILL BE BORNED BY BUYER.

     14.2.  BEFORE  ENTERING THE TERMINAL,  EMPTY TRUCKS WILL BE WEIGHTED AT THE
     PORT OF BROWNSVILLE  PUBLIC SCALES OR OTHER SCALE  MUTUALLY  AGREED BY BOTH
     PARTIES.  LOADED  TRUCK WILL BE WEIGHTED AT THE SAME SCALE UPON  DEPARTURE.
     THE VOLUME  OBTAINED BY THE  DIFFERENTIAL  BETWEEN  THESE TWO  MEASUREMENTS
     SHALL BE THE VOLUME TO BE INVOICED  BY SELLER AND PAID BY BUYER.  THE SCALE
     WILL BE TESTED  AND  ADJUSTED  TO  ACCURACY  AT LEAST ONCE EVERY 30 DAYS OR
     ACCORDING  TO  GOVERNMENT  REGULATIONS.  THE COSTS OF  WEIGHTING  THE TRUCK
     BEFORE AND AFTER  LOADING,  AND/OR IF A THIRD  PARTY IS REQUIRED TO TEST OR
     CALIBRATE THE SCALE,  WILL BE SHARED BY THE PARTIES ON A 50%/50% BASIS.  IF
     SELLER, AT ANY TIME, INSTALLS SCALES AT THE TERMINAL,  THEY WILL THEREAFTER
     BE THE SCALES FOR ALL TRUCKS RECEIVING "LPG MIX" AT THE TERMINAL,  AND THEY
     SHOULD BE OPERATED AND MAINTAINED IN ACCORDANCE WITH THE ABOVE  PROVISIONS.
     THE CHARGE FOR SUCH SCALES SHALL BE 100% FOR SELLERS ACCOUNT.

     IF SELLER'S  SCALE IS USED,  THEN BUYER SHALL HAVE THE RIGHT TO SEND TRUCKS
     TO AN  INDEPENDENT  SCALE IN A RANDOMLY BASIS EVERY WEEK, IN ORDER TO CHECK
     SELLER'S  SCALE  ACCURACY.  COST OF  INDEPENDENT  SCALE SHALL BE ON BUYER'S
     ACCOUNT.

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 7

(15) TITLE AND RISK
    ---------------

     TITLE AND RISK OF LOSS OF THE "LPG  MIX" WILL PASS FROM  SELLER TO BUYER AT
     OUTLET FLANGE OF THE TRUCK AT THE LOADING RACKS LOCATED AT THE TERMINAL. AT
     SUCH POINT, THE "LPG MIX" SHALL BE DEEMED TO BE DELIVERED.

(16) LAW AND ARBITRATION
     -------------------

     THE AGREEMENT  SHALL BE GOVERNED BY AND  INTERPRETED IN ACCORDANCE WITH THE
     LAWS OF THE STATE OF NEW YORK.  ALL DISPUTES  ARISING OUT OF OR RELATING TO
     THE  AGREEMENT  SHALL BE SETTLED BY FINAL  ARBITRATION  IN THE STATE OF NEW
     YORK,  CITY OF N.Y.  CONDUCTED IN ACCORDANCE WITH THE RULES OF CONCILIATION
     AND ARBITRATION OF THE AMERICAN  ARBITRATION  ASSOCIATION IN EFFECT AT SUCH
     TIME. THE NUMBER OF ARBITRATORS SHALL BE THREE.

(17) SPILL/ENVIRONMENTAL POLLUTION
     -----------------------------

     IN THE  EVENT OF ANY "LPG  MIX"  SPILL  OR  OTHER  ENVIRONMENTAL  POLLUTING
     DISCHARGE OCCURS PRIOR TO DELIVERY, AS THE SAME IS DEFINED IN ARTICLE 15 OF
     THIS  AGREEMENT,  ALL  CLEAN-UP  OPERATIONS  THAT  MAY BE  REQUIRED  BY ANY
     GOVERNMENTAL AUTHORITIES, SHALL BE FOR SELLER'S ACCOUNT.

     IF SUCH SPILL OR ENVIRONMENTAL  POLLUTING  DISCHARGE OCCURS AFTER DELIVERY,
     AS THE SAME IS  DEFINED  IN  ARTICLE  15 OF THIS  AGREEMENT,  ALL  CLEAN-UP
     OPERATIONS THAT MAY BE REQUIRED, SHALL BE FOR BUYER'S ACCOUNT.

     IN THE EVEN THAT SUCH SPILL OR  ENVIRONMENTAL  POLLUTING  DISCHARGE  OCCURS
     AFTER  DELIVERY,  AT THE  TERMINAL,  BUYER  AUTHORIZES  SELLER TO  COMMENCE
     CONTAINMENT  OR CLEAN-UP  OPERATIONS AS DEEMED  APPROPRIATE OR NECESSARY BY
     SELLER OR AS MAY BE REQUIRED BY ANY GOVERNMENTAL  AUTHORITIES.  SELLER WILL
     NOTIFY BUYER IMMEDIATELY OF SUCH OPERATIONS. SELLER SHALL HAVE THE RIGHT TO
     DIRECT ALL  CONTAINMENT AND CLEAN-UP  OPERATIONS.  ALL COSTS OF CONTAINMENT
     AND  CLEAN-UP  FOR SUCH  SPILL  WILL BE BORNE BY  BUYER,  AND  BUYER  SHALL
     INDEMNIFY  AND HOLD  SELLER  HARMLESS  FROM ANY AND ALL  EXPENSES,  CLAIMS,
     LIABILITIES,  DAMAGES, PENALTIES, FINES AND OTHER COST (INCLUDING,  WITHOUT
     LIMITATION,   ATTORNEYS  FEES)  RESULTING  OR  RELATED  TO  SUCH  INCIDENT.
     FOLLOWING  THE  INDEMNITY OF SELLER BY BUYER,  SELLER WILL  COOPERATE  WITH
     BUYER FOR THE  PURPOSE  OF  OBTAINING  REIMBURSEMENT  IN THE EVENT THAT ANY
     NON-AGENT  THIRD  PARTY IS LEGALLY  RESPONSIBLE  FOR ANY COSTS OR  EXPENSES
     BORNE BY BUYER UNDER THIS PARAGRAPH.

     IN THE EVENT THAT SUCH SPILL OR  ENVIRONMENTAL  POLLUTING  DISCHARGE OCCURS
     AFTER DELIVERY, OUT OF THE TERMINAL, BUYER MAY AUTHORIZE SELLER TO COMMENCE
     CONTAINMENT  OR CLEAN-UP  OPERATIONS AS DEEMED  APPROPRIATE OR NECESSARY BY
     SELLER OR AS MAY BE REQUIRED BY ANY GOVERNMENTAL  AUTHORITIES.  SELLER WILL
     NOTIFY BUYER IMMEDIATELY OF SUCH OPERATIONS. SELLER SHALL HAVE THE RIGHT TO

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 8

     DIRECT ALL  CONTAINMENT AND CLEAN-UP  OPERATIONS.  ALL COSTS OF CONTAINMENT
     AND  CLEAN-UP  FOR SUCH  SPILL  WILL BE BORNE BY  BUYER,  AND  BUYER  SHALL
     INDEMNIFY  AND HOLD  SELLER  HARMLESS  FROM ANY AND ALL  EXPENSES,  CLAIMS,
     LIABILITIES,  DAMAGES, PENALTIES, FINES AND OTHER COST (INCLUDING,  WITHOUT
     LIMITATION,   ATTORNEYS  FEES)  RESULTING  OR  RELATED  TO  SUCH  INCIDENT.
     FOLLOWING  THE  INDEMNITY OF SELLER BY BUYER,  SELLER WILL  COOPERATE  WITH
     BUYER FOR THE  PURPOSE  OF  OBTAINING  REIMBURSEMENT  IN THE EVENT THAT ANY
     NON-AGENT  THIRD  PARTY IS LEGALLY  RESPONSIBLE  FOR ANY COSTS OR  EXPENSES
     BORNE BY BUYER UNDER THIS PARAGRAPH.

(18) SAFETY
     ------

     BUYER WILL  COMPLY,  AND WILL CAUSE  BUYER'S  EMPLOYEES,  AGENTS AND OTHERS
     ENTERING  THE  TERMINAL  ON BEHALF OF BUYER TO  COMPLY,  WITH ALL  TERMINAL
     SAFETY AND HEALTH  REGULATIONS.  SELLER WILL EXECUTE IN ITS NAME,  PAY FOR,
     AND FURNISH TO BUYER PRIOR TO ACCEPTING ANY "LPG MIX" AT THE TERMINAL,  ALL
     INFORMATION (INCLUDING APPLICABLE MATERIAL DATA SHEETS), DOCUMENTS, LABELS,
     PLACARDS,  CONTAINERS,  AND OTHER  MATERIALS  WHICH MAY BE  REQUIRED  TO BE
     FURNISHED BY BUYER BY STATUTES,  ORDINANCES,  RULES OR  REGULATIONS  OF ANY
     PUBLIC AUTHORITY RELATING TO THE DESCRIBING, PACKAGING, RECEIVING, STORING,
     HANDLING, OR SHIPPING OF THE "LPG MIX" AT OR FROM THE TERMINAL.

(19) FORCE MAJEURE
    --------------

     NEITHER  PARTY SHALL BE LIABLE FOR FAILURE OR DELAY IN THE  PERFORMANCE  OF
     THIS  AGREEMENT  DUE  TO  ACTS  OF  GOD,  EARTHQUAKE,   FLOOD,  FIRE,  WAR,
     HOSTILITIES, CIVIL COMMOTIONS,  GOVERNMENTAL ACTS, STRIKES,  TRANSPORTATION
     PROBLEMS,  PIPELINE  STOPPED DUE TO LEAK OR  EXPLOSION  AND ANY OTHER CAUSE
     BEYOND THE CONTROL OF EITHER OF THE PARTIES.

     ANY PARTY  CLAIMING  FORCE MAJEURE SHALL  PROMPTLY  NOTIFY THE OTHER OF THE
     OCCURRENCE OF THE EVENT OF FORCE MAJEURE RELIED UPON.

     EVENTS OF FORCE MAJEURE SHALL NOT RELIEVE ANY PARTY FROM MAKING ANY PAYMENT
     FOR PRODUCT DELIVERED AND/OR SERVICE RENDERED HEREUNDER.


(20) LIMITATION OF LIABILITY
     -----------------------

     SELLER  SHALL NOT BE LIABLE  FOR MORE THAN THE ACTUAL  COST TO REPLACE  ANY
     "LPG MIX" NOT  DELIVERED  HEREUNDER.  NEITHER  PARTY  SHALL BE  LIABLE  FOR
     SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES.


(21) MISCELLANEOUS
     -------------

     21.1.  AMENDMENTS,  WAIVER.  THIS AGREEMENT MAY NOT BE CHANGED OR MODIFIED,
            -------------------
     EXCEPT IN WRITING BY MUTUAL  AGREEMENT OF BOTH PARTIES.  THE FAILURE OF ANY
     PARTY  TO  ENFORCE  ANY OF THE  PROVISIONS  OF THIS  AGREEMENT  WILL NOT BE
     CONSTRUED TO BE A WAIVER OF THOSE  PROVISIONS,  OR A WAIVER OF THE RIGHT OF
     ANY PARTY TO ENFORCE THEM.

<PAGE>
                                                                   DTIR-0273-98.
                                                                      Page no. 9

     21.2  SEVERABILITY.  IF ANY PROVISION OF THIS AGREEMENT IS DETERMINED TO BE
           ------------
     INVALID OR  UNENFORCEABLE,  THE REMAINDER OF THIS AGREEMENT SHALL REMAIN IN
     FULL FORCE AND EFFECT.

     21.3 ASSIGNMENT.  NEITHER PARTY MAY ASSIGN THIS AGREEMENT OR ANY PORTION OF
          ----------
     IT WITHOUT THE PRIOR WRITTEN CONSENT OF THE OTHER PARTY.

     21.4 OTHER  TERMS AND  CONDITIONS.  WHERE NOT IN  CONFLICT  WITH THE ABOVE,
          ----------------------------
     INCOTERMS 1990 FOR EXW TRANSACTIONS WITH LATEST AMENDMENTS SHALL APPLY.

     THE UNITED NATIONS  CONVENTION ON CONTRACTS FOR THE  INTERNATIONAL  SALE OF
     GOODS SHALL NOT APPLY TO THIS CONTRACT.

     21.5.  ENTIRE  AGREEMENT.  THIS AGREEMENT  CONSTITUTES THE ENTIRE AGREEMENT
            -----------------
     AMONG THE PARTIES AND SUPERSEDES ALL PREVIOUS NEGOTIATIONS, COMMITMENTS AND
     WRITINGS WITH RESPECT TO SUCH SUBJECT MATTER OF THIS AGREEMENT.



(22) CONFIDENTIALITY
     ---------------

     THIS AGREEMENT TO BE HELD STRICTLY  PRIVATE AND CONFIDENTIAL BY ALL PARTIES
     INVOLVED.


     IF THIS MEETS WITH YOUR  UNDERSTANDING  AND  APPROVAL,  PLEASE  SIGN IN THE
     APPROPRIATE SPACE.




                       BUYER                       SELLER




                 LEOPOLDO  SIMON             JORGE  BRACAMONTES
              PMI  TRADING  LIMITED       PENN  OCTANE  CORPORATION



LFVG/MOGP

<PAGE>
                                                                   DTIR-0273-98.
                                                                     Page no. 10


                                   EXHIBIT "A"


<TABLE>
<CAPTION>
GPM MIX CHARACTERISTICS              MAX          TEST METHODS
<S>                              <C>          <C>
COMPOSITION
PROPANE/BUTANE 90/10 PCT OF VOL

ETHANE                                    20  PCT. VOL. OF PROPANE
PROPYLENE                                5.0  PCT. VOL. OF PROPANE
PENTANES & HEAVIES                       2.0  PCT. VOL. OF BUTANE
VAPOR PRESSURE                           190  ASTM D-1267-75
CHROMATOGRAPH ANALYSIS                        ASTM D-2163
SPECIFIC GRAVITY                              ASTM D-1657
CORROSION COPPER STRIP AT 100
  F. DEG                                  1B  ASTM D-1638-74
OTHER DELETERIONS SUBSTANCES            NONE
</TABLE>

<PAGE>
                                                                   DTIR-0273-98.
                                                                     Page no. 11
                                   EXHIBIT "B"

PRICE  FORMULA  AND  SERVICE  COST  DETERMINATION
- -------------------------------------------------

                    ------------------------------------------------------------
Month:              |Price  formula for C3 AND C4 shall be based on the monthly|
- ---------------     |average  of  the  delivery month,  published by OPIS  Mont|
PMI  Order  No:     |Belvieu NON-TET spot  posting  for  90%  Propane  and  10%|
- ---------------     |Burtane,  plus  the  service  costs.                      |
                    ------------------------------------------------------------



A)  ESTIMATED PRICE FOR INVOICES: The fifth day quotations prior of the delivery
    month,  plus  the  service  costs

Calculation  date,  for  the  Estimated  Price  Invoice:   0-Jan-00
                                                          ---------

<TABLE>
<CAPTION>
<S>             <C>      <C>  <C>           <C>  <C>     <C>       <C>
 Propane Price           0.9  Butane Price  0.1
 USCTS/GAL      USD/GAL       USCTS/GAL          USD/GAL    SC
         0.000  0.00000              0.000   +   0.00000  x.xxxxx  x.xxxxx USD/GAL
- -----           -----                                                           
</TABLE>

B)  CLAUSE  8.2  SERVICE  COST  FORMULA,  if  buyer  lift  more than the minimum
    monthly  volume:

Formula:  CSF = X.XXXXUSD/GAL - ADJ

          Where:     CSF:  Service  Cost  for  Additional  Volume.
          AVL:       Adjustment  for  the  Incremental  Volume  Lifted.

Where:    ADJ = [X.XXXXUSD/GAL - (X.XXXX * MMV)] / 2
                                           ---
                                           AVL

          Where:     MMV:  Minimum  Monthly  Volume.
          AVL:       Actual  Volume  Lifted  during  the  delivery  Month.


MMV Minimum Monthly Volume:   7,500,000 GAL
AVL Actual Volume Lifted:             0 GAL
                              ---------
Service Costs Minimum Volume:   x.xxxxx USD/GAL.
Propane Monthly Average:          0.000 USCTS/GAL.    For 90%    0.00000 USD/GAL
                              ---------
Butane Monthly Average:           0.000 USCTS/GAL.    For 10%    0.00000 USD/GAL
                              ---------                          ---------------
COMMODITY PRICE FORMULA                                          0.00000 USD/GAL
                                                                 ===============

CSF  SERVICE  COST  FORMULA
- ---------------------------

- -------------------------------------------
| ADJ[x.xxxx/2] | *[MMV/AVL]-1 | EQUAL TO |  +  x.xxxxx  EQUAL         CSF
|               |              |          |                     ----------------
|   x.xxxxx     |   #DIV/01    | #DIV/01  |                     #DIV/01  USD/GAL
- -------------------------------------------                     ================

                                           GALLONS   USD/GAL
PRICE  FOR  MINIMUM  MONTHLY  VOLUME:    7,500,000   x.xxxxx   xxx,xxx.xx   USD
PRICE  FOR  ACTUAL  VOLUME  LIFTED:     -7,500,000   #DIV/01   #DIV/01      USD

PRICE  IN  USD  /  GAL  FOR  THE  CURRENT  MONTH:              #DIV/01  USD/GAL

TOTAL  PRICE  FOR  THE  CURRENT  MONTH:       0.00             #DIV/01  USD

<PAGE>


EXHIBIT  21.1     SUBSIDIARIES  OF  THE  REGISTRANT.


U.S.  SUBSIDIARIES

<TABLE>
<CAPTION>
Name of Subsidiaries     State of Organization  Trade Names
- -----------------------  ---------------------  -----------
<S>                      <C>                    <C>
Penn Wilson CNG, Inc. .  Delaware               None
Penn CNG Holdings, Inc.  Delaware               None
</TABLE>


FOREIGN  SUBSIDIARIES

<TABLE>
<CAPTION>
Name of Subsidiaries                      Country of Organization  Trade Names
- ----------------------------------------  -----------------------  -----------
<S>                                       <C>                      <C>
PennWill, S.A. de C.V. . . . . . . . . .  Mexico                   None
Camiones Ecologicos, S.A. de C.V.. . . .  Mexico                   None
Grupo Ecologico Industrial, S.A. de C.V.  Mexico                   None
Estacion Ambiental, S.A. de C.V. . . . .  Mexico                   None
Estacion Ambiental II, S.A. de C.V.. . .  Mexico                   None
Serinc, S.A. de C.V. . . . . . . . . . .  Mexico                   None
</TABLE>

<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The  schedule  contains summary financial information extracted from Penn Octane
Corporation's Annual Report on Form 10-K for the year ended July 31, 1998 and is
qualified  in  its  entirety  by  reference  to  such  Financial  Statements.
</LEGEND>
<MULTIPLIER> 1
       
<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       JUL-31-1998
<PERIOD-START>                          AUG-01-1997
<PERIOD-END>                            JUL-31-1998
<CASH>                                      157513 
<SECURITIES>                                     0
<RECEIVABLES>                              1195653 
<ALLOWANCES>                                418796 
<INVENTORY>                                 377097 
<CURRENT-ASSETS>                           1826038 
<PP&E>                                     5650682 
<DEPRECIATION>                             1531245 
<TOTAL-ASSETS>                             6697980 
<CURRENT-LIABILITIES>                      6964108 
<BONDS>                                      60000 
<COMMON>                                     99527 
                            0
                                      0
<OTHER-SE>                                 (425655)
<TOTAL-LIABILITY-AND-EQUITY>               6697980 
<SALES>                                   32266419 
<TOTAL-REVENUES>                          32266419 
<CGS>                                     30869987 
<TOTAL-COSTS>                             30869987 
<OTHER-EXPENSES>                           4871455 
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                          502054 
<INCOME-PRETAX>                           (3744056)
<INCOME-TAX>                                     0
<INCOME-CONTINUING>                       (3744056)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                              (3744056)
<EPS-PRIMARY>                                 (.43)
<EPS-DILUTED>                                 (.43)
        

</TABLE>


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