PENN OCTANE CORP
10-K, 2000-11-14
PETROLEUM & PETROLEUM PRODUCTS (NO BULK STATIONS)
Previous: COMPREHENSIVE MEDICAL DIAGNOSTICS GROUP INC, NT 10-Q, 2000-11-14
Next: PENN OCTANE CORP, 10-K, EX-10.147, 2000-11-14



                       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, 2000

     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.)


77-530 ENFIELD LANE, BUILDING D, PALM DESERT, CALIFORNIA                92211
     (Address  of  Principal  Executive  Offices)                     (Zip Code)

Registrant's Telephone Number, Including Area Code:  (760) 772-9080

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.  [X]


<PAGE>
     The  aggregate  market  value of the voting stock held by non-affiliates of
the  Registrant  as of October 13, 2000 was $48,616,328.  The last reported sale
price of the Registrant's Common Stock as reported on the Nasdaq SmallCap Market
on  October  13,  2000  was  $5.25  per  share.

     The number of shares of Common Stock, par value $.01 per share, outstanding
on  October  13,  2000  was  13,686,795.


<TABLE>
<CAPTION>
                       DOCUMENTS INCORPORATED BY REFERENCE

                                      None

                              TABLE  OF  CONTENTS


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

            2.  Properties                                                        13

            3.  Legal Proceedings                                                 15

            4.  Submission of Matters to a Vote of Security Holders               18

Part II     5.  Market for Registrant's Common Equity and Related
                Stockholder Matters                                               19

            6.  Selected Financial Data                                           21

            7.  Management's Discussion and Analysis of Financial Condition
                and Results of Operations                                         23

           7A.  Quantitative and Qualitative Disclosures About Market Risks       33

            8.  Financial Statements and Supplementary Data                       34

            9.  Changes in and Disagreements with Accountants on Accounting
                and Financial Disclosure                                          74

Part III   10.  Directors and Executive Officers of the Registrant                75

           11.  Executive Compensation                                            77

           12.  Security Ownership of Certain Beneficial Owners and Management    83

           13.  Certain Relationships and Related Transactions                    84

Part IV    14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K  86
</TABLE>


                                        2
<PAGE>
                                     PART I

The statements contained in this Annual Report that are not historical facts are
forward-looking  statements  within the meaning of Section 27A of the Securities
Act  of  1933.  These forward-looking statements may be identified by the use of
forward-looking  terms such as "believes," "expects," "may," "will", "should" or
anticipates" or by discussions of strategy that involve risks and uncertainties.
From  time  to time, we have made or may make forward-looking statements, orally
or  in  writing.  These  forward-looking statements include statements regarding
anticipated  future  revenues,  sales,  operations, demand, competition, capital
expenditures,  the  deregulation of the LPG market in Mexico, the completion and
operations of the US - Mexico Pipelines, the Matamoros Terminal Facility and the
Saltillo  Terminal Facility, other upgrades to our facilities, foreign ownership
of  LPG  operations,  credit arrangements and other statements regarding matters
that  are  not  historical facts, and involve predictions which are based upon a
number  of future conditions that ultimately may prove to be inaccurate.  Actual
results,  performance  or  achievements could differ materially from the results
expressed in, or implied by, these forward-looking statements.  Factors that may
cause or contribute to such differences include those discussed under "Business"
and  "Management's Discussion and Analysis of Financial Condition and Results of
Operations",  as  well  as  those discussed elsewhere in this Annual Report.  We
caution  you,  however,  that  this  list  of  factors  may  not  be  complete.

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.  The  Company  has  been  principally engaged in the
purchase, transportation and sale of liquefied petroleum gas ("LPG").  From 1997
until  March  1999,  the Company was also involved in 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  owns  a  50%  interest  and  leases the remaining 50%
interest  in  a  LPG  terminal  facility  in  Matamoros, Tamaulipas, Mexico (the
"Matamoros Terminal Facility") and pipelines (the "US - Mexico Pipelines") which
connects  the  Brownsville Terminal Facility to the Matamoros Terminal Facility.
The  Company  has  a  long-term  lease  agreement for approximately 132 miles of
pipeline  (the  "Leased  Pipeline")  which  connects  Exxon  Company,  U.S.A.'s
("Exxon")  King  Ranch  Gas  Plant in Kleberg County, Texas and Duke Energy's La
Gloria  Gas  Plant  in  Jim  Wells  County,  Texas, to the Company's Brownsville
Terminal  Facility.  In  addition,  the  Company  has  access  to  a twelve-inch
pipeline  (the  "ECCPL"),  which  connects  from  Exxon's Viola valve station in
Nueces  County,  Texas  to the inlet of the King Ranch Gas Plant.  In connection
with  the  Company's  lease  agreement  for the Leased Pipeline, the Company has
access to 21 million gallons of storage located in Markham, Texas ("Markham") as
well  as  potential  propane  pipeline  exchange suppliers via approximately 155
miles  of  pipeline  located between Markham and the Exxon King Ranch Gas Plant.

     On  October  21,  1993,  International  Energy purchased 100% of the common
stock  of  Penn  Octane  Corporation,  a  Texas  corporation, and merged it into
International  Energy  as  a  division.  As  a result of the merger, the Company
assumed  the lease agreement with Seadrift Pipeline Corporation ("Seadrift") for
the  use  of  the  Leased  Pipeline.  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  the  fiscal  year  ended  July  31,  1995, 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 because of the
Company's access to pipelines and terminal facilities which allow the Company to
bring  supplies of LPG close to consumers of LPG in major cities in that region.
The  Company  sells  LPG  primarily  to  P.M.I.  Trading  Limited  ("PMI")  who
distributes  the  LPG  purchased  from  the Company into the northeast region of
Mexico.  PMI  is  the  exclusive  importer  of  LPG  into Mexico.  PMI is also a
subsidiary  of Petroleos Mexicanos, the state-owed Mexican oil company, which is
commonly  known  by  its  trade  name  "PEMEX."  Since operations commenced, the
Company's  primary  customer  for  LPG  has  been  PMI.


                                        3
<PAGE>
     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.  In May 1999, the Company discontinued
operation  of  its  CNG  business and most of the Company's CNG assets were sold
(see  notes  D  and  E  to  the  consolidated  financial  statements).

     The  Company's  principal  executive  offices are located at 77-530 Enfield
Lane,  Building  D,  Palm  Desert, California 92211, and its telephone number is
(760)  772-9080.  The  offices  of  PennWilson  are  located  at  12631 Imperial
Highway,  Bldg.  A,  Suite  120A,  Santa  Fe  Springs, California 90670, and its
telephone  number  is  (562)  929-1984.


LIQUEFIED  PETROLEUM  GAS

     OVERVIEW.  Since  operations commenced, 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.  The  demand for propane is also growing as a motor fuel substitute for
motor  gasoline.

     The primary market for the Company's LPG is the northeast region of Mexico,
which includes the states of Coahuila, Nuevo Leon and Tamaulipas.  Mexico is one
of the largest markets for LPG consumption 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.  Domestic consumption of LPG in Mexico
increased  from  an  average  of  386.6  million gallons per month in 1999 to an
average of 415.6 million gallons per month from January 1, 2000 to September 30,
2000,  an  estimated  annual  increase  of  7.5%.  The  future  of LPG in Mexico
continues  to favor the Company for the following reasons: (i) Mexico's domestic
consumption  of  LPG exceeds current domestic production capacity and such short
fall  is expected to increase (ii) limited sources of competitive LPG supply for
importation  into  Mexico,  (iii)  the  Mexican  government's  current  plans to
deregulate  the LPG industry, (iv) the expanding use of propane as an automotive
fuel,  and  (v) the location of Mexico's major domestic LPG production, which is
in  the  southeastern  region  of  Mexico,  combined  with  the lack of pipeline
infrastructure within Mexico from those production centers, resulting in  higher
distribution  costs  to transport the LPG to areas where consumption is heaviest
including  the  central,  northern  and  Pacific  coast  regions  of  Mexico.

     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 Leased Pipeline and the geographic proximity of its Brownsville Terminal
Facility  to  consumers  of  LPG  in  such  major cities in Mexico as Matamoros,
Reynosa  and  Monterrey.  Beginning  in  April  2000,  the  Company enhanced its
strategic  position  in  the  supply  of  LPG  in northeast Mexico by commencing
operations  of  the US - Mexico Pipelines and Matamoros Terminal Facility.  With
the  commencement of operations of the Matamoros Terminal Facility, the previous
logistical  inefficiencies  and sales limitations resulting from delays crossing
the  United  States-Mexico border or the ability of PMI to provide United States
certified  trucks  or  trailers  capable  of  receiving  LPG  at the Brownsville
Terminal  Facility have been reduced. Prior to the commencement of operations by
the  Company  at  its  Brownsville  Terminal  Facility, 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 and Matamoros Terminal
Facility  provide  reduced  trucking  distances  and trucking costs to points of
distribution  in  northeast  Mexico than the principal LPG supply centers (other
than  Brownsville)  historically  used  by  PMI.  The  Company believes that the
Matamoros  Terminal  Facility  and  the  Saltillo  Terminal Facility (as defined
below)  will  further  enhance  its  strategic position for the supply of LPG in
northeast  Mexico.


                                        4
<PAGE>
     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.  The Brownsville
Terminal  Facility  also contains a railroad spur.  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 and three railcar
loading  racks  which  permit  the loading and unloading of LPG by railcar.  The
truck  loading  racks  and  railcar  loading  racks  are  linked  to  a
computer-controlled  loading  and  remote  accounting  system.

     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.
Currently, substantially all of the Company's LPG supply is received through the
Leased  Pipelines,  which  are  connected  to  the  facilities  located  at  the
Brownsville  Terminal  Facility.  The  US - Mexico Pipelines also connect to the
facilities  located at the Brownsville Terminal Facility.  The Brownsville Lease
contains  a  pipeline  easement  to  the  District's  water dock facility at the
Brownsville  Ship  Channel.

     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 therein, the leasehold improvements made
to  the  Brownsville  Terminal  Facility  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.

     THE  US  -  MEXICO PIPELINES AND MATAMOROS TERMINAL FACILITY.   On July 26,
1999,  the Company was granted a permit by the United States Department of State
authorizing  the  Company  to construct, maintain and operate two pipelines (the
"US  Pipelines")  crossing  the  international  boundary line between the United
States  and  Mexico  (from  the  Brownsville  Terminal Facility near the Port of
Brownsville,  Texas  and El Sabino, Mexico) for the transport of LPG and refined
products  (motor  gasoline  and  diesel  fuel)  [the  "Refined  Products"].

     On  July  2,  1998,  Penn  Octane  de  Mexico, S.A. de C.V. ("PennMex"), an
affiliated  company  (see  "Foreign  Ownership  of  LPG Operations"), received a
permit from the Comision Reguladora de Energia (the "Mexican Energy Commission")
to  build  and  operate  one  pipeline to transport LPG (the "Mexican Pipeline")
[collectively,  the US Pipelines and the Mexican Pipeline are referred to as the
"US - Mexico Pipelines"] from El Sabino (at the point north of the Rio Bravo) to
the  Matamoros  Terminal  Facility.

     In  connection  with  the construction of the US - Mexico Pipelines and the
Matamoros  Terminal  Facility, the Company and CPSC International, Inc. ("CPSC")
entered  into  two separate Lease / Installation Purchase Agreements, as amended
("the Lease Agreements"), whereby CPSC was required to construct and operate the
US  -  Mexico Pipelines (including an additional pipeline to accommodate Refined
Products)  and  the  Matamoros  Terminal  Facility and lease these assets to the
Company.  Under  the  terms of the Lease Agreements, the Company was required to
pay  monthly rentals of approximately $157,000, beginning the date that the US -
Mexico  Pipelines  and  Matamoros  Terminal  Facility were physically capable to
transport  and  receive LPG in accordance with technical specifications required
(the "Substantial Completion Date").  In addition, the Company agreed to provide
a  lien  (the  "Liens")  on  certain  assets,  leases  and  contracts, which are
currently  pledged to RZB Finance, L.L.C. ("RZB"), which Liens would require the
consent  of  RZB, and provide CPSC with a letter of credit of approximately $1.0
million.  The  Company also had the option to purchase the US - Mexico Pipelines
and  the Matamoros Terminal Facility at the end of the 10th year anniversary and
15th  year  anniversary  for $5.0 million and $100,000, respectively.  Under the
terms  of  the  Lease  Agreements, CPSC was required to pay all costs associated
with the construction and maintenance of the US - Mexico Pipelines and Matamoros
Terminal  Facility.


                                        5
<PAGE>
     During  September  1999,  December  1999 and February 2000, the Company and
CPSC  amended the Lease Agreements whereby the Company agreed to acquire up to a
100% interest in the Lease Agreements which, as of July 31, 2000 the Company had
acquired  a  50%  interest  pursuant  to  the  December  1999 amendment.  During
February  2000,  the  Company  determined  that CPSC did not comply with certain
obligations  under  the  Lease  Agreements.  In  March  2000,  CPSC  filed  for
protection  under  Chapter  11 of the United States Bankruptcy Code.  Since that
date,  the  Company  has  also  determined  that  CPSC did not comply with other
obligations provided for under the Lease Agreements.  The parties are close to a
renewed  negotiated  settlement  of  all disputes between them and have signed a
number  of  term sheets that contain virtually all of the substantive provisions
necessary  to a global resolution, which would provide for 100% ownership of the
US  -  Mexico  Pipelines  and  Matamoros Terminal Facility by the Company or its
affiliates  (the  "Settlement")  and  eliminate  the  requirement for the Liens.
Until  the  Settlement  is  completed,  the  Company will continue to record the
remaining  50%  portion  of  the  US  -  Mexico Pipelines and Matamoros Terminal
Facility  as a capital lease (see notes G, J and M to the consolidated financial
statements).

     With  the  completion  of  the  US-Mexico  Pipelines and Matamoros Terminal
Facility,  the  Company has established a pipeline infrastructure that allows it
to transport LPG from the United States to Mexico (the "Expansion").  Management
believes  that  as  a  result  of  the  Expansion,  the  Company  will  have the
opportunity to: i) further penetrate the Mexican market for the sale of LPG, ii)
provide  greater  volumes of LPG into Mexico as a result of reduced cross border
trucking  delays  and greater access to Mexican distribution resources, and iii)
achieve  greater  margins  on  its  LPG  sales.

     The  Company  or its Mexican affiliates own, lease, or intend to obtain the
land or rights of way used in the construction of the US - Mexico Pipelines, and
own  the  assets  comprising  the  US  - Mexico Pipelines and Matamoros Terminal
Facility.  The  Company's  Mexican affiliate Tergas, S.A. de C.V. ("Tergas") has
been granted the permit to operate the Matamoros Terminal Facility (see "Foreign
Ownership  of  LPG  Operations").

     US  -  MEXICO PIPELINES.   The Company's US-Mexico Pipelines consist of two
parallel  pipelines,  one  of  approximately  six inch diameter and the other of
approximately eight inch diameter, running approximately 25 miles and connecting
the  Brownsville  Terminal  Facility  to  the  Matamoros Terminal Facility.  The
planned  capacity  of  the  six  inch  pipeline  and  eight  inch  pipeline  is
approximately  840,000  gallons  per  day  and  1.7  million  gallons  per  day,
respectively.  Each  of  the pipelines can flow product bi-directionally and can
accommodate  LPG  or  Refined  Products.

     THE MATAMOROS TERMINAL FACILITY.  The Company's Matamoros Terminal Facility
occupies  approximately  35 acres of land located approximately seven miles from
the  United  States-Mexico  border  and  is  linked  to the Brownsville Terminal
Facility  via  the  US  -  Mexico Pipelines.  The Matamoros Terminal Facility is
located  in  an  industrial  zone west of the city of Matamoros, and the Company
believes  that  it is strategically positioned  to be a centralized distribution
center  of LPG for the northeast region of Mexico.  Total rated storage capacity
of  the  Matamoros Terminal Facility is approximately 270,000 gallons of LPG and
there  are  plans  to install additional storage capacity totaling approximately
630,000  gallons.  The  Matamoros Terminal Facility includes three storage tanks
and  ten  specification  product  truck loading racks for LPG product. The truck
loading  racks are linked to a computer-controlled loading and remote accounting
system  and  to  the  Company's  Brownsville  Terminal  Facility.  The Matamoros
Terminal  Facility  receives  its  LPG  supply  directly  from  the  US - Mexico
Pipelines  which  connect  to  the  Leased Pipelines at the Brownsville Terminal
Facility.

     THE  SALTILLO TERMINAL FACILITY.  Termatsal, S.A. de C.V. ("Termatsal") has
completed  construction  of  an  additional  LPG  terminal facility in Saltillo,
Mexico  (the  "Saltillo  Terminal  Facility") for an estimated cost of $800,000.
The  Saltillo  Terminal  Facility is capable of off loading LPG from railcars to
trucks.  The  Saltillo  Terminal  Facility  contains  storage  to  accommodate
approximately  90,000 gallons of LPG with additional storage planned for 180,000
gallons.  The Saltillo Terminal Facility has three railcar off loading racks and
three  truck  loading  racks. As a result of the Saltillo Terminal Facility, the
Company  can  directly  transport  LPG via railcar from the Brownsville Terminal
Facility  to  the Saltillo Terminal Facility.  The Company further believes that
by  having  the capability to deliver LPG to the Saltillo Terminal Facility, the
Company  will  be  able  to further penetrate the Mexican market for the sale of
LPG.  The  Saltillo  Terminal Facility will begin operations upon final approval
from  local  governmental  authorities,  expected  to  be  by  December  2000.

     Tergas  leases  the land on which the Saltillo Terminal Facility is located
and  has  been  granted  the  permit  to operate the Saltillo Terminal Facility.
Termatsal  owns the assets comprising the Saltillo Terminal Facility.  Under the
terms of the land lease agreement, any leasehold improvements at the termination
of  the  lease  may  be  removed.


                                        6
<PAGE>
     In  connection  with  the  planned  operations  of  the  Saltillo  Terminal
Facility,  Termatsal  has  leased  approximately  50  railcars  to transport LPG
between  the  Brownsville  Terminal Facility and the Saltillo Terminal Facility.

     THE  LEASED  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 La Gloria
Gas  Plant  in  Jim  Wells  County, Texas, to the Company's Brownsville Terminal
Facility  (the  "Leased  Pipeline").  As provided for in the Pipeline Lease, the
Company  has  the right to use the Leased Pipeline solely for the transportation
of  LPG  and refined products belonging only to the Company and not to any third
party.

     The  Pipeline  Lease currently expires on December 31, 2013, pursuant to an
amendment  (the "Pipeline Lease Amendment") entered into between the Company and
Seadrift  on  May  21,  1997,  which  became  effective  on January 1, 1999 (the
"Effective  Date").  The  Pipeline Lease Amendment provides, among other things,
access  to 21 million gallons of storage located in Markham as well as potential
propane  pipeline  exchange  suppliers  via  approximately 155 miles of pipeline
located  between  Markham  and  the Exxon King Ranch Gas Plant.  Pursuant to the
Pipeline  Lease  Amendment,  the  Company's fixed annual rent for the use of the
Leased  Pipeline  was increased by $350,000, less certain adjustments during the
first  two  years  from the Effective Date, and the Company is required to pay a
minimum  charge for storage of $300,000 per year, beginning January 1, 2000.  In
addition,  the  Pipeline  Lease Amendment provides for variable rental increases
based  on  monthly  volumes  purchased  and flowing into the Leased Pipeline and
storage  utilized.  The  Company  believes  that  the  Pipeline  Lease Amendment
provides  the  Company  increased  flexibility  in  negotiating sales and supply
agreements  with its customers and suppliers.  The Company has made all payments
required  under  the  Pipeline  Lease  Amendment.

     Present  Pipeline  capacity  is approximately 250 million gallons per year.
In  fiscal  year 2000, the Company sold approximately 140 million gallons of LPG
which  flowed  through the Leased Pipeline.  The Company can increase the Leased
Pipeline's  capacity  through  the  installation of additional pumping equipment
(see  "Upgrades"  below).

     The  Company  intends  to obtain additional lease extensions for the Leased
Pipeline, which would enable the Company to maintain its LPG business beyond the
term  of  the  Pipeline  Lease  Amendment.

     THE ECCPL PIPELINE.  In connection with the Company's supply agreement with
Exxon,  the  Company  was  granted  access to Exxon's twelve-inch pipeline which
connects  from  Exxon's Viola valve station in Nueces County, Texas (near Corpus
Christi, Texas) to the inlet of the King Ranch Gas Plant (the "ECCPL Pipeline").
Under  the  terms  of the agreement, Exxon has agreed to make available space in
the  ECCPL  for  up  to  420,000  gallons  per  day  for  the  Company's  use.

     THE  TANK FARM.   The Company recently purchased four storage tanks capable
of  storing  approximately 12.6 million gallons of Refined Products. The Company
leases  the  land  on  which  the Tank Farm is located from the District under a
lease  agreement  (the  "Brownsville  Lease") that expires in January 2005.  The
Company  intends  to  construct  additional  piping to the Tank Farm which would
connect  the  Brownsville  Terminal  Facility,  the Tank Farm and the water dock
facilities  at  the  Brownsville  Ship  Channel.

     UPGRADES.  The  Company  has  already  contracted  and  intends  to further
contract  in  the  near  future for the design, construction and installation of
several  projects  which, when completed, will increase its current pipeline and
storage  capacity,  enhance  its  existing  pipeline  and terminal facilities or
expand  its  ability  to  accept  or  deliver  LPG  supply  (the  "Upgrades").

     The  Company  is  currently  completing  a mid-line pump station which will
include  the  installation  of  additional piping, meters, valves, analyzers and
pumps  along the Leased Pipeline to increase the capacity of the Leased Pipeline
and  make  the  Leased  Pipeline bi-directional.  The mid-line pump station will
increase  the  capacity  of  the  Leased  Pipeline  to approximately 360 million
gallons  per  year.  The  total  estimated  cost  to  complete  the  project  is
approximately $2.0 million of which approximately $1.1 million has been incurred
through  July  31,  2000.

     The  Company  also  intends  to  contract  for the design, installation and
construction  of  pipelines which will connect the Brownsville Terminal Facility
to  the  District's  water  dock  facilities at the Brownsville Ship Channel and
install  additional  storage  capacity.  The  estimated  cost of this project is
expected  to  approximate  $2.0  million.  The  Company  has  employed a firm to
provide  the  design  and  engineering  for  this  project.


                                        7
<PAGE>
     DISTRIBUTION.  Until  March  2000,  all of the LPG from the Leased Pipeline
has  been  delivered  to  the  Company's  customers  at the Brownsville Terminal
Facility  and  then  transported by truck to the United States Rio Grande Valley
and  northeast  Mexico  by  the  customers.  In  April  2000,  the Company began
operating  the  Matamoros  Terminal Facility, whereby a portion of the Company's
LPG  supply is further routed from the Brownsville Terminal Facility through the
US  -  Mexico  Pipelines  to the Matamoros Terminal Facility and received by the
Company's  customer  for  further  distribution  by  truck  in northeast Mexico.

     The  Company  also  intends  to  begin  delivering LPG from the Brownsville
Terminal  Facility to the Saltillo Terminal Facility by railcar, which will then
be  received  by  the  Company's  customer  for further distribution by truck in
northeast  Mexico.  Termatsal has contracted with Arrendadora Nacional de Carros
de  Ferrocarril,  S.A.  de  C.V.  for the rental of up to 50 railcars to be used
primarily  to  transport  LPG  from  the  Brownsville  Terminal  Facility to the
Saltillo  Terminal  Facility  for  the  period  from August 1999 to August 2001.

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

     Since  November  1997,  the  Company  has had 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.

     LPG  SALES  AGREEMENT.  Since  operations commenced, the Company has been a
supplier  of  LPG to PEMEX/PMI, which, under current Mexican  law, has exclusive
responsibility  for  importing  LPG into Mexico.  PMI is currently the Company's
only  customer  (other  than  United States customers which the Company may sell
excess quantities of LPG), with sales of LPG to PMI accounting for substantially
all  of  the  Company's  total  LPG  sales revenues (other than sales related to
disposal  of excess quantities of LPG) for the fiscal years ended July 31, 1998,
1999  and 2000.  The Company entered into a new sales agreement with PMI for the
period  from April 1, 2000 through March 31, 2001 (the "New Agreement"), for the
annual  sale  of  a  minimum  of  151.2  million  gallons  of  LPG, mixed to PMI
specifications,  subject  to seasonal variability, to be delivered to PMI at the
Company's  terminal  facilities  in  Matamoros, Tamaulipas, Mexico and Saltillo,
Coahuila,  Mexico.

     On  October 11, 2000, the New Agreement was amended to increase the minimum
amount of LPG to be purchased during the period from November 2000 through March
2001  by  7.5  million  gallons  resulting in a new annual minimum commitment of
158.7  million  gallons.

     The  New  Agreement, as amended, represents an increase of 130% over annual
minimum  contract  volumes  under  the previous sales agreement with PMI for the
period  from  April 1, 1999 through March 31, 2000.  Actual sales volumes to PMI
during the period from April 1, 1999 through March 31, 2000 exceeded the minimum
contractual  volumes by 95%.   Under the terms of the New Agreement, sale prices
are  indexed  to  variable  posted  prices.  The New Agreement also provides for
higher  fixed  margins  above the variable posted prices over the previous sales
agreements  with PMI depending on the final delivery point of the LPG.  Sales to
PMI  for  the  year  ended  July  31,  2000  totaled  $76.0 million representing
approximately  77.2%  of  total  revenues  for  the  period.

     The  New  Agreement  also  provides  for trucking of LPG from the Company's
Brownsville  Terminal Facility to the Matamoros Terminal Facility (or designated
locations  within  the  area)  and from the Brownsville Terminal Facility or the
Matamoros  Terminal  Facility  to  the Saltillo Terminal Facility (or designated
locations  within  the  area)  in  the  event  that (i) the Company is unable to
transport  LPG  through  the  US  - Mexico Pipelines, (ii) the Saltillo Terminal
Facility  or  railcars  to deliver LPG to the Saltillo Terminal Facility are not
utilized or (iii) until the Matamoros Terminal Facility or the Saltillo Terminal
Facility  are  fully  operational.  Under the terms of the New Agreement, in the
event  that  the  US-Mexico Pipelines or railcars are not used, the sales prices
received  shall  be reduced by the corresponding trucking charges.  During April
2000,  the Company began shipping LPG through the US - Mexico Pipelines.  During
October  2000,  approximately  78% of the LPG sold to PMI was  delivered through
the  US-Mexico  Pipelines  to  the  Matamoros Terminal Facility.  As of July 31,
2000,  the  Saltillo  Terminal  Facility  had  not  commenced  operations.

     Historically, the Company and PMI have renewed the existing sales agreement
prior  to its expiration.  The Company intends to negotiate a renewal of the New
Agreement  prior  to  its  expiration.


                                        8
<PAGE>
     FOREIGN  OWNERSHIP  OF  LPG  OPERATIONS.  PennMex, Tergas and Termatsal are
Mexican  companies,  which are owned 90%, 90% and 98%, respectively, by Jorge R.
Bracamontes,  an  officer  and  director  of the Company ("Bracamontes") and the
balance  by  other  Mexican  citizens  ("Minority Shareholders").  Under current
Mexican  law  (see  "Deregulation  of  the LPG Market in Mexico" below), foreign
ownership  of  Mexican  entities  involved  in  the  distribution  of LPG or the
operation  of  LPG  terminal  facilities  are  prohibited.  Foreign ownership is
permitted  in  the transportation and storage of LPG.  Mexican law also provides
that  a  single  entity  is not permitted to participate in more than one of the
defined  LPG  activities  (transportation,  storage  or  distribution).

     During  November  2000,  the  Company,  Bracamontes  and  the  Minority
Shareholders  entered into agreements whereby the Company may acquire up to 100%
of  the outstanding shares of PennMex and Termatsal for a nominal amount subject
to, among other things, the Settlement.  Because the Company participates in one
of  the defined LPG activities (see above), the Company intends to contract with
Tergas for services to be performed by Tergas at the Matamoros Terminal Facility
and  the  Saltillo  Terminal  Facility.

     In  connection  with  the  construction  of  the  Mexico  Pipelines and the
Matamoros  Terminal  Facility,  CPSC  provided  all  payments  and  delivery  of
equipment  through  Termatsal  (see  below).

     PennMex,  Tergas  or Termatsal (i) have entered into leases associated with
the  Saltillo  Terminal  Facility,  (ii)  have  been  granted the permit for the
Mexican  Pipeline,  (iii)  have  been  granted  permits to operate the Matamoros
Terminal  Facility and the Saltillo Terminal Facility, (iv) own, lease or intend
to  obtain  the  land  or  right of ways used in the construction of the Mexican
Pipeline, Matamoros Terminal Facility and Saltillo Terminal Facility and (v) own
the  assets  comprising  the  Mexican  Pipeline, Matamoros Terminal Facility and
Saltillo Terminal Facility, all of which were funded by the Company or CPSC (see
notes  G  and P to the consolidated financial statements).  The portion of funds
which  were  advanced by the Company (totaling $3.7 million at July 31, 2000) to
PennMex  or  Termatsal  are  included  in  property,  plant  and  equipment.
Furthermore, the Company intends to fund PennMex or Termatsal for any additional
costs  required  in  connection  with  the  Mexican Pipeline, Matamoros Terminal
Facility  and  the  Saltillo  Terminal  Facility.

     During  the  years  ended  July  31,  1998, 1999 and 2000, the Company paid
PennMex,  Tergas or Termatsal $181,000, $125,000 and $293,000, respectively, for
Mexico  related expenses incurred by those corporations on the Company's behalf.
Such  amounts  have  been  expensed.

     The operations of PennMex, Tergas and Termatsal are subject to the tax laws
of  Mexico,  which  among  other  things,  require  that Mexican subsidiaries of
foreign  entities  comply  with  transfer  pricing  rules, the payment of income
and/or  asset  taxes, and possibly taxes on distributions in excess of earnings.
In addition, distributions to foreign corporations may be subject to withholding
taxes,  including  dividends  and  interest  payments.

     DEREGULATION OF THE LPG INDUSTRY 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
deregulate  the  LPG  market ("Deregulation").  In June 1999, the Regulatory Law
for LPG was changed to permit foreign entities to participate without limitation
in  the  defined LPG activities related to transportation and storage.  However,
foreign  entities  will  be prohibited from participating in the distribution of
LPG  in  Mexico.  Upon  the completion of Deregulation, Mexican entities will be
able  to  import  LPG  into  Mexico.  Under  Mexican  law a single entity is not
permitted  to  participate  in  more  than  one  of  the  defined LPG activities
(transportation,  storage  and  distribution).  The  Company expects to sell LPG
directly  to  independent  Mexican  distributors  as  well  as PMI.  The Company
anticipates that the independent Mexican distributors will be required to obtain
authorization  from  the  Mexican  government  for  the  importation of LPG upon
Deregulation,  prior  to  entering  into  contracts  with  the  Company.


                                        9
<PAGE>
     Pursuant  to the New Agreement, upon Deregulation by the Mexican government
of  the  LPG  market,  the  Company  will  have the right to renegotiate the New
Agreement.  Depending  on  the  outcome  of any such renegotiations, the Company
expects to either (i) enter into contracts directly with independent Mexican LPG
distributors located in the northeast region of Mexico, or (ii) modify the terms
of  the  New  Agreement  to  account  for  the  effects  of  Deregulation.

     Currently the Company sells LPG to PMI at its Brownsville Terminal Facility
or at the United States-Mexico border for LPG product destined for the Matamoros
Terminal  Facility  or  the  Saltillo Terminal Facility.  Upon Deregulation, the
Company  intends  to  sell to independent Mexican LPG distributors as well as to
PMI  at its Brownsville Terminal Facility or at the United States-Mexico border.

     LPG  SUPPLY.  Historically,  the  Company  has  purchased  LPG  from  its
suppliers,  mixed to PMI's specifications, at variable posted prices below those
provided for in its sales agreements with PMI 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 Leased Pipeline.  In October
1997,  as  a  result  of  the Company obtaining a credit facility, PMI no longer
provided  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").  During October 1998, the Company
entered  into  a  monthly  supply  agreement  with Exxon pursuant to which Exxon
agreed  to  supply minimum volumes of LPG to the Company.  Effective November 1,
1998, the Company entered into a supply agreement with Exxon to purchase minimum
monthly  volumes  of  LPG  through  September  1999.

     Effective  October  1,  1999, the Company and Exxon entered into a ten year
LPG supply contract, as amended (the "Exxon Supply Contract"), whereby Exxon has
agreed  to  supply  and the Company has agreed to take, 100% of Exxon's owned or
controlled  volume  of  propane  and  butane available at Exxon's King Ranch Gas
Plant  (the  "Plant") up to 13.9 million gallons per month blended in accordance
with  the  specifications  as  outlined  under  the  New  Agreement  (the "Plant
Commitment").  The  purchase  price  is  indexed  to  variable  posted  prices.

     In  addition,  under  the  terms  of  the Exxon Supply Contract, Exxon made
operational  its  Corpus  Christi  Pipeline (the "ECCPL") during September 2000.
The  ability  to  utilize  the ECCPL allows the Company to acquire an additional
supply  of  propane  from  other  propane suppliers located near Corpus Christi,
Texas (the "Additional Propane Supply"), and bring the Additional Propane Supply
to  the  Plant  (the  "ECCPL  Supply") for blending to the proper specifications
outlined  under  the  New Agreement and then delivered into the Leased Pipeline.
In  connection with the ECCPL Supply, the Company has agreed to supply a minimum
of  7.7  million  gallons  into the ECCPL during the first quarter from the date
that  the ECCPL is operational, approximately 92.0 million gallons the following
year  and  122.0  million  gallons  each year thereafter and continuing for four
years.  The  Company is required to pay additional costs associated with the use
of  the  ECCPL.

     In  September  1999,  the  Company  and  PG&E  NGL Marketing, L.P. ("PG&E")
entered into a three year supply agreement (the "PG&E Supply Agreement") whereby
PG&E  has agreed to supply and the Company has agreed to take, a monthly average
of 2.5 million gallons of propane (the "PG&E Supply") beginning in October 1999.
The  purchase  price  is  indexed  to  variable  posted  prices.

     Under  the  terms  of  the  PG&E  Supply Agreement, the PG&E Supply will be
delivered  to  either the Leased Pipeline or, in the future, to the ECCPL (after
PG&E  completes  construction of an interconnection, expected to be completed by
December  2000),  and blended to the proper specifications as outlined under the
New  Agreement.

     In  March  2000,  the Company and Koch Hydrocarbon Company ("Koch") entered
into a three year supply agreement (the "Koch Supply Contract") whereby Koch has
agreed  to  supply  and the Company has agreed to take, a monthly average of 8.2
million  gallons (the "Koch Supply") of propane beginning April 1, 2000, subject
to  the  actual  amounts of propane purchased by Koch from the refinery owned by
its  affiliate,  Koch  Petroleum  Group,  L.P.  The purchase price is indexed to
variable  posted prices.  Furthermore, the Company is required to pay additional
charges associated with the construction of a new pipeline interconnection to be
paid  through  additional  adjustments  to  the  purchase  price  (totaling
approximately  $1.0 million) which allows deliveries of the Koch Supply into the
ECCPL.

     In  connection  with  the  delivery of the Koch Supply, the Company did not
accept  the  Koch  Supply  because the ECCPL was not operational until September
2000.  Accordingly,  the  Company  arranged  for  the sale of the Koch Supply to
third  parties  (the  "Unaccepted  Koch  Supply  Sales").  The  Company incurred
additional  costs  in connection with the disposal of the Unaccepted Koch Supply
Sales.

     Under  the  terms  of  the  Koch  Supply  Contract, the Koch Supply will be
delivered  into  the  ECCPL and blended to the proper specifications as outlined
under  the  New  Agreement.


                                       10
<PAGE>
     During  March 2000, the Company and Duke Energy NGL Services, Inc. ("Duke")
entered  into a three year supply agreement (the "Duke Supply Contract") whereby
Duke  has agreed to supply and the Company has agreed to take, a monthly average
of  1.9  million  gallons  (the "Duke Supply") of propane or propane/butane mix,
beginning  April  1,  2000.   The  purchase  price is indexed to variable posted
prices.

     Pursuant  to  the  terms  of  the  Duke Supply Contract, the Company paid a
minimal  amount  for  modifications related to the interconnections necessary to
allow  the  Duke  Supply  to  be  delivered into the Leased Pipeline facilities.

     The  delivery  of the PG&E Supply or the Koch Supply will satisfy a portion
or  all  of  the  ECCPL  Supply  requirements  under  the Exxon Supply Contract.

     The  Company is currently purchasing LPG from the above-mentioned suppliers
(the  "Suppliers")  to  meet  the  minimum  monthly  volumes required in the New
Agreement.  The  Company's  costs  to  purchase  LPG  (less  any  applicable
adjustments)  are  below  the  sales  prices  provided for in the New Agreement.

     The  agreements  with  the  Suppliers  currently  require  that the Company
purchase  a  minimum supply of LPG, which is significantly higher than committed
sales  volumes  under  the  New  Agreement.

     The  Company  may  incur  significant  additional costs associated with the
storage,  disposal and/or changes in LPG prices resulting from the excess of the
Plant  Commitment,  PG&E  Supply,  Koch  Supply or Duke Supply over actual sales
volumes.  Under  the  terms  of  the  Supply Contracts, the Company must provide
letters  of  credit in amounts equal to the cost of the product to be purchased.
The cost of the product purchased is tied directly to overall market conditions.
As  a  result,  the  Company's  existing  letter  of  credit facility may not be
adequate to meet the letter of credit requirements under the agreements with the
Suppliers  or  other  suppliers  due to increases in costs of LPG or LPG volumes
purchased  by  PMI.  Upon  the  implementation  of  Deregulation,  the  Company
anticipates  entering  into  contracts  with  Mexican distributors which require
payments  in  pesos.  In  addition,  the  Mexican distributors may be limited in
their  ability  to  obtain  adequate  financing.

     The  ability  of  the  Company  to increase sales of LPG into Mexico in the
future  is  largely  dependent  on  the  Company's  ability  to negotiate future
contracts  with  PMI and/or with local Mexican distributors once Deregulation in
Mexico  is implemented.  In addition, there can be no assurance that the Company
will  be  able  to obtain terms equal to or more favorable than those in the New
Agreement.  In  the  event  that  the Company is unable to meet its intended LPG
sales  objectives,  then  the  Company  may  incur  significant  losses.

     Furthermore,  the  Company  currently  utilizes  the  Brownsville  Terminal
Facility  and may be required to deliver a portion or all of the minimum monthly
volumes  from  the  Brownsville Terminal Facility in the future.   Historically,
sales  of  LPG  from  the  Brownsville  Terminal Facility have not exceeded 12.7
million  gallons  per  month.  In  addition,  breakdowns  along  the  planned
distribution  route for the LPG once purchased from the Suppliers, may limit the
ability  of  the  Company  to  accept  or deliver the Plant Commitment, the PG&E
Supply,  the  Koch  Supply,  and  the  Duke  Supply.

     As  a result of the Supply Contracts, the Company has an adequate supply of
LPG  to  satisfy  the  requirements  of  PMI under the New Agreement. Due to the
strategic  location  of  the  Company's  pipelines  and terminal facilities, the
Company  believes  that it will be able to enter into future sales agreements to
utilize  the excess volumes committed to under the contracts with the Suppliers.


                                       11
<PAGE>
COMPETITION

     LPG.  The  Company  competes  with  several  major oil and gas and trucking
companies  for  the export of LPG from the United States 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 service, price
and volume.  As such, LPG providers who own or control their LPG supply may have
a  competitive  advantage  over  their  competitors.  As  a result of the Supply
Contracts,  the Company believes that it has committed to purchase a significant
amount  of  the  LPG  supply  available  in south Texas which could be delivered
competitively  to  northeast  Mexico.

     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 ECCPL, the Leased
Pipeline  and the US - Mexico Pipelines  provide a transportation cost advantage
over  the Company's competitors who utilize truck transportation to deliver LPG.

     The  Company  believes  that  it's  ECCLP,  Leased  Pipeline, the US-Mexico
Pipelines  and the geographic location of the Brownsville Terminal Facility, the
Matamoros  Terminal  Facility  and the Saltillo 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.

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 such requirements and its effect
on  the  Company's  operations  and  business  prospects.

     Certain of the Company's United States 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.  However, there can
be  no  assurance  that  these  laws will not change in the future, or if such a
change  were  to  occur,  that  the  ultimate  cost  of  compliance  with  such
requirements  and  its effect on the Company's operations and business prospects
would  not  be  significant.

EMPLOYEES

     As  of  July  31,  2000,  the  Company  has 16 employees, including  two in
finance,  seven  in  sales  and  administration,  and  seven  in production.  In
addition, the Company's Mexican affiliates have employees which provide services
in Mexico to the Company and 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.


                                       12
<PAGE>
ITEM  2.     PROPERTIES.

     As  of  July  31,  2000,  the  Company  owned,  leased or has access to the
following  facilities:

<TABLE>
<CAPTION>
                                                                         APPROXIMATE       LEASE, OWN
LOCATION                               TYPE OF FACILITY                      SIZE         OR ACCESS(2)
-------------------------  -----------------------------------------  ------------------  -------------

<S>                        <C>                                        <C>                 <C>
Brownsville, Texas         Pipeline interconnection and railcar       31 acres            Leased(1)
                           and truck loading facilities, LPG
                           storage facilities, on-site
                           administrative offices

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

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

Salt Storage-Markham,      Seadrift Pipeline                          500,000 bbls of     Access(3)
Texas to King Ranch Plant                                             storage; 155 mile
                                                                      pipeline

Extending from Nueces      ECCPL Pipeline                             46 miles            Access(8)
County, Texas to King
Ranch Plant

Saltillo, Mexico           Railcar and truck loading facilities,      53,820 square feet  Owned(9)
                           LPG storage facilities, on-site
                           administration offices

Extending from             US-Mexico Pipelines                        25 miles            50% own;
Brownsville, Texas to                                                                     option for
Matamoros, Mexico                                                                         remaining 50%

Matamoros, Mexico          Pipeline interconnection, LPG truck        35 acres            50% own;
                           loading facilities, LPG storage                                option for
                           facilities, on-site administration office                      remaining 50%

Brownsville, Texas         Pipeline interconnection, Refined          12 acres            Leased(6)
                           Products storage tanks                     300,000 bbls of     Owned
                                                                      Storage

Houston, Texas             Administrative Offices                     968 square feet     Leased(7)

Santa Fe Springs,          Administrative Offices                     1,500 square feet   Leased(4)
California

Palm Desert, California    Penn Octane Corporation Headquarters       3,400 square feet   Leased(5)
<FN>
_____________


                                       13
<PAGE>
(1)  The  Company's  lease with  respect to the  Brownsville  Terminal  Facility
     expires on October 15, 2003.
(2)  Pursuant  to a $20.0  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 Brownsville Lease and the Pipeline Lease
     (the  "Liens").  In connection  with the Lease  Agreements  with CPSC,  the
     Company  is  required  to  assign a  portion  of or all of the  Liens  (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 December 31, 2013.
(4)  The  Company's  lease  with  respect  to the Santa Fe  Springs,  California
     facilities is on a month to month basis.
(5)  The  Company's  lease with  respect  to its  headquarters  offices  expires
     October 31, 2002. The monthly lease payments approximate $3,000 a month.
(6)  The Company's lease with respect to the Tank Farm expires in January 2005.
(7)  The Company's  lease for the Houston,  Texas facility  expired in September
     2000.  Beginning in October 2000, the Company relocated its Houston,  Texas
     facility to another location in Houston,  Texas. The lease expires in March
     2002. The monthly lease payments approximate $1,300.
(8)  The  Company's  use of the ECCPL is pursuant to the Exxon Supply  Contract,
     which expires on September 30, 2009.
(9)  These  assets are  located on land  leased by Tergas.  The lease  agreement
     expires on January 31, 2003, with an option to renew annually thereafter.
</TABLE>

For information concerning the Company's operating lease commitments, see note M
to  the  consolidated  financial  statements.


                                       14
<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 for $3.2 million 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.  On December 30, 1998, the Court denied
the  IBC-Brownsville  request  for  rehearing.  On  February  16,  1999,
IBC-Brownsville  (the "Petitioner") filed a petition for review with the Supreme
Court  of Texas.  On May 10, 1999, the Company responded to the Supreme Court of
Texas' request for response of the Petitioner's petition for review.  On May 27,
1999,  the  Petitioner  filed  a  reply  with  the Supreme Court of Texas to the
Company's  response  of the Petitioner's petition for review.  On June 10, 1999,
the  Supreme Court of Texas denied the Petitioner's petition for review.  During
July  1999,  the  Petitioner  filed an appeal with the Supreme Court of Texas to
rehear  the  Petitioner's  petition for review.  On August 26, 1999, the Supreme
Court of Texas upheld its decision to deny the Petitioner's petition for review.
During  November  1999,  the  Petitioner filed a petition for writ of certiorari
with  the  United  States Supreme Court.  On January 24, 2000, the United States
Supreme Court denied the Petitioner's request for review and the Judgment became
final  and binding.  During March 2000, the Company received a cash payment from
IBC-Brownsville of $4.3 million of which approximately $1.3 million was paid for
legal  fees  and  for  other  expenses  associated  with  the  Judgment.

     On  March  16,  1999,  the  Company settled a lawsuit in mediation with its
former  chairman  of  the  board,  Jorge  V. Duran.  In connection therewith and
without  admitting  or  denying  liability,  the Company agreed to pay Mr. Duran
$250,000, of which $100,000 is to be paid by the Company's insurance carrier, in
cash  and  issue  him  100,000 shares of common stock of the Company.  The total
settlement costs recorded by the Company at July 31, 1999 totaled $456,300.  The
parties  had  agreed  to  extend  the  date  which the payments were required in
connection  with  the settlement including the issuance of the common stock.  On
July  26,  2000,  the  parties  executed final settlement agreements whereby the
Company  paid the required cash payment of $150,000.  During September 2000, the
Company  issued  the  required  stock.

     On  October  12,  1999,  a  Demand  for  Arbitration (the "Arbitration") of
$780,767  (subsequently  amended  to  $972,515)  was  filed  by  A.E.  Schmidt
Environmental  ("Schmidt")  against  Amwest Surety Insurance Company ("Amwest"),
PennWilson  and  Penn Octane Corporation on a performance bond pursuant to a CNG
contract.  The Company  filed a response with the court opposing the petition by
Schmidt  to  compel  Penn  Octane  Corporation to participate in the Arbitration
pursuant  to an alter ego theory.  During April 2000, the court denied Schmidt's
petition  to  compel  Penn Octane Corporation to participate in the Arbitration.
The  Arbitration  is  currently  scheduled  for  March  2001.  PennWilson  has
countersued  Schmidt  in  connection  with  overruns  under  the  CNG  contract.
PennWilson  is  currently considering all of its other legal options and intends
to  vigorously  defend against the claims made against PennWilson as well as the
performance  bond  issued by Amwest.  Penn Octane Corporation is not currently a
party  to  the  dispute.

     On  January  28,  2000,  a  complaint  was filed by WIN Capital Corporation
("WIN")  in  the  Supreme  Court  of  the State of New York, County of New York,
against  the  Company  for  breach  of contract seeking specific performance and
declaratory  relief  in connection with an investment banking agreement.  During
August  2000,  the complaint was settled whereby the Company agreed to issue WIN
12,500  shares  of  common  stock  of  the  Company.  The Company also agreed to
register  the  shares  issued  to  WIN.  The  value  of  the  stock,  totaling
approximately  $82,000  at  the  time  of  settlement,  has been recorded in the
Company's  Consolidated  Financial  Statements  at  July  31,  2000.


                                       15
<PAGE>
     On  February  24, 2000, litigation was filed in the 357th Judicial District
Court  of  Cameron  County, Texas, against Cowboy Pipeline Service Company, Inc.
("Cowboy"),  CPSC  International,  Inc.  ("CPSC")  and the Company (collectively
referred  to  as  the  "Defendants")  alleging that the Defendants had illegally
trespassed in connection with the construction of the US Pipelines and seeking a
temporary  restraining  order  against  the Defendants from future use of the US
Pipelines.  On  March 20, 2000, the Company acquired the portion of the property
which  surrounds  the  area  where the US Pipelines were constructed for cash of
$1.9  million  which  was paid during April 2000, and debt in the amount of $1.9
million.  As a result, the litigation was dismissed.  The debt bears interest at
10% per annum, payable monthly in minimum installments of $15,000 with a balloon
payment  due  during  April 2003.   The liability of $1.9 million is included in
capital  lease  obligations  (see  note  J  to  the  consolidated  financial
statements).

     On March 14, 2000, CPSC filed for protection under Chapter 11 of the United
States  Bankruptcy  Code  in  the  United States Bankruptcy Court (the "Court"),
Southern  District  of  Texas,  Corpus  Christi  Division.

     On  April  27,  2000,  the  Company filed a complaint in the 107th Judicial
District Court of Cameron County, Texas, against Cowboy and the sole shareholder
of  Cowboy  ("Owner")  alleging (i) fraud,  (ii) aiding and abetting a breach of
fiduciary  duty,  (iii)  negligent  misrepresentation,  and  (iv)  conspiracy to
defraud  in  connection  with  the  construction  of the US-Mexico Pipelines and
Matamoros  Terminal Facility and the underlying agreements thereto.  The Company
also  alleges  that  Cowboy was negligent in performing its duties.  The Company
was  seeking  actual  and  exemplary damages and other relief.  On June 9, 2000,
Cowboy  removed  the  case  to  the  Court.

     On  May  8, 2000, CPSC filed an adversary proceeding against the Company in
the Court seeking (i) prevention of the Company against the use of the US-Mexico
Pipelines  and  escrow  of all income related to use of the US-Mexico Pipelines,
(ii)  sequestering  all  proceeds  related  to  the  sale  from  any  collateral
originally  pledged  to  CPSC,  (iii)  the  avoidance  of the Addendum agreement
between the Company and CPSC, and (iv) damages arising from the Company's breach
of  the  Lease  Agreements  and  the  September  1999  Agreements.

     During  May  2000,  the  Company  filed  a motion with the Court seeking to
appoint  a  Chapter  11  Trustee and the Company also filed a complaint with the
Court  seeking  a  declaratory  judgment stating that the US-Mexico Pipelines be
held  in  trust  for the benefit of the Company and that the US-Mexico Pipelines
are no longer the assets of the bankruptcy estate.  The motion and the complaint
are  still  pending.

     On  June  2,  2000,  additional  litigation was filed in the 138th Judicial
District Court of Cameron County, Texas, against Cowboy and the Company alleging
that  Cowboy  and  the  Company  had illegally trespassed in connection with the
construction  of  the  US  Pipelines  and  seeking declaratory relief, including
damages,  exemplary  damages  and  injunctive  relief  preventing Cowboy and the
Company  from  utilizing the US Pipelines.  On June 9, 2000, CPSC intervened and
removed  the case to the Court.  Subsequent to July 31, 2000, the litigation was
settled  through  a  court  ordered mediation by the Company agreeing to acquire
land for which substantially all of the costs will be offset against the balance
of  the  promissory  note due to CPSC (see below).  The settlement is subject to
completion  of  the  settlement  documents.

     On  June  19,  2000,  the  Company,  CPSC,  Cowboy  and the Owner reached a
settlement  (the  "Settlement")  whereby  the Company has agreed to purchase the
remaining  50%  interest  in  the  assets associated with Lease Agreements for a
promissory  note,  transfer  of  the  property owned by the Company purchased on
March  20,  2000  referred  to above and warrants to acquire common stock of the
Company  together with a release of all claims and proceedings between them.  In
addition,  CPSC  will  assume  the  Company's debt issued in connection with the
acquisition  of  the property.  On July 19, 2000, the Settlement expired without
the  parties  completing  final  documents  as  provided  for  in the Settlement
Agreement.  The  parties  are  close  to  a renewed negotiated settlement of all
disputes  between  them  and  have  signed  a number of term sheets that contain
virtually  all  of  the substantive provisions necessary to a global resolution.
The accompanying consolidated financial statements have been adjusted to reflect
the  Settlement.  The  Settlement is subject to final documentation and approval
of  the Court.  If the Settlement is not finalized, the Company will continue to
pursue  its  legal  remedies.

     As  a  result of the aforementioned, the Company may incur additional costs
to  complete  the  US  -  Mexico  Pipelines and Matamoros Terminal Facility, the
amount  of  which  cannot  presently  be  determined.


                                       16
<PAGE>
     In  addition,  there  is no certainty that the Company will (i) acquire the
remaining  50%  interest  in  the  US  - Mexico Pipelines and Matamoros Terminal
Facility,  (ii)  continue  to  utilize  the  US - Mexico Pipelines and Matamoros
Terminal  Facility  or  (iii)  realize  its  recorded  investment  in  the Lease
Agreements  or in the US - Mexico Pipelines and Matamoros Terminal Facility (see
note  G  to  the  consolidated  financial  statements).

     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.


                                       17
<PAGE>
ITEM  4.     SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS.


None.


                                       18
<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 ask 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.


                                   LOW    HIGH
                                  -------  --------
FISCAL YEAR ENDED JULY 31, 1999:
First Quarter . . . . . . . . . . . . .   $ 0.875  $3.875
Second Quarter . . . . . . . . . . . . .    0.500   2.000
Third Quarter . . . . . . . . . . . . . .   1.313   2.500
Fourth Quarter . . . . . . . . . . . . .    1.313   2.531

FISCAL YEAR ENDED JULY 31, 2000:
First Quarter . . . . . . . . . . . . .   $ 2.375  $4.281
Second Quarter . . . . . . . . . . . . . .  3.375   7.875
Third Quarter . . . . . . . . . . . . .     6.500  10.938
Fourth Quarter . . . . . . . . . . . . .    6.375   8.875


     On  October 13, 2000, the closing bid price of the common stock as reported
on  the  Nasdaq  SmallCap  Market was $5.25 per share.  On October 13, 2000, the
Company  had  13,686,795  shares  of  common stock outstanding and approximately
1,600  holders  of  record  of  the  common  stock.

     The  Company  has  not  paid  and  does  not intend to pay any common stock
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.

RECENT  SALES  OF  UNREGISTERED  SECURITIES

     During  May  2000  and  June  2000,  warrants to purchase a total of 48,750
shares of common stock of the Company were exercised, resulting in cash proceeds
to  the  Company  of  $120,000.  The  proceeds  of  such exercises were used for
working  capital  purposes.

     During  June  2000  and September 2000, the Company issued 8,497 shares and
3,480  shares,  respectively,  of  common  stock  of the Company in exchange for
penalties  payable  under  a  registration  rights  agreement.

     During August 2000 and September 2000, the Company issued 12,500 shares and
100,000  shares, respectively, of common stock of the Company in connection with
settlement  of  litigation.  The Company agreed to register the shares issued in
the  future.

     During  September  2000,  a  director  and officer of the Company exercised
warrants  to  purchase  200,000  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 $2,000 in cash and a $498,000 promissory note.  The principal
amount  of  the  note plus accrued interest at an annual rate of 10.5% is due on
April  30,  2001.  The  director and officer of the Company is personally liable
with  full  recourse  to  the  Company and has provided 121,617 shares of common
stock  of  the Company as collateral.  The promissory note will be recorded as a
reduction  of  stockholders'  equity during the quarter ending October 31, 2000.
Interest  on  the  promissory  note will be recorded when the cash is received.

     During October 2000, warrants to purchase a total of 7,500 shares of common
stock  of  the Company were exercised, resulting in cash proceeds to the Company
of  $11,250.


                                       19
<PAGE>
     During  November  2000,  warrants  to  purchase a total of 10,000 shares of
common  stock  of  the Company were exercised, resulting in cash proceeds to the
Company  of  $32,500.

     The  above  transactions  were  issued  without  registration  under  the
Securities  Act  of  1933,  as amended, in reliance upon the exemptions from the
registration  provisions  thereof,  contained  in  Regulation  D  promulgated
thereunder.


                                       20
<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, 2000 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,
                                           ---------------------------------------------------------
                                             1996        1997          1998         1999      2000
                                           --------  ------------  ------------  ----------  -------
<S>                                        <C>       <C>           <C>           <C>         <C>
Revenues                                   $26,271   $  29,699(1)  $  30,801(1)  $35,338(1)  $98,515
Income (loss) from continuing operations      (724)       (2,886)       (2,072)      1,125     1,461
Net income (loss)                             (724)       (2,923)       (3,744)        545     1,461
Net income (loss) from continuing             (.14)         (.48)         (.25)        .11       .11
 operations per common share
Net income (loss) per common share            (.14)         (.48)         (.43)        .05       .11
Total assets                                 5,190         5,496         6,698       8,909    31,537
Long-term obligations(1)                     1,060         1,113            60         259     1,465
<FN>
--------------------

(1)The  operations  of PennWilson for the period from February 12, 1997 (date of
incorporation)  through May 25, 1999, the date operations were discontinued, are
presented  in  the consolidated financial statements as discontinued operations.
</TABLE>


                                       21
<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  2000)  refer  to  the  Company's  fiscal year ended July 31.  The
results of operations related to the Company's CNG segment, primarily consisting
of  PennWilson, which began operations in March 1997 and was discontinued during
fiscal  1999,  have  been  presented  separately  in  the consolidated financial
statements  of  the  Company  as  discontinued  operations.

OVERVIEW

     The  Company  has  been principally engaged in the purchase, transportation
and  sale  of  LPG  and, from 1997 to March 1999, the provision of equipment and
services  to  the  CNG  industry.  Since  operations  commenced, the Company has
bought and sold LPG for distribution into northeast Mexico and the United States
Rio  Grande  Valley.

     In fiscal 2000, the Company has derived 77.2% of its revenues from sales of
LPG  to  PMI,  its  primary  customer.

     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
similarly  indexed  variable posted prices that provide the Company with a fixed
margin.  Costs  included in cost of goods sold, other than the purchase price of
LPG,  may  affect  actual  profits  from  sales,  including  costs  relating  to
transportation,  storage,  leases  and  maintenance.  Mismatches  in volumes and
prices  of  LPG  purchased  from  suppliers  and  resold  to PMI could result in
unanticipated  costs.

LPG  SALES

     The  following table shows the Company's volume sold in gallons and average
sales  price  for  fiscal  1998,  1999  and  2000.


                                       Fiscal  Year  Ended
                                           July  31,
                                      ---------------------
                                      1998    1999    2000
                                      -----  ------  ------
Volume Sold

    LPG (millions of gallons) - PMI    88.5   117.0   140.2
    LPG (million of gallons) - Other      -       -    47.2
                                      -----  ------  ------
                                       88.5   117.0   187.4

Average sales price

    LPG (per gallon) - PMI            $0.35  $ 0.30  $ 0.54
    LPG (per gallon) - Other              -       -    0.47


                                       22
<PAGE>
RESULTS  OF  OPERATIONS


YEAR  ENDED  JULY  31,  2000  COMPARED  WITH  JULY  31,  1999

     Revenues.  Revenues  for fiscal 2000 were $98.5 million compared with $35.3
million  for  fiscal  1999,  an  increase  of  $63.2 million or 178.8%.  Of this
increase, $12.6 million was attributable to increased volumes of LPG sold to PMI
in fiscal 2000, $28.2 million was attributable to increased average sales prices
of LPG sold to PMI in fiscal 2000 and $22.4 million was attributable to sales of
LPG  to  customers  other  then  PMI  in connection with the Company's desire to
reduce  outstanding  inventory  balances  during  fiscal  2000.

     Cost  of  sales.  Cost  of sales for fiscal 2000 was $94.9 million compared
with  $32.0 million for fiscal 1999, an increase of $62.9 million or 196.2%.  Of
this  increase,  $11.4  million  was  attributable  to  increased volumes of LPG
purchased  for  sales  to PMI in fiscal 2000,  $27.4 million was attributable to
increased average sales prices of LPG purchased for sales to PMI in fiscal 2000,
$23.0  million  was  attributable to sales of LPG to customers other then PMI in
connection  with  the  Company's desire to reduce outstanding inventory balances
during  fiscal  2000  and  $1.1  million was attributable to increased operating
costs  associated  with  LPG  during  fiscal  2000.

     Selling,  general  and  administrative  expenses.  Selling,  general  and
administrative  expenses  were  $3.2  million for fiscal 2000 compared with $2.1
million  for  fiscal  1999, an increase of $1.1 million or 52.0%.  This increase
was  primarily  attributable to additional professional fees and payroll related
expenses  incurred  during  fiscal  2000.

     Other  income  and  expense,  net.  Other  income  (expense),  net was $1.1
million  for  fiscal  2000  compared  with  $(0.1)  million  for fiscal 1999, an
increase  of  $1.2 million.  The increase in other income, net was due primarily
to  a  gain  on the award from litigation of $2.0 million and reduced costs from
the  settlement  of  litigation  of  $0.5 million, partially offset by increased
interest  costs  and  amortization  of discounts associated with the issuance of
debt  of  $(1.3)  million,  which  was  recorded  during  fiscal  2000.

     Income  tax.   During  fiscal  2000,  the  Company recorded a provision for
income taxes of $0.1 million, representing the alternative minimum tax due.  Due
to  the  availability  of net operating loss carryforwards ($5.6 million at July
31,  2000),  the  Company did not incur any additional income tax expense during
fiscal  2000.  Due  to  the  availability of net operating loss carryforwards at
July  31,  1999 of $8.0 million, there was no income tax expense recorded during
the fiscal 1999. The ability to use such net operating loss carryforwards, which
expire  in  the  years  2010  to  2018,  may  be  significantly  limited  by the
application of the "change in ownership" rules under Section 382 of the Internal
Revenue  Code.  The Company can receive a credit against any future tax payments
due  to  the  extent  of  prior  alternative  minimum  taxes  paid.

YEAR  ENDED  JULY  31,  1999  COMPARED  WITH  JULY  31,  1998

     Revenues.  Revenues  for fiscal 1999 were $35.4 million compared with $30.8
million  for  fiscal  1998,  an  increase  of  $4.5  million  or 14.7%.  Of this
increase,  $8.6  million  was  attributable  to  increased volume of LPG sold in
fiscal 1999 partially offset by a decrease in average sales price of LPG sold in
fiscal  1999  resulting  in  a  decrease  in  sales  of  $3.9  million.

     Cost  of  sales.  Cost  of sales for fiscal 1999 was $32.0 million compared
with  $28.9  million  for fiscal 1998, an increase of $3.2 million or 10.9%.  Of
this  increase,  $7.3  million  was  attributable  to an increased volume of LPG
purchased  in  fiscal  1999  partially  offset by the reduction in average sales
price  of  LPG purchased in fiscal 1999 resulting in a decrease in cost of goods
sold  of  $4.1  million.

     Selling,  general  and  administrative  expenses.  Selling,  general  and
administrative  expenses  were  $2.1  million  in fiscal 1999 compared with $3.5
million  in fiscal 1998, a decrease of $1.5 million or 41.4%.  This decrease was
primarily  attributable  to  (i) $1.0 million of legal and professional fees and
(ii)  $0.5  million  of  costs  associated  with  the  issuance  of warrants and
registration  costs.

     Other  income  and  expense,  net.  Other  income (expense), net was $(0.1)
million  in  fiscal  1999  compared  with  $(0.5)  million  in fiscal 1998.  The
decrease in other expense, net was due primarily to the award from litigation of
$1.0  million,  partially  offset  by  costs  associated  from the settlement of
litigation  of  $(0.6)  million.


     Income  tax.  Due  to  the availability of net operating loss carryforwards
there  was  no  income  tax  expense  in  either  year.


                                       23
<PAGE>
LIQUIDITY  AND  CAPITAL  RESOURCES

     General.  The Company has had an accumulated deficit since its inception in
1992,  has used cash in operations and has had a deficit in working capital.  In
addition,  the Company is involved in litigation, the outcome of which cannot be
determined  at  the  present  time.  Although  the  Company has entered into the
Settlement,  there  exists  significant uncertainties related to the US - Mexico
Pipelines  and  Matamoros  Terminal  Facility  (see  note  M to the consolidated
financial  statements).  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
1998,  1999  and  2000.  All  information  is  in  thousands.

<TABLE>
<CAPTION>
                                                               YEAR ENDED JULY 31,
                                                     ------------------------------------------
                                                        1998          1999            2000
                                                     ----------  ---------------  -------------
<S>                                                  <C>         <C>              <C>
Net cash provided by (used in) operating activities  $(  1,065)  $          562   $(     2,933)
Net cash used in investing activities . . . . . . .   (  1,337)   (         383)   (    10,771)
Net cash provided by financing activities . . . . .      2,528              696         12,697
                                                     ----------  ---------------  -------------
Net increase (decrease) in cash . . . . . . . . . .  $     126   $          875   $(     1,007)
                                                     ==========  ===============  =============
</TABLE>


     New Agreement.  The Company entered into a new sales agreement with PMI for
the  period from April 1, 2000 through March 31, 2001 (the "New Agreement"), for
the  annual  sale  of  a  minimum  of 151.2 million gallons of LPG, mixed to PMI
specifications,  subject  to seasonal variability, to be delivered to PMI at the
Company's  terminal  facilities  in  Matamoros, Tamaulipas, Mexico and Saltillo,
Coahuila,  Mexico.

     On  October 11, 2000, the New Agreement was amended to increase the minimum
amount of LPG to be purchased during the period from November 2000 through March
2001  by  7.5  million  gallons  resulting in a new annual minimum commitment of
158.7  million  gallons.

     The  New  Agreement, as amended, represents an increase of 130% over annual
minimum  contract  volumes  under  the previous sales agreement with PMI for the
period April 1, 1999 through March 31, 2000.  Actual sales volumes to PMI during
the period April 1, 1999 through March 31, 2000 exceeded the minimum contractual
volumes  by 95%.   Under the terms of the New Agreement, sale prices are indexed
to  variable  posted  prices.  The  New Agreement also provides for higher fixed
margins above the variable posted prices over the previous sales agreements with
PMI  depending  on  the  final  delivery point of the LPG.  Sales to PMI totaled
$76,008,360  for  the year ended July 31, 2000, representing approximately 77.2%
of  total  revenues  for  the  period.

     The  New  Agreement  also  provides  for trucking of LPG from the Company's
Brownsville  Terminal Facility to the Matamoros Terminal Facility (or designated
locations  within  the  area)  and from the Brownsville Terminal Facility or the
Matamoros  Terminal  Facility  to  the Saltillo Terminal Facility (or designated
locations  within  the  area)  in  the  event  that (i) the Company is unable to
transport  LPG  through  the  US  - Mexico Pipelines, (ii) the Saltillo Terminal
Facility  or  railcars  to deliver LPG to the Saltillo Terminal Facility are not
utilized or (iii) until the Matamoros Terminal Facility or the Saltillo Terminal
Facility  are  fully  operational.  Under the terms of the New Agreement, in the
event  that  the  US-Mexico  Pipelines or railcars are not used, the sales price
received  shall  be reduced by the corresponding trucking charges.  During April
2000, the Company began  shipping LPG through the US - Mexico Pipelines.  During
October  2000,  approximately  78% of the LPG sold to PMI was  delivered through
the  US-Mexico  Pipelines  to  the  Matamoros Terminal Facility.  As of July 31,
2000,  the  Saltillo  Terminal  Facility  had  not  commenced  operations.


                                       24
<PAGE>
     As  part  of  volume  requirements under the New Agreement, the Company has
committed  to  sell  PMI  3.2  million  gallons  of  propane at a sales price of
approximately  $0.60  per  gallon,  to  be  delivered  during  December 2000 and
February  2001.

     Historically, the Company and PMI have renewed the existing sales agreement
prior  to its expiration.  The Company intends to negotiate a renewal of the New
Agreement  prior  to  its  expiration.

     LPG  Supply  Agreements.  During  October  1998, the Company entered into a
monthly  supply  agreement  with  Exxon  Mobil Corporation ("Exxon") pursuant to
which  Exxon  agreed to supply minimum volumes of LPG to the Company.  Effective
November  1,  1998,  the  Company  entered into a supply agreement with Exxon to
purchase  minimum  monthly  volumes  of  LPG  through  September  1999.

     Effective  October  1,  1999, the Company and Exxon entered into a ten year
LPG supply contract, as amended (the "Exxon Supply Contract"), whereby Exxon has
agreed  to  supply  and the Company has agreed to take, 100% of Exxon's owned or
controlled  volume  of  propane  and  butane available at Exxon's King Ranch Gas
Plant  (the  "Plant") up to 13.9 million gallons per month blended in accordance
with  the  specifications  as  outlined  under  the  New  Agreement  (the "Plant
Commitment").  The  purchase  price  is  indexed  to  variable  posted  prices.

     In  addition,  under  the  terms  of  the Exxon Supply Contract, Exxon made
operational  its  Corpus  Christi  Pipeline (the "ECCPL") during September 2000.
The  ability  to  utilize  the ECCPL allows the Company to acquire an additional
supply  of  propane  from  other  propane suppliers located near Corpus Christi,
Texas (the "Additional Propane Supply"), and bring the Additional Propane Supply
to  the  Plant  (the  "ECCPL  Supply") for blending to the proper specifications
outlined  under  the  New Agreement and then delivered into the Leased Pipeline.
In  connection with the ECCPL Supply, the Company has agreed to supply a minimum
of  7.7  million  gallons  into the ECCPL during the first quarter from the date
that  the ECCPL is operational, approximately 92.0 million gallons the following
year  and  122.0  million  gallons  each year thereafter and continuing for four
years.  The  Company is required to pay additional costs associated with the use
of  the  ECCPL.

     In  September  1999,  the  Company  and  PG&E  NGL Marketing, L.P. ("PG&E")
entered into a three year supply agreement (the "PG&E Supply Agreement") whereby
PG&E  has agreed to supply and the Company has agreed to take, a monthly average
of 2.5 million gallons of propane (the "PG&E Supply") beginning in October 1999.
The  purchase  price  is  indexed  to  variable  posted  prices.

     Under  the  terms  of  the  PG&E  Supply Agreement, the PG&E Supply will be
delivered to either the Leased Pipeline or, in the future, the ECCPL (after PG&E
completes  construction  of  an  interconnection,  expected  to  be completed by
December  2000),  and blended to the proper specifications as outlined under the
New  Agreement.

     In  March  2000,  the Company and Koch Hydrocarbon Company ("Koch") entered
into a three year supply agreement (the "Koch Supply Contract") whereby Koch has
agreed  to  supply  and the Company has agreed to take, a monthly average of 8.2
million  gallons (the "Koch Supply") of propane beginning April 1, 2000, subject
to  the  actual  amounts of propane purchased by Koch from the refinery owned by
its  affiliate,  Koch  Petroleum  Group,  L.P.  The purchase price is indexed to
variable  posted prices.  Furthermore, the Company is required to pay additional
charges associated with the construction of a new pipeline interconnection to be
paid  through  additional  adjustments  to  the  purchase  price  (totaling
approximately  $1.0 million) which allows deliveries of the Koch Supply into the
ECCPL.

     In  connection  with  the  delivery of the Koch Supply, the Company did not
accept  the  Koch  Supply  because the ECCPL was not operational until September
2000.  Accordingly,  the  Company  arranged  for  the sale of the Koch Supply to
third  parties  (the  "Unaccepted  Koch  Supply  Sales").  The  Company incurred
additional  costs  in connection with the disposal of the Unaccepted Koch Supply
Sales.

     Under  the  terms  of  the  Koch  Supply  Contract, the Koch Supply will be
delivered  into  the  ECCPL and blended to the proper specifications as outlined
under  the  New  Agreement.

     During  March 2000, the Company and Duke Energy NGL Services, Inc. ("Duke")
entered  into a three year supply agreement (the "Duke Supply Contract") whereby
Duke  has agreed to supply and the Company has agreed to take, a monthly average
of  1.9  million  gallons  (the "Duke Supply") of propane or propane/butane mix,
beginning  April  1,  2000.   The  purchase  price is indexed to variable posted
prices.


                                       25
<PAGE>
     Pursuant  to  the  terms  of  the  Duke Supply Contract, the Company paid a
minimal  amount  for  modifications related to the interconnections necessary to
allow  the  Duke  Supply  to  be  delivered  into  the  Pipeline  facilities.

     The  delivery  of the PG&E Supply or the Koch Supply will satisfy a portion
or  all  of  the  ECCPL  Supply  requirements  under  the Exxon Supply Contract.

     The  Company is currently purchasing LPG from the above-mentioned suppliers
(the  "Suppliers")  to  meet  the  minimum  monthly  volumes required in the New
Agreement.  The  Company's  costs  to  purchase  LPG  (less  any  applicable
adjustments)  are  below  the  sales  prices  provided for in the New Agreement.

     The  agreements  with  the  Suppliers  currently  require  that the Company
purchase  a  minimum supply of LPG, which is significantly higher than committed
sales  volumes  under  the  New  Agreement.

     The  Company  may  incur  significant  additional costs associated with the
storage,  disposal and/or changes in LPG prices resulting from the excess of the
Plant  Commitment,  PG&E  Supply,  Koch  Supply or Duke Supply over actual sales
volumes.  Under  the  terms  of  the  Supply Contracts, the Company must provide
letters  of  credit in amounts equal to the cost of the product to be purchased.
In  addition,  the  cost  of  the  product purchased is tied directly to overall
market  conditions.  As  a  result,  the  Company's  existing  letter  of credit
facility may not be adequate to meet the letter of credit requirements under the
agreements  with  the  Suppliers or other suppliers due to increases in costs of
LPG  or  LPG volumes purchased by PMI.  Upon the implementation of Deregulation,
the  Company anticipates entering into contracts with Mexican distributors which
require payments in pesos.  In addition, the Mexican distributors may be limited
in  their  ability  to  obtain  adequate  financing.

     The  ability  of  the  Company  to increase sales of LPG into Mexico in the
future  is  largely  dependent  on  the  Company's  ability  to negotiate future
contracts  with  PMI and/or with local Mexican distributors once Deregulation in
Mexico  is implemented.  In addition, there can be no assurance that the Company
will be able to obtain terms equal to or more favorable to the terms as those in
the New Agreement.  In the event that the Company is unable to meet its intended
LPG  sales  objectives,  then  the  Company  may  incur  significant  losses.

     Furthermore,  the  Company  currently  utilizes  the  Brownsville  Terminal
Facility  and may be required to deliver a portion or all of the minimum monthly
volumes  from  the  Brownsville  Terminal Facility in the future.  Historically,
sales  of  LPG  from  the  Brownsville  Terminal Facility have not exceeded 12.7
million  gallons  per  month.  In  addition,  breakdowns  along  the  planned
distribution  route for the LPG once purchased from the Suppliers, may limit the
ability  of  the  Company  to  accept or deliver the Plant Commitment, the ECCPL
Supply,  the  PG&E  Supply,  the  Koch  Supply,  and  the  Duke  Supply.

     As  a  result  of the Exxon Supply Contract, the PG&E Supply Agreement, the
Koch  Supply  Contract and the Duke Supply Contract, the Company has an adequate
supply  of  LPG to satisfy the requirements of PMI under the New Agreement.  Due
to  strategic  location  of the Company's pipelines and terminal facilities, the
Company  believes  that it will be able to enter into future sales agreements to
utilize  the excess volumes committed to under the contracts with the Suppliers.

     Pipeline  Lease.     The  Pipeline  Lease currently expires on December 31,
2013,  pursuant  to  an amendment  (the "Pipeline Lease Amendment") entered into
between  the  Company  and  Seadrift  on May 21, 1997, which became effective on
January  1, 1999 (the "Effective Date").  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  Leased  Pipeline.  Pursuant  to  the  Pipeline  Lease  Amendment, the
Company's  fixed annual rent for the use of the Leased Pipeline was increased by
$350,000, less certain adjustments during the first two years from the Effective
Date,  and  the  Company  is  required  to  pay  a minimum charge for storage of
$300,000  per  year, beginning January 1, 2000.  In addition, the Pipeline Lease
Amendment  provides  for  variable  rental  increases  based  on monthly volumes
purchased  and  flowing  into  the  Leased  Pipeline  and storage utilized.  The
Company  believes  that  the  Pipeline  Lease  Amendment  provides  the  Company
increased  flexibility  in  negotiating  sales  and  supply  agreements with its
customers  and  suppliers.  The Company has made all payments required under the
Pipeline  Lease  Amendment.


                                       26
<PAGE>
     Present  Pipeline  capacity  is approximately 250 million gallons per year.
In  fiscal year 2000, the Company sold approximately 140 million gallons of LPG,
substantially  all of which flowed through the Leased Pipeline.  The Company can
increase  the  Leased Pipeline's capacity through the installation of additional
pumping  equipment  (see  "Upgrades"  below).

     Upgrades.  The  Company  has  already  contracted  and  intends  to further
contract in the near future for design, construction and installation of several
projects  which,  when completed, will increase its current pipeline and storage
capacity,  enhance  its  existing pipeline and terminal facilities or expand its
ability  to  accept  or  deliver  LPG  supply  (the  "Upgrades").

     The  Company  is  currently  completing  a mid-line pump station which will
include  the  installation  of  additional piping, meters, valves, analyzers and
pumps  along the Leased Pipeline to increase the capacity of the Leased Pipeline
and  make  the  Leased  Pipeline bi-directional.  The mid-line pump station will
increase  the  capacity  of  the  Leased  Pipeline  to approximately 360 million
gallons  per  year.  The  total  estimated  cost  to  complete  the  project  is
approximately $2.0 million of which approximately $1.1 million has been incurred
through  July  31,  2000.

     The  Company  also  intends  to  contract  for the design, installation and
construction  of  pipelines which will connect the Brownsville Terminal Facility
to  the  water  dock  facilities  at  the  Brownsville  Ship Channel and install
additional  storage capacity.  The estimated cost of this project is expected to
approximate $2.0 million.  The Company has employed a firm to provide the design
and  engineering  for  this  project.

     Lease  Agreements.   In  connection  with the construction of the US-Mexico
Pipelines  and  the  Matamoros  Terminal  Facility,  the  Company  and  CPSC
International,  Inc.  ("CPSC")  entered  into  two separate Lease / Installation
Purchase  Agreements,  as  amended,  ("the  Lease Agreements"), whereby CPSC was
required  to  construct  and  operate  the  US  - Mexico Pipelines (including an
additional  pipeline to accommodate Refined Products) and the Matamoros Terminal
Facility  and  lease  these assets to the Company.  Under the terms of the Lease
Agreements,  the  Company  was  required to pay monthly rentals of approximately
$157,000,  beginning  the  date  that  the  US  - Mexico Pipelines and Matamoros
Terminal  Facility  are  physically  capable  to  transport  and  receive LPG in
accordance  with  technical specifications required (the "Substantial Completion
Date").  In  addition,  the  Company agreed to provide a lien on certain assets,
leases  and  contracts  which  are currently pledged to RZB (Liens), which Liens
would  require  the  consent of RZB, and provide CPSC with a letter of credit of
approximately  $1.0 million.  The Company also had the option to purchase the US
-  Mexico  Pipelines and Matamoros Terminal Facility at the end of the 10th year
anniversary  and  15th  year  anniversary  for  $5.0  million  and  $100,000,
respectively.  Under  the terms of the Lease Agreements, CPSC is required to pay
all  costs  associated  with the construction and maintenance of the US - Mexico
Pipeline  and  Matamoros  Terminal  Facility.

     During  September  1999,  December  1999 and February 2000, the Company and
CPSC  amended  the  Lease Agreements whereby the Company agreed to acquire up to
100% interest in the Lease Agreements which, as of July 31, 2000 the Company had
acquired  a  50%  interest  pursuant  to  the  December  1999 amendment.  During
February  2000,  the  Company  determined  that CPSC did not comply with certain
obligations  under  the  Lease  Agreements.  In  March  2000,  CPSC  filed  for
protection  under  Chapter  11 of the United States Bankruptcy Code.  Since that
date,  the  Company  has  also  determined  that  CPSC did not comply with other
obligations provided for under the Lease Agreements.  The parties are close to a
renewed  negotiated  settlement  of  all disputes between them and have signed a
number  of  term sheets that contain virtually all of the substantive provisions
necessary  to a global resolution, which would provide for 100% ownership of the
US  -  Mexico  Pipelines  and  Matamoros Terminal Facility by the Company or its
affiliates  (the  "Settlement")  and  eliminate  the  requirement for the Liens.
Until  the  Settlement  is  completed,  the  Company will continue to record the
remaining  50%  portion  of  the  US  -  Mexico Pipelines and Matamoros Terminal
Facility  as a capital lease (see notes G, J and M to the consolidated financial
statements).

     FOREIGN  OWNERSHIP  OF  LPG  OPERATIONS.  PennMex, Tergas and Termatsal are
Mexican  companies,  which are owned 90%, 90% and 98%, respectively, by Jorge R.
Bracamontes,  an  officer  and  director  of the Company ("Bracamontes") and the
balance  by  other  Mexican  citizens  ("Minority Shareholders").  Under current
Mexican  law  (see  "Deregulation  of  the LPG Market in Mexico" below), foreign
ownership  of  Mexican entities involved in the distribution of LPG or operation
of  LPG  terminal  facilities are prohibited.  Foreign ownership is permitted in
the  transportation and storage of LPG.  Mexican law also provides that a single
entity  is  not  permitted  to  participate  in more than one of the defined LPG
activities  (transportation,  storage  or  distribution).


                                       27
<PAGE>
     During  November  2000,  the  Company,  Bracamontes  and  the  Minority
Shareholders  entered into agreements whereby the Company may acquire up to 100%
of  the outstanding shares of PennMex and Termatsal for a nominal amount subject
to, among other things, the Settlement.  Because the Company participates in one
of  the defined LPG activities (see above), the Company intends to contract with
Tergas for services to be performed by Tergas at the Matamoros Terminal Facility
and  the  Saltillo  Terminal  Facility.

     In  connection  with  the  construction  of  the  Mexican  Pipeline and the
Matamoros  Terminal  Facility,  CPSC  provided  all  payments  and  delivery  of
equipment  through  Termatsal  (see  below).

     PennMex,  Tergas  or Termatsal (i) have entered into leases associated with
the  Saltillo  Terminal  Facility,  (ii)  have  been  granted the permit for the
Mexican  Pipeline,  (iii)  have  been  granted  permits to operate the Matamoros
Terminal  Facility and the Saltillo Terminal Facility, (iv) own, lease or intend
to  obtain  the  land  or  right of ways used in the construction of the Mexican
Pipeline, Matamoros Terminal Facility and Saltillo Terminal Facility and (v) own
the  assets  comprising  the  Mexican  Pipeline, Matamoros Terminal Facility and
Saltillo Terminal Facility, all of which were funded by the Company or CPSC (see
notes  G  and P to the consolidated financial statements).  The portion of funds
which  were  advanced by the Company (totaling $3.7 million at July 31, 2000) to
PennMex  or  Termatsal  are  included  in  property,  plant  and  equipment.
Furthermore, the Company intends to fund PennMex or Termatsal for any additional
costs  required  in  connection  with  the  Mexican Pipeline, Matamoros Terminal
Facility  and  the  Saltillo  Terminal  Facility.

     During  the  years  ended  July  31,  1998, 1999 and 2000, the Company paid
PennMex,  Tergas or Termatsal $181,000, $125,000 and $293,000, respectively, for
Mexico  related expenses incurred by those corporations on the Company's behalf.
Such  amounts  have  been  expensed.

     The operations of PennMex, Tergas and Termatsal are subject to the tax laws
of  Mexico,  which  among  other  things,  require  that Mexican subsidiaries of
foreign  entities  comply  with  transfer  pricing  rules, the payment of income
and/or  asset  taxes, and possibly taxes on distributions in excess of earnings.
In addition, distributions to foreign corporations may be subject to withholding
taxes,  including  dividends  and  interest  payments.

     DEREGULATION OF THE LPG INDUSTRY 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
deregulate  the  LPG  market ("Deregulation").  In June 1999, the Regulatory Law
for LPG was changed to permit foreign entities to participate without limitation
in  the  defined LPG activities related to transportation and storage.  However,
foreign  entities  will  be prohibited from participating in the distribution of
LPG  in  Mexico.  Upon  the completion of Deregulation, Mexican entities will be
able  to  import  LPG  into  Mexico.  Under  Mexican  law a single entity is not
permitted  to  participate  in  more  than  one  of  the  defined LPG activities
(transportation,  storage  and  distribution).  The  Company expects to sell LPG
directly  to  independent  Mexican  distributors  as  well  as PMI.  The Company
anticipates that the independent Mexican distributors will be required to obtain
authorization  from  the  Mexican  government  for  the  importation of LPG upon
Deregulation  prior  to  entering  into  contracts  with  the  Company.

     Pursuant  to  the New Agreement upon Deregulation by the Mexican government
of  the  LPG  market,  the  Company  will  have the right to renegotiate the New
Agreement.  Depending  on  the  outcome  of any such renegotiations, the Company
expects to either (i) enter into contracts directly with independent Mexican LPG
distributors located in the northeast region of Mexico, or (ii) modify the terms
of  the  New  Agreement  to  account  for  the  effects  of  Deregulation.

     Currently the Company sells LPG to PMI at its Brownsville Terminal Facility
or at the United States-Mexico border for LPG product destined for the Matamoros
Terminal  Facility  or  the  Saltillo Terminal Facility.  Upon Deregulation, the
Company  intends  to  sell to independent Mexican LPG distributors as well as to
PMI  at its Brownsville Terminal Facility or at the United States-Mexico border.


                                       28
<PAGE>
     Credit  Arrangements.  As of July 31, 2000, the Company has a $20.0 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.  In  connection  with  the  RZB  Credit  Facility,  RZB  entered  into  a
participation agreement with Bayerische Hypo-und Vereinsbank Aktiengeselischaft,
New  York  Branch ("HVB"), whereby RZB and HVB will each participate up to $10.0
million  toward  the  total credit facility.  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) 2.5% 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 District 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.

     In  connection  with  the  Company's  purchases  of  LPG  from  Exxon Mobil
Corporation  ("Exxon"),  PG&E  NGL  Marketing,  L.P.  ("PG&E"),  Duke Energy NGL
Services,  Inc.  ("Duke")  and/or Koch Hydrocarbon Company ("Koch"), the Company
issues  letters  of  credit  on  a monthly basis based on anticipated purchases.

     As  of  July  31,  2000, letters of credit established under the RZB Credit
Facility  in  favor  of  Exxon, PG&E, Duke and Koch for purchases of LPG totaled
$10.4  million  of which $5.2 million was being used to secure unpaid purchases.
In addition, as of July 31, 2000, the Company had borrowed $3.5 million from its
revolving line of credit under the RZB Credit Facility for purchases of LPG.  In
connection  with  these  purchases,  at  July  31,  2000, the Company had unpaid
invoices due from PMI totaling $3.5 million, cash balances maintained in the RZB
Credit  Facility  collateral account of $32,372 and inventory held in storage of
$6.0  million  (see  note  H  to  the  consolidated  financial  statements).

     Private  Placements  and  Other  Transactions.  In  connection  with  the
Company's  notice  to  repurchase  90,000  shares  of  the Convertible Stock for
$900,000  plus  dividends  of  $45,370  on  September 3, 1999, the holder of the
Convertible  Stock  elected to convert all of the Convertible Stock into 450,000
shares  of  common  stock  of  the  Company.  The  Company  paid  the $45,370 of
dividends  in  cash.

     The  Company  has granted one demand registration right with respect to the
common stock referred to in the preceding paragraph.  The Company and the holder
of  the  common  stock  have  agreed  to  share  the  costs of the registration.

     During  August  1999,  warrants  to  purchase  a total of 425,000 shares of
common  stock  of  the Company were exercised, resulting in cash proceeds to the
Company  of  $681,233.  The  proceeds  of  such  exercises were used for working
capital  purposes.

     During  October  1999,  warrants  to  purchase a total of 163,636 shares of
common  stock  of  the Company were exercised, resulting in cash proceeds to the
Company  of  $390,951.  The  proceeds  of  such  exercises were used for working
capital  purposes.

     From  December  10, 1999 through January 18, 2000, and on February 2, 2000,
the  Company  completed  a series of related transactions in connection with the
private  placement  of  $4.9 million and $710,000, respectively, of subordinated
notes  (the "Notes") due the earlier of December 15, 2000 or upon the receipt of
proceeds  by  the  Company from any future debt or equity financing in excess of
$2.3 million.  Interest at 9% is due on June 15, 2000, and December 15, 2000 (or
the  maturity  date,  if  earlier).  In  connection  with the Notes, the Company
granted  the holders of the Notes, warrants (the "Warrants") to purchase a total
of  706,763  shares of common stock of the Company at an exercise price of $4.00
per  share,  exercisable  through  December  15,  2002.    The  Company was also
required  to  register  the  shares  issuable in connection with exercise of the
Warrants  on  July  15,  2000, subject to certain conditions  (see note K to the
consolidated  financial  statements).

     Net  proceeds from the Notes were used for the purchase of the 50% interest
in  the US - Mexico Pipelines and Matamoros Terminal Facility (see notes G and J
to  the  consolidated  financial  statements)  and for working capital purposes.


                                       29
<PAGE>
     Under  the  terms  of  the  Notes,  the  Company  has  agreed to pledge the
Company's  owned  interest  (50%) in the US - Mexico Pipelines and the Matamoros
Terminal  Facility.  RZB  has  consented  to  subordinate its senior interest in
these  assets  in  connection  with  the  Notes.

     In  connection with the issuance of $3.9 million and $710,000 of Notes from
December  10,  1999 through January 18, 2000 and February 2, 2000, respectively,
the  Company paid placement fees equal to a cash payment of $270,830 and $49,700
and  warrants  to  purchase  a  total  of  96,725  shares  and  17,750  shares,
respectively,  of  common stock of the Company at an exercise price of $4.00 per
share,  exercisable  for  three  years.  The  Company  also  granted  piggy back
registration  rights  to  the  holders  of the warrants issued for the placement
fees.

     During  January  and  February  2000,  the  Company issued 17,000 shares of
common  stock  of  the  Company  in  exchange  for  services  performed.

     During  February  2000,  warrants  to  purchase a total of 95,000 shares of
common  stock  of  the Company were exercised, resulting in cash proceeds to the
Company  of  $308,750.  The  proceeds  of  such  exercises were used for working
capital  purposes.

     During March 2000, a director and officer of the Company exercised warrants
to  purchase  200,000 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
$2,000 in cash and a $498,000 promissory note.  The principal amount of the note
plus  accrued interest at an annual rate of 10.0% is due on April 30, 2001.  The
director  and  officer of the Company is personally liable with full recourse to
the  Company  and  has provided 200,000 shares of common stock of the Company as
collateral.  The  promissory  note  has  been  recorded  as  a  reduction  of
stockholders' equity.  Interest on the promissory note will be recorded when the
cash  is  received.

     On April 19, 2000, the Company issued 181,818 shares of common stock of the
Company for an amount of $1.0 million.  Net proceeds from the sale were used for
working  capital  purposes.  In  connection  with  the  sale  the  Company  has
registered  the  shares.

     During  May  2000  and  June  2000,  warrants to purchase a total of 48,750
shares of common stock of the Company were exercised, resulting in cash proceeds
to  the  Company  of  $120,000.  The  proceeds  of  such exercises were used for
working  capital  purposes.

     During  June  2000  and September 2000, the Company issued 8,497 shares and
3,480  shares,  respectively,  of  common  stock  of the Company in exchange for
penalties  payable  under  a  registration  rights  agreement.

     During August 2000 and September 2000, the Company issued 12,500 shares and
100,000  shares, respectively, of common stock of the Company in connection with
the  settlement of litigation.  The company agreed to register the shares issued
in  the  future.

     In  August  2000  the  Company  issued  6,500  shares  of Common Stock to a
consultant  in  payment  for services rendered to the Company valued at $41,438.

     During  September  2000,  a  director  and officer of the Company exercised
warrants  to  purchase  200,000  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 $2,000 in cash and a $498,000 promissory note.  The principal
amount  of  the  note plus accrued interest at an annual rate of 10.5% is due on
April  30,  2001.  The  director and officer of the Company is personally liable
with  full  recourse  to  the  Company and has provided 121,617 shares of common
stock  of  the Company as collateral.  The promissory note will be recorded as a
reduction  of  stockholders'  equity during the quarter ending October 31, 2000.
Interest  on  the  promissory  note  will be recorded when the cash is received.

     During October 2000, warrants to purchase a total of 7,500 shares of common
stock  of  the Company were exercised, resulting in cash proceeds to the Company
of  $11,250.


                                       30
<PAGE>
     During  November  2000,  warrants  to  purchase a total of 10,000 shares of
common  stock  of  the Company were exercised, resulting in cash proceeds to the
Company  of  $32,500.

     In  November  2000  the  Company  issued  4,716 shares of common stock to a
consultant  in  payment  for services rendered to the Company valued at $23,583.

     In  connection  with  previous  warrants  issued by the Company, certain of
these  warrants  contain  a  call provision whereby the Company has the right to
purchase the warrants for a nominal price if the holder of the warrants does not
elect  to  exercise  the  warrants  within  the  call  provision.

     In  connection with the issuance of shares and warrants by the Company (the
"Shares"),  the Company has on numerous instances granted registration rights to
the holders of the Shares, including those shares which result from the exercise
of  warrants  (the  "Registrable  Securities").  The  Company  was  obligated to
register  the Registrable Securities even though the Registrable Securities have
been  tradable under Rule 144.  The registration rights agreements generally did
not contain provisions for damages if the Registration was not completed, except
for  certain  Shares  required to be registered on December 1, 1999, whereby the
Company  was  required  to  pay  a  penalty of $80,000 to be paid in cash and/or
common  stock  of  the  Company  based  on the then current trading price of the
common  stock  of  the Company. In connection with the requirements, the Company
issued 11,977 shares of its common stock.  On July 14, 2000, the Company filed a
registration  statement  which  included the Shares.  The registration statement
was  subsequently  declared  effective  on  October  6,  2000.

     Judgment  in favor of the Company.  During March 2000, the Company received
the  cash  portion of the Judgment from IBC-Brownsville of $4.3 million of which
approximately  $1.3  million  was  paid  for  legal  fees and for other expenses
associated  with  the  Judgment.

     Settlement of Litigation.  On March 16, 1999, the Company settled a lawsuit
in  mediation  with  its  former  chairman  of  the  board,  Jorge V. Duran.  In
connection  therewith  and  without  admitting  or denying liability the Company
agreed  to  pay  Mr.  Duran  $250,000,  of  which  $100,000 is to be paid by the
Company's  insurance  carrier,  in  cash  and issue him 100,000 shares of common
stock  of  the Company.  The Company agreed to register the stock in the future.
The  parties  had  agreed  to  extend  the  date  which the payments required in
connection  with the settlement, including the issuance of the common stock.  On
July  26,  2000,  the  parties  executed final settlement agreements whereby the
Company  paid the required cash payment of $150,000.  During September 2000, the
Company  issued  the  required  stock.

     On  January  28,  2000,  a  complaint  was filed by WIN Capital Corporation
("WIN")  in  the  Supreme  Court  of  the State of New York, County of New York,
against  the  Company  for  breach  of contract seeking specific performance and
declaratory  relief  in connection with an investment banking agreement.  During
August  2000,  the complaint was settled whereby the Company agreed to issue WIN
12,500  shares  of  common  stock  of  the  Company.  The Company also agreed to
register  the  shares  issued  to  WIN.  The  value  of  the  stock,  totaling
approximately  $82,000  at  the  time  of  settlement,  has been recorded in the
Company's  consolidated  financial  statements  at  July  31,  2000.

     On  February  24, 2000, litigation was filed in the 357th Judicial District
Court  of  Cameron County, Texas, against  Cowboy Pipeline Service Company, Inc.
("Cowboy"),  CPSC  International,  Inc.  ("CPSC")  and the Company (collectively
referred  to  as  the  "Defendants")  alleging that the Defendants had illegally
trespassed in connection with the construction of the US Pipelines and seeking a
temporary  restraining  order  against  the Defendants from future use of the US
Pipelines.  On  March 20, 2000, the Company acquired the portion of the property
which  surrounds  the  area  where the US Pipelines were constructed for cash of
$1.9  million,  which was paid during April 2000, and debt in the amount of $1.9
million.  As a result, the litigation was dismissed.  The debt bears interest at
10% per annum, payable monthly in minimum installments of $15,000 with a balloon
payment  due  during  April  2003.  The liability of $1.9 million is included in
capital  lease  obligations  (see  note  J  to  the  consolidated  financial
statements).

     On  June  2,  2000,  additional  litigation was filed in the 138th Judicial
District Court of Cameron County, Texas, against Cowboy and the Company alleging
that  Cowboy  and  the  Company  had illegally trespassed in connection with the
construction  of  the  US  Pipelines  and  seeking declaratory relief, including
damages,  exemplary  damages  and  injunctive  relief  preventing Cowboy and the
Company  from utilizing the US Pipelines.   On June 9, 2000, CPSC intervened and
removed  the case to the Court.  Subsequent to July 31, 2000, the litigation was
settled  through  a  court  ordered mediation by the Company agreeing to acquire
land for which substantially all of the costs will be offset against the balance
of the  promissory note due  to  CPSC (see below).  The settlement is subject to
completion of the settlement documents.


                                       31
<PAGE>
     On  June  19,  2000,  the  Company,  CPSC,  Cowboy  and the Owner reached a
settlement  (the  "Settlement")  whereby  the Company has agreed to purchase the
remaining  50%  interest  in  the  assets associated with Lease Agreements for a
promissory  note,  transfer  of  the  property owned by the Company purchased on
March  20,  2000  referred  to above and warrants to acquire common stock of the
Company  together with a release of all claims and proceedings between them.  In
addition, CPSC will assume the  Company's debt  issued in  connection  with  the
acquisition  of  the property.  On July 19, 2000, the Settlement expired without
the  parties  completing  final  documents  as  provided  for  in the Settlement
Agreement.  The  parties  are  close  to  a renewed negotiated settlement of all
disputes  between  them  and  have  signed  a number of term sheets that contain
virtually  all  of  the substantive provisions necessary to a global resolution.
The accompanying consolidated financial statements have been adjusted to reflect
the  Settlement.  The  Settlement is subject to final documentation and approval
of  the Court.  If the Settlement is not finalized, the Company will continue to
pursue  its  legal  remedies.

     As  a  result of the aforementioned, the Company may incur additional costs
to  complete  the  US  -  Mexico  Pipelines and Matamoros Terminal Facility, the
amount  of  which  cannot  presently  be  determined.

     In  addition,  there  is no certainty that the Company will (i) acquire the
remaining  50%  interest  in  the  US  - Mexico Pipelines and Matamoros Terminal
Facility,  (ii)  continue  to  utilize  the  US - Mexico Pipelines and Matamoros
Terminal  Facility  or  (iii)  realize  its  recorded  investment  in  the Lease
Agreements  or in the US - Mexico Pipelines and Matamoros Terminal Facility (see
note  G  to  the  consolidated  financial  statements).

     Other Litigation.   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 (see
note  M  to  the  consolidated  financial  statements).

     Realization  of  Assets.  Recoverability of a major portion of the recorded
asset  amounts as shown in the Company's consolidated balance sheet is dependent
upon  (i)  the  Company's  ability  to  obtain  additional  financing  and raise
additional  equity  capital,  (ii) the completion of the transactions related to
the  US  -  Mexico  Pipelines,  the Matamoros Terminal Facility and the Saltillo
Terminal  Facility  and  (iii)  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) increase sales to its current
customers,  (ii)  increase its customer base upon Deregulation, (iii) extend the
terms  and capacity of the Pipeline Lease and the Brownsville Terminal Facility,
(iv)  expand  its  product  lines,  (v)  obtain  additional  letters  of  credit
financing,  (vi)  raise  additional debt and/or equity capital and (vii) resolve
the  uncertainties  related  to  the  US  - Mexico Pipelines, Matamoros Terminal
Facility  and  the  Saltillo  Terminal  Facility (see note R to the consolidated
financial  statements).

     At  July  31,  2000,  the  Company had net operating loss carryforwards for
federal  income  tax  purposes  of  approximately  $5.6 million.  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.

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.


                                       32
<PAGE>
ITEM  7A.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK.

     To  the  extent that the Company maintains quantities of LPG inventory, the
Company  is  exposed  to  market  risk  related to the volatility of LPG prices.
During  periods  of falling LPG prices, the Company may sell excess inventory to
customers  to  reduce  the  risk  of  these  price  fluctuations.

     As part of the volume requirements under the New Agreement, the Company has
committed  to  sell  PMI  3.2  million  gallons  of  propane at a sales price of
approximately  $0.60  per  gallon,  to  be  delivered  during  December 2000 and
February  2001.

     If the cost of the 3.2 million gallons of propane increases by 25% from the
cost  of  propane  at  July  31,  2000  during the period from December 31, 2000
through  February  2001,  the  Company  would  realize  a  loss of approximately
$270,000  upon  the  sale  of  the  propane  based  on  this  commitment.


                                       33
<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, 1999 and 2000, and the
related  consolidated  statements  of operations, stockholders' equity, and cash
flows  for  each  of  the  three years in the period ended July 31, 2000.  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,  1999 and 2000, and the consolidated results of their
operations  and their consolidated cash flows for each of the three years in the
period  ended  July  31,  2000  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, 2000.  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 R, conditions
exist which raise substantial doubt about the Company's ability to continue as a
going  concern including 1) the Company has not sustained profitable operations,
2)  a  deficit in working capital, and 3) uncertainties related to the US-Mexico
Pipelines,  the  Matamoros  Terminal Facility and the Saltillo Terminal Facility
referred to in notes M and P.  Management's plans regarding to these matters are
described  in  note  R.  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 128,
"Earnings  per  Share",  during  the  year  ended  July  31,  1998.


BURTON  McCUMBER  &  CORTEZ,  L.L.P.

Brownsville,  Texas
September  29,  2000


                                       34
<PAGE>
<TABLE>
<CAPTION>
                            PENN OCTANE CORPORATION AND SUBSIDIARIES

                                   CONSOLIDATED BALANCE SHEETS

                                             JULY 31

                                             ASSETS


                                                                            1999        2000
                                                                         ----------  -----------
<S>                                                                      <C>         <C>
Current Assets
 Cash                                                                    $1,032,265  $    25,491
 Trade accounts receivable, less allowance for doubtful accounts of       2,505,915    3,816,685
 $521,067 and $562,950 (note D)
 Notes receivable (note E)                                                   77,605      770,016
 Inventories (notes B1 and H)                                               615,156    7,323,209
 Prepaid expenses and other current assets                                   42,517      338,187
 Property held for sale (note M)                                                  -    1,908,000
                                                                         ----------  -----------
   Total current assets                                                   4,273,458   14,181,588
Property, plant and equipment - net (notes B2 and G)                      3,171,650   16,756,816
Lease rights (net of accumulated amortization of $524,355 and $570,150)     629,684      583,889
 (note B2)
Notes receivable (note E)                                                   822,196            -
Other non-current assets                                                     11,720       14,870
                                                                         ----------  -----------
     Total assets                                                        $8,908,708  $31,537,163
                                                                         ==========  ===========
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       35
<PAGE>
<TABLE>
<CAPTION>
                                 PENN OCTANE CORPORATION AND SUBSIDIARIES

                                  CONSOLIDATED BALANCE SHEETS - CONTINUED

                                                  JULY 31

                                   LIABILITIES AND STOCKHOLDERS' EQUITY


                                                                                   1999           2000
                                                                               -------------  ------------
<S>                                                                            <C>            <C>
Current Liabilities

 Current maturities of long-term debt (note J)                                 $    365,859   $ 3,859,266

 Short-term debt (note J)                                                                 -     4,980,872

 Revolving line of credit (note M)                                                        -     3,538,394

 LPG trade accounts payable                                                       2,850,197     5,226,958

 Other accounts payable and accrued liabilities                                   1,382,603     2,833,434
                                                                               -------------  ------------

   Total current liabilities                                                      4,598,659    20,438,924

Long-term debt, less current maturities (note J)                                    258,617     1,464,984

Commitments and contingencies (notes D, K and M)                                          -             -

Stockholders' Equity (note K)

 Series A - Preferred stock-$.01 par value, 5,000,000 shares authorized;                  -             -
  No shares issued and outstanding at July 31, 1999 and 2000

 Series B - Senior preferred stock-$.01 par value, $10 liquidation value,               900             -
  5,000,000 shares authorized; 90,000 and 0 shares issued and outstanding at
  July 31, 1999 and 2000

 Common stock - $.01 par value, 25,000,000 shares authorized;                       118,456       134,352
  11,845,497 and 13,435,198 shares issued and outstanding at July 31,
  1999 and 2000

 Additional paid-in capital                                                      17,133,222    21,782,638

 Notes receivable from officers of the Company and a related party for           (2,765,350)   (3,263,350)
  exercise of warrants, less reserve of $451,141 and $496,077 at July 31,
  1999 and 2000, respectively

 Accumulated deficit                                                            (10,435,796)   (9,020,385)
                                                                               -------------  ------------

 Total stockholders' equity                                                       4,051,432     9,633,255
                                                                               -------------  ------------

     Total liabilities and stockholders' equity                                $  8,908,708   $31,537,163
                                                                               =============  ============
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       36
<PAGE>
<TABLE>
<CAPTION>
                                PENN OCTANE CORPORATION AND SUBSIDIARIES

                                  CONSOLIDATED STATEMENTS OF OPERATIONS

                                           YEARS ENDED JULY 31



                                                                   1998           1999          2000
                                                              --------------  ------------  ------------

<S>                                                           <C>             <C>           <C>
Revenues                                                      $  30,801,355   $35,337,935   $98,514,963
Cost of goods sold                                               28,887,169    32,044,194    94,936,405
                                                              --------------  ------------  ------------
 Gross profit                                                     1,914,186     3,293,741     3,578,558
Selling, general and administrative expenses
 Legal and professional fees                                      1,320,922       350,558       826,310
 Salaries and payroll related expenses                              888,597       904,076     1,219,581
 Travel                                                             178,747       151,362       176,225
 Other (note P)                                                   1,149,534       668,173       930,530
                                                              --------------  ------------  ------------
                                                                  3,537,800     2,074,169     3,152,646
                                                              --------------  ------------  ------------
     Operating income (loss)                                     (1,623,614)    1,219,572       425,912
Other income (expense)
 Interest expense                                                  (458,657)     (521,418)   (1,857,057)
 Interest income                                                     10,016        16,981        34,080
 Settlement of litigation (note M)                                        -      (577,691)      (81,250)
 Award from litigation (note T)                                           -       987,114     3,036,638
                                                              --------------  ------------  ------------
     Income (loss) from continuing operations before taxes       (2,072,255)    1,124,558     1,558,323
Provision for income taxes (notes B3 and I)                               -             -        97,542
                                                              --------------  ------------  ------------
     Income (loss) from continuing operations                  (  2,072,255)    1,124,558     1,460,781
Discontinued operations, net of taxes (notes B2 and D)
 Loss from operations of CNG segment                             (1,671,801)   (  290,625)            -
 Loss on disposal of CNG segment                                          -      (288,488)            -
                                                              --------------  ------------  ------------
   Total loss from discontinued operations                       (1,671,801)     (579,113)            -
                                                              --------------  ------------  ------------
     Net income (loss)                                        $  (3,744,056)  $   545,445   $ 1,460,781
                                                              ==============  ============  ============
Income (loss) from continuing operations
per common share (notes B4 and C)                             $       (0.25)  $      0.11   $      0.11
                                                              ==============  ============  ============
Net income (loss) per common share (notes B4 and C)           $       (0.43)  $      0.05   $      0.11
                                                              ==============  ============  ============
Income (loss) from continuing operations per common share
assuming dilution (notes B4 and C)                            $       (0.25)  $      0.10   $      0.10
                                                              ==============  ============  ============
Net income (loss) per common share assuming dilution
(notes B4 and C)                                              $       (0.43)  $      0.05   $      0.10
                                                              ==============  ============  ============
Weighted average common shares outstanding                        9,235,299    10,659,100    12,970,052
                                                              ==============  ============  ============
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       37
<PAGE>
<TABLE>
<CAPTION>
                                        PENN OCTANE CORPORATION AND SUBSIDIARIES

                                     CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                                              FOR THE YEARS ENDED JULY 31

                                                              1998                 1999                2000
                                                    ---------------------  -------------------  ---------------------
                                                     Shares      Amount      Shares    Amount     Shares     Amount
                                                    ---------  ----------  ----------  -------  ----------  ---------
<S>                                                 <C>        <C>         <C>         <C>      <C>         <C>
PREFERRED STOCK
 Beginning balance                                    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                                             -  $       -           -   $     -           -  $      -
                                                    =========  ==========  ==========  =======  ==========  =========
SENIOR PREFERRED STOCK
 Beginning balance                                          -  $       -           -   $     -      90,000  $    900
 Issuance of 90,000 shares of Senior Preferred
 Stock during March 1999 in exchange for
 cancellation of $900,000 of promissory notes               -          -      90,000       900           -         -
 Conversion of 90,000 shares of preferred stock to
 450,000 shares of common stock on September
 3, 1999                                                    -          -           -         -    (90,000)      (900)
                                                    ---------  ----------  ----------  -------  ----------  ---------

 Ending balance                                             -  $       -      90,000   $   900           -  $      -
                                                    =========  ==========  ==========  =======  ==========  =========
COMMON STOCK
         Beginning balance                          8,169,286  $  81,693   9,952,673   $99,527  11,845,497  $118,456
 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           -         -           -         -
 Sale of common stock in November 1998                      -          -     250,000     2,500           -         -
 Issuance of common stock in December 1998 in
 exchange for settlement of $22,500 of
 outstanding obligations                                    -          -      15,000       150           -         -
 Issuance of common stock in December 1998 in
 exchange for settlement of $118,607 of debt
 obligations                                                -          -      53,884       539           -         -
 Sale of common stock in December 1998                      -          -     500,000     5,000           -         -
 Sale of common stock in March 1999, including
 related fees of 35,000 shares of common stock              -          -     362,273     3,623           -         -
 Issuance of common stock in connection with
 conversion of debt to Senior Preferred Stock of
 the Company                                                -          -      50,000       500           -         -
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       38
<PAGE>
<TABLE>
<CAPTION>
                                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - CONTINUED

                                          FOR THE YEARS ENDED JULY 31

                                                         1998                 1999                  2000
                                                 ------------------  --------------------  --------------------
                                                  Shares    Amount     Shares     Amount     Shares     Amount
                                                 ---------  -------  ----------  --------  ----------  --------
<S>                                              <C>        <C>      <C>         <C>       <C>         <C>
COMMON STOCK - CONTINUED
 Issuance of common stock in exchange for
 consulting services                                     -        -       5,000        50           -         -
 Sale of common stock in July 1999                       -        -     490,000     4,900           -         -
 Issuance of common stock in July 1999 in
 exchange for cancellation of $300,000 of debt
 obligations                                             -        -     166,667     1,667           -         -
 Issuance of common stock upon exercise of
 warrants during August 1999                             -        -           -         -     425,000     4,250
 Issuance of common stock in September 1999 in
 connection with conversion of Senior Preferred
 Stock                                                   -        -           -         -     450,000     4,500
 Issuance of common stock upon exercise of
 warrants during October 1999                            -        -           -         -     163,636     1,636
 Issuance of common stock in connection with
 bonus during January 2000                               -        -           -         -      10,000       100
 Issuance of common stock upon exercise of
 warrants during February 2000                           -        -           -         -      95,000       950
 Issuance of common stock for services in
 February 2000                                           -        -           -         -       7,000        70
 Issuance of common stock upon exercise of
 warrants in March 2000 in exchange for
 promissory note                                         -        -           -         -     200,000     2,000
 Sale of common stock in April 2000                      -        -           -         -     181,818     1,818
 Issuance of common stock upon exercise of
 warrants during May 2000                                -        -           -         -      48,750       488
 Issuance of common stock in connection with
 registration rights penalty                             -        -           -         -       8,497        84
                                                 ---------  -------  ----------  --------  ----------  --------

 Ending balance                                  9,952,673  $99,527  11,845,497  $118,456  13,435,198  $134,352
                                                 =========  =======  ==========  ========  ==========  ========
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       39
<PAGE>
<TABLE>
<CAPTION>
                             PENN OCTANE CORPORATION AND SUBSIDIARIES

                    CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - CONTINUED

                                    FOR THE YEARS ENDED JULY 31


                                                        1998           1999            2000
                                                    -------------  -------------  ----------------
                                                        Amount         Amount         Amount
                                                    -------------  -------------  ----------------
<S>                                                 <C>            <C>            <C>
ADDITIONAL PAID-IN CAPITAL
 Beginning balance                                  $ 10,515,266   $ 13,318,592   $    17,133,222
 Sale of common stock                                          -      2,288,477           998,182
 Issuance of common stock for notes,
  cancellation of commission agreements
  services and payment on promissory note              1,142,867        140,418                 -
 Conversion of preferred stock to common   stock          (6,299)             -            (3,600)
 Exchange of debt for senior preferred stock and
  common stock                                                 -        997,933                 -
 Dividends on preferred stock                            224,000              -                 -
 Loan discount                                            75,000        172,802         1,305,031
 Grant of stock for services                                   -          8,700                 -
 Common stock to be distributed in connection
  with the settlement of a lawsuit                             -        206,300            81,250
 Grant of warrants for services                                -              -           381,080
 Grant of warrants in connection with registration
  rights agreement                                       160,542              -               (85)
 Exercise of warrants in connection with
  retirement of debt                                     136,516              -                 -
 Exercise of warrants                                  1,070,700              -         1,991,627
 Cost of registering securities                                -              -          (104,069)
                                                    -------------  -------------  ----------------
 Ending balance                                     $ 13,318,592   $ 17,133,222   $    21,782,638
                                                    =============  =============  ================
STOCKHOLDERS' NOTES
 Beginning balance                                  $ (2,834,865)  $ (2,763,006)  $    (2,765,350)
 Note receivable from an officer of the Company
  for exercise of warrants                                     -              -    (      498,000)
 Other                                                    71,859         (2,344)                -
                                                    -------------  -------------  ----------------
 Ending balance                                     $ (2,763,006)  $ (2,765,350)  $    (3,263,350)
                                                    =============  =============  ================
ACCUMULATED DEFICIT
 Beginning balance                                  $ (7,012,185)  $(10,981,241)  $   (10,435,796)
 Net income (loss) for the year                       (3,744,056)       545,445         1,460,781
 Dividends on preferred stock                           (225,000)             -           (45,370)
                                                    -------------  -------------  ----------------
 Ending balance                                     $(10,981,241)  $(10,435,796)  $    (9,020,385)
                                                    =============  =============  ================
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       40
<PAGE>
<TABLE>
<CAPTION>
                                     PENN OCTANE CORPORATION AND SUBSIDIARIES

                                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                               YEARS ENDED JULY 31


Increase (decrease) in cash                                                 1998          1999          2000
                                                                        ------------  ------------  -------------
<S>                                                                     <C>           <C>           <C>
Cash flows from operating activities:
Net income (loss)                                                       $(3,744,056)  $   545,445   $  1,460,781
Adjustments to reconcile net (loss) to net cash (used in) provided by
operating activities:
 Depreciation and amortization                                              249,584       230,078        388,445
 Amortization of lease rights                                                45,795        45,795         45,795
 Non-employee stock based costs and other                                    30,000             -         58,333
 Issuance of warrants in connection with registration rights
 agreement                                                                  160,542             -              -
 Loan discount                                                               75,000       134,741      1,107,876
 Award from litigation                                                            -      (987,114)             -
 Settlement of litigation                                                         -       206,300         81,250
 Asset impairment loss                                                      400,000             -              -
 Loss on sale of assets                                                       2,579       288,488              -
 Other                                                                       71,859         3,256        123,137
Changes in current assets and liabilities:
 Trade accounts receivable                                                 (914,071)   (1,310,262)    (1,352,652)
 Related party receivable                                                   171,519             -              -
 Costs and estimated earnings in excess of billings on uncompleted
 contracts                                                                  196,888             -              -
 Inventories                                                                129,069      (238,059)    (6,708,053)
 Prepaid and other current assets                                           (42,693)       48,334        (54,003)
 Property held for sale                                                           -             -     (1,908,000)
 LPG trade accounts payable                                                 931,362     1,918,835      2,376,761
 Other assets and liabilities, net                                          (54,687)      (11,270)        (3,150)
 Other accounts payable and accrued liabilities                           1,226,445      (312,754)     1,450,788
                                                                        ------------  ------------  -------------
 Net cash  provided by (used in) operating activities                    (1,064,865)      561,813     (2,932,692)
Cash flows from investing activities:
 Capital expenditures                                                    (1,358,686)     (432,988)    (7,811,111)
 Sale of assets                                                              21,843             -              -
 Purchase of lease interests                                                      -             -     (3,000,000)
 Payments on note receivable                                                      -        49,548         40,000
                                                                        ------------  ------------  -------------
 Net cash used in investing activities                                   (1,336,843)     (383,440)   (10,771,111)
Cash flows from financing activities:
 Revolving credit facilities                                                851,823      (991,823)     3,538,394
 Issuance of debt                                                         1,500,000             -      7,279,212
 Issuance of common stock                                                 1,131,250     2,105,500      2,398,882
 Reduction in debt                                                         (954,994)     (417,298)      (474,089)
 Preferred stock dividends                                                        -             -        (45,370)
                                                                        ------------  ------------  -------------
  Net cash provided by financing activities                               2,528,079       696,379     12,697,029
                                                                        ------------  ------------  -------------
     Net increase (decrease) in cash                                        126,371       874,752     (1,006,774)
Cash at beginning of period                                                  31,142       157,513      1,032,265
                                                                        ------------  ------------  -------------
Cash at end of period                                                   $   157,513   $ 1,032,265   $     25,491
                                                                        ============  ============  =============
Supplemental disclosures of cash flow information:
 Cash paid during the year for:
 Interest                                                               $   404,883   $   338,659   $    772,296
                                                                        ============  ============  =============
 Taxes                                                                  $         -   $         -   $     80,042
                                                                        ============  ============  =============
Supplemental disclosures of noncash transactions:
 Preferred stock, common stock and warrants issued
 (notes K, L and M)                                                     $ 1,740,242   $ 1,556,507   $    960,500
                                                                        ============  ============  =============
 Capitalized lease                                                      $         -   $         -   $  3,162,500
                                                                        ============  ============  =============
</TABLE>


        The accompanying notes are an integral part of these statements.


                                       41
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  A  -  ORGANIZATION

     Penn Octane Corporation, formerly known as International Energy Development
     Corporation  ("International  Energy"),  was  incorporated  in  Delaware in
     August  1992.  The Company has been  principally  engaged in the  purchase,
     transportation  and sale of liquefied  petroleum gas (LPG). From 1997 until
     March 1999, the Company was also involved in 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 owns a 50% interest and leases the  remaining  50%
     interest in a LPG terminal facility in Matamoros,  Tamaulipas,  Mexico (the
     Matamoros  Terminal  Facility)  and pipelines  (the US - Mexico  Pipelines)
     which connect the Brownsville  Terminal Facility to the Matamoros  Terminal
     Facility.  The lease of the remaining 50% interest has been capitalized for
     financial statement  reporting purposes.  The Company has a long-term lease
     agreement for  approximately  132 miles of pipeline  (the Leased  Pipeline)
     which  connects  Exxon  Company,  U.S.A.'s  (Exxon) King Ranch Gas Plant in
     Kleberg  County,  Texas and Duke  Energy's La Gloria Gas Plant in Jim Wells
     County, Texas, to the Company's Brownsville Terminal Facility. In addition,
     the  Company  has  access to a  twelve-inch  pipeline  (the  ECCPL),  which
     connects from Exxon's Viola valve  station in Nueces  County,  Texas to the
     inlet of the King Ranch Gas Plant.  In connection  with the Company's lease
     agreement  for the Leased  Pipeline,  the Company has access to  21,000,000
     gallons of storage located in Markham,  Texas as well as potential  propane
     pipeline exchange suppliers via approximately 155 miles of pipeline located
     between  Markham,  Texas and the Exxon King Ranch Gas  Plant.  The  Company
     sells LPG primarily to P.M.I.  Trading Limited (PMI).  PMI is the exclusive
     importer  of LPG  into  Mexico.  PMI  is  also a  subsidiary  of  Petroleos
     Mexicanos, the state-owned Mexican oil company (PEMEX). PMI distributes the
     LPG purchased from the Company in the northeastern region of Mexico.

     The  Company  commenced  operations  during the fiscal  year ended July 31,
     1995, upon construction of the Brownsville Terminal Facility. Prior to such
     time,  the Company was in the  "development  stage"  until the business was
     established.  Since the Company began operations,  the primary customer for
     LPG has been PMI. Sales of LPG to PMI accounted for approximately 99%, 100%
     and 77% of the Company's total revenues for the fiscal years ended July 31,
     1998, 1999 and 2000, respectively.

     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 which are subsidiaries of Holdings. To
     date there has not been significant operations for any of these entities.

     During  May  1999,  the  Company  sold  certain  CNG  related  assets  to a
     corporation  controlled  by a director and officer of the Company (see note
     E). As a result of the sale,  the Company is no longer in the CNG  business
     and has reflected the historical results of the CNG segment as discontinued
     operations. All prior periods have been restated.


                                       42
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  A  -  ORGANIZATION  -  Continued

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

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


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.  Cost is determined
     on the first-in, first-out method.

     2.   PROPERTY, PLANT AND EQUIPMENT AND LEASE RIGHTS

     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:


     LPG terminals, building and leasehold improvements   19 years
     Automobiles                                          3-5 years
     Furniture, fixtures and equipment                    3-5 years
     Trailers                                             8 years
     Pipelines                                            30 years

     The lease rights are being amortized as follows:

     Lease rights                                         19 years


     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 Statement of Financial  Accounting  Standards  (SFAS) No.
     121 (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,
     1999 and 2000.  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 D).


                                       43
<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, 2000.

     The  Company  accounts  for  deferred  taxes in  accordance  with SFAS 109,
     "Accounting  for  Income  Taxes".  Under  the  liability  method  specified
     therein,  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  the  allowance  for  doubtful  accounts  receivable,
     amortization  of deferred  interest  costs,  accumulated  depreciation  and
     deferred compensation expense.

     4.   INCOME (LOSS) PER COMMON SHARE

     Income (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  Financial Accounting Standards Board (FASB) issued SFAS 128, "Earnings
     Per Share", which  supersedes Accounting  Principles  Board  Opinion  (APB)
     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

     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.


                                       44
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  B  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  -  Continued

     8.   STOCK-BASED COMPENSATION

     SFAS 123, "Accounting for Stock-Based Compensation",  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.

     Under the  guidance  provided  by SFAS 123,  the  Company  has  elected  to
     continue  to  account  for  employee  stock-based  compensation  using  the
     intrinsic value method  prescribed in APB 25,  "Accounting for Stock Issued
     to Employees", and related Interpretations.

     9.   RECLASSIFICATIONS

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


NOTE  C  -  INCOME  (LOSS)  PER  COMMON  SHARE

     The following tables present  reconciliations from income (loss) per common
     share to income (loss) per common share assuming  dilution (see notes K and
     L for the convertible preferred stock and the warrants):


<TABLE>
<CAPTION>
                                               For  the  year  ended  July  31,  1998
                                             ------------------------------------------
                                             Income (Loss)      Shares       Per-Share
                                              (Numerator)    (Denominator)    Amount
                                             --------------  -------------  -----------
<S>                                          <C>             <C>            <C>
Income (loss) from continuing operations     $(  2,072,255)              -           -
Income (loss) from discontinued operations    (  1,671,801)              -           -
                                             --------------
Net income (loss)                             (  3,744,056)              -           -
Less:  Dividends on preferred stock             (  225,000)              -           -
BASIC EPS
Income (loss) from continuing operations      (  2,297,255)      9,235,299  $  (  0.25)
                                                                            ===========
  available to common stockholders
Income (loss) from discontinued operations    (  1,671,801)      9,235,299  $  (  0.18)
                                             --------------                 ===========
Net income (loss) available to common         (  3,969,056)      9,235,299  $  (  0.43)
                                                                            ===========
  stockholders
EFFECT OF DILUTIVE SECURITIES
Warrants                                                 -               -           -
Convertible Preferred Stock                              -               -           -
DILUTED EPS
Income (loss) from continuing operations     N/A             N/A            $      N/A
                                                                            ===========
  available to common stockholders
Income (loss) from discontinued operations   N/A             N/A            $      N/A
                                                                            ===========
Net income (loss) available to common        $         N/A   N/A            $      N/A
                                             ==============  =============  ===========
  stockholders
</TABLE>


                                       45
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  C  -  INCOME  (LOSS)  PER  COMMON  SHARE  -  Continued

<TABLE>
<CAPTION>
                                               For  the  year  ended  July  31,  1999
                                             ------------------------------------------
                                             Income (Loss)      Shares       Per-Share
                                              (Numerator)    (Denominator)    Amount
                                             --------------  -------------  -----------
<S>                                          <C>             <C>            <C>
Income (loss) from continuing operations     $   1,124,558               -           -
Income (loss) from discontinued operations      (  579,113)              -           -
                                             --------------
Net income (loss)                                  545,445               -           -
Less:  Dividends on preferred stock                      -               -           -
BASIC EPS
Income (loss) from continuing operations         1,124,558      10,659,100  $     0.11
                                                                            ===========
 available to common stockholders
Income (loss) from discontinued operations      (  579,113)     10,659,100  $(  0.06  )
                                             --------------                 ===========
Net income (loss) available to common              545,445      10,659,100  $     0.05
                                                                            ===========
 stockholders
EFFECT OF DILUTIVE SECURITIES
Warrants                                                 -          89,437           -
Convertible Preferred Stock                              -         185,440           -
DILUTED EPS
Income (loss) from continuing operations         1,124,558      10,933,977  $     0.10
                                                                            ===========
 available to common stockholders
Income (loss) from discontinued operations      (  579,113)     10,933,977  $  (  0.05)
                                             --------------                 ===========
Net income (loss) available to common        $     545,445      10,933,977  $     0.05
                                             ==============  =============  ===========
 stockholders
</TABLE>


                                       46
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  C  -  INCOME  (LOSS)  PER  COMMON  SHARE  -  Continued

<TABLE>
<CAPTION>
                                              For  the  year  ended  July  31,  2000
                                             -----------------------------------------
                                             Income (Loss)      Shares      Per-Share
                                              (Numerator)    (Denominator)    Amount
                                             --------------  -------------  ----------
<S>                                          <C>             <C>            <C>
Income (loss) from continuing operations     $   1,460,781               -           -
Income (loss) from discontinued operations               -               -           -
                                             --------------
Net income (loss)                                1,460,781               -           -
Less:  Dividends on preferred stock                (45,370)              -           -
BASIC EPS
Income (loss) from continuing operations         1,415,411      12,970,052  $     0.11
                                                                            ==========
 available to common stockholders
Income (loss) from discontinued operations               -      12,970,052  $        -
                                             --------------                 ==========
Net income (loss) available to common            1,415,411      12,970,052  $     0.11
                                                                            ==========
 stockholders
EFFECT OF DILUTIVE SECURITIES
Warrants                                                 -       1,371,515           -
Convertible Preferred Stock                              -          41,803           -
DILUTED EPS
Income (loss) from continuing operations         1,415,411      14,383,370  $     0.10
                                                                            ==========
 available to common stockholders
Income (loss) from discontinued operations               -      14,383,370  $        -
                                             --------------                 ==========
Net income (loss) available to common        $   1,415,411      14,383,370  $     0.10
                                             ==============  =============  ==========
 stockholders
</TABLE>


NOTE  D  -  DISCONTINUED  OPERATIONS

     At  July  31,  1998,  the  Company   determined  that  CNG  related  assets
     constructed by the Company and spare parts inventories (CNG assets held for
     sale)  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.

     In connection  with the sale of assets  related to the CNG business  during
     May 1999 (see note E), the  Company  has  effectively  disposed  of its CNG
     segment and has discontinued operations of that segment. In accordance with
     APB 30, the  results of  operations  related to the CNG  segment  have been
     recorded  as  discontinued  operations  for all  periods  presented  in the
     Company's consolidated  financial statements.  As a result of the sale, the
     Company recorded a loss associated with the discounted notes (see note E).


                                       47
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  E  -  SALE  OF  CNG  ASSETS

     During May 1999,  the Company sold its remaining CNG assets and business to
     a company  controlled by a director and officer of the Company (referred to
     collectively  as the  Buyer).  Under  the terms of the  sale,  the  Company
     received  promissory notes aggregating  $1,200,000 to be paid over a period
     of 61 months.  The notes were  collateralized by the CNG assets, the common
     stock of the Buyer and warrants to purchase  200,000 shares of common stock
     of the  Company  which  had  previously  been  issued  to the  Buyer by the
     Company.  The director and officer had  personally  guaranteed a portion of
     the balance of the notes.

     The notes  contained  a provision  for  prepayment  at a discount  and bore
     interest at rates specified  therein.  The Company discounted the notes for
     the  prepayment  discount,  resulting  in a  discount  of  $260,000  and  a
     discounted balance of the notes of $940,000 at the date of issuance,  which
     the Company  believes was less than the fair value of the  collateral.  The
     effective interest rate of the notes after giving affect to the discount is
     8.6%.  Because  the Buyer  could pay the  notes at any  time,  the  Company
     determined  that it  would  account  for  interest  income  using  the cost
     recovery method based on collections of the notes.

     The Stock Pledge and Security Agreement  (Agreement) executed in connection
     with the sale  provides  that the  Buyer  may sell the  collateral  at fair
     market value at any time during the term of the notes without the Company's
     consent provided that all proceeds  collected from the sale will be applied
     to the note balances.  In addition,  the Company agreed to subordinate  its
     secured  interest in the collateral  after the Buyer has paid $300,000 plus
     interest at 10.0% as provided for in the Agreement.

     One of the notes was paid on September 10, 2000 (see note F). The remaining
     note has a balance of $214,355 and is  collateralized by the CNG assets and
     60,809 shares of the Company's common stock owned by the Buyer.


NOTE  F  -  RELATED  PARTIES

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

     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 accrued
     interest at the rate of 8.25% per annum and was  payable  annually on April
     11 until its maturity on April 11, 2000. In  connection  with the Company's
     lease  agreements  (the  Lease  Agreements)  with CPSC  (see  note N),  the
     President  agreed to  provide  500,000  shares of his  common  stock of the
     Company  as  collateral.   During  September  1999,  in  consideration  for
     providing the  collateral,  the Board of Directors of the Company agreed to
     offset the future  interest due on the  President's  $2,728,000  promissory
     note.  Certain  of the  payments  due on April  11,  1998,  1999 and  2000,
     including the principal payment,  were not received. On April 11, 2000, the
     Company's  President  issued a new  promissory  note  totaling  $3,196,693,
     representing  the total unpaid principal and unpaid accrued interest at the
     expiration  of  the  original   promissory  note.  During  April  2000,  in
     consideration for the President providing a guaranty in connection with the
     RZB Credit  Facility  (see note M), the Board of Directors  agreed to waive
     any interest  requirements on the promissory notes so long as the President
     continues to provide a personal  guaranty in connection with the RZB credit
     facility  and the  Company's  letter of credit  requirements  due under the
     Lease Agreements. The principal amount of the note plus accrued interest at
     an annual rate of 10.0% except as adjusted  for above,  is due on April 30,
     2001.  The Company's  President is personally  liable with full recourse to
     the  Company  and has  provided  1,000,000  shares of  common  stock of the
     Company as collateral. The promissory note has been recorded as a reduction
     of stockholders' equity.


                                       48
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  F  -  RELATED  PARTIES  -  Continued

     At July 31, 1998,  interest receivable from the President was 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 at
     July 31, 1998,  and the interest for the years ended July 31, 1999 and 2000
     has been reserved.

     During the year ended July 31, 1998,  1999 and 2000,  the Company  advanced
     funds to Mexican  affiliates in  connection  with the purchase of property,
     plant  and  equipment  and for  Mexico  related  expenses  incurred  on the
     Company's behalf (see note P).

     During May 1999,  the Company and  PennWilson  completed the sale of assets
     related to the CNG  business  to the Buyer (see note E). On  September  10,
     2000,  the Board of Directors  approved  the  repayment by the Buyer of the
     $900,000  promissory  note  to the  Company  (the  Buyer  was  entitled  to
     discounts for early payment of  approximately  $344,000 as prescribed under
     the promissory  note) through the exchange of 78,373 shares of common stock
     of the Company owned by Buyer, which were previously pledged to the Company
     in connection  with the promissory  note.  The exchanged  shares had a fair
     market value of  approximately  $556,000 at the time of the transaction and
     the  promissory  note  had a net  book  value  of  $640,000  at that  time.
     Therefore, the Company recorded a loss of approximately $84,000 as a result
     of the  discount  taken  by the  Buyer.  Such  amount  is  included  in the
     consolidated statement of operations at July 31, 2000.

     On March 26,  2000,  an  affiliate of a director and officer of the Company
     issued the Company a new promissory note totaling $46,603, representing the
     total unpaid  principal and interest due under a prior  promissory note due
     to the Company which expired on March 26, 2000. The principal amount of the
     note plus  accrued  interest at an annual rate of 10.0% is due on April 30,
     2001.  The  promissory  note is  collateralized  by 15,000 shares of common
     stock of the Company  owned by the  affiliate  of a director and officer of
     the Company and has been recorded as a reduction of stockholders' equity.

     During March 2000, a director and officer of the Company exercised warrants
     to purchase  200,000 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  $2,000  in cash and a  $498,000  promissory  note.  The
     principal amount of the note plus accrued interest at an annual rate of 10%
     is due on April 30,  2001.  The  director  and  officer  of the  Company is
     personally  liable  with full  recourse  to the  Company  and has  provided
     200,000 shares of common stock of the Company as collateral. The promissory
     note has been recorded as a reduction of stockholders' equity.  Interest on
     the promissory note will be recorded when the cash is received.

     During  September  2000,  a director  and officer of the Company  exercised
     warrants to purchase  200,000 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 $2,000 in cash and a $498,000  promissory  note. The
     principal  amount of the note plus  accrued  interest  at an annual rate of
     10.5% is due on April 30, 2001.  The director and officer of the Company is
     personally liable with full recourse to the Company and has provided 60,809
     shares  of  common  stock  of  the Company as collateral (see note E).  The
     promissory  note  will be recorded as a reduction of  stockholders'  equity
     during the three months ended October 31, 2000.  Interest on the promissory
     note will be  recorded when the cash is received.


                                       49
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  G  -  PROPERTY,  PLANT  AND  EQUIPMENT

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

<TABLE>
<CAPTION>
                                                            1999            2000
                                                        --------------  --------------
<S>                                                     <C>             <C>
LPG:
 Brownsville Terminal Facility:
  Building                                              $     173,500   $     173,500
  Terminal facilities                                       3,426,440       3,426,440
  Tank Farm                                                         -         370,845
  Leasehold improvements                                      291,409         291,409
  Capital construction in progress                                  -       1,295,825
  Equipment                                                   378,039         393,462
                                                        --------------  --------------

                                                            4,269,388       5,951,481
                                                        --------------  --------------

 US - Mexico Pipelines and Matamoros Terminal Facility:
  Purchase of 50% interest in the Lease Agreements                  -       3,000,000
  Capitalized leases                                          512,000       6,400,000
  Other costs paid by the Company                              60,774       2,674,716
                                                        --------------  --------------
                                                              572,774      12,074,716
                                                        --------------  --------------

 Saltillo Terminal Facility                                         -         785,699
                                                        --------------  --------------

Other:
 Automobile
 Office equipment                                              10,800          10,800
                                                               35,738          39,615
                                                        --------------  --------------
                                                               46,538          50,415
                                                        --------------  --------------

                                                            4,888,700      18,862,311
 Less:  accumulated depreciation and amortization,
  including amounts related to the capital lease of
  $157,489 in 2000
                                                         (  1,717,050)   (  2,105,495)
                                                        --------------  --------------

                                                        $   3,171,650   $  16,756,816
                                                        ==============  ==============
</TABLE>


     Depreciation  and  amortization  expense of property,  plant and  equipment
     totaled $249,584,  $230,078 and $388,445 for the years ended July 31, 1998,
     1999 and 2000, respectively. These amounts include CNG related depreciation
     of $14,854, $10,105 and $0, respectively, which is included in discontinued
     operations in the consolidated statements of operations.


                                       50
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  H  -  INVENTORIES

     Inventories consist of the following as of July 31:


<TABLE>
<CAPTION>
                                              1999                       2000
                                      ------------------------  ----------------------
                                       Gallons        Cost       Gallons       Cost
                                      ---------  -------------  ----------  ----------
<S>                                   <C>        <C>            <C>         <C>
LPG:
   Leased Pipeline and US-Mexico
      Pipelines                       1,175,958  $     434,987   1,361,850  $  736,485
   Storage:
    Brownsville Terminal Facility,
      Matamoros Terminal  Facility
      and railcars leased by the
      Company                           487,076        180,169   1,037,290     560,964
   Markham                                    -              -  11,176,125   6,025,760
                                      ---------  -------------  ----------  ----------

                                      1,663,034  $     615,156  13,575,265  $7,323,209
                                      =========  =============  ==========  ==========
</TABLE>


NOTE  I  -  INCOME  TAXES

     The tax effects of temporary  differences and carryforwards  that give rise
     to deferred tax assets and  liabilities at July 31, 1999 and 2000,  were as
     follows:


<TABLE>
<CAPTION>
                                          1999                      2000
                                 ------------------------  ------------------------
                                   Assets    Liabilities     Assets    Liabilities
                                 ----------  ------------  ----------  ------------
<S>                              <C>         <C>           <C>         <C>
Depreciation
Warranty reserves                $        -  $     40,000  $        -  $    135,000
Bad debt reserve                      5,000             -           -             -
Receivable                          177,000             -     191,000             -
Deferred compensation expense             -             -      31,000             -
Deferred interest cost              421,000             -     311,000             -
Deferred other cost                       -             -     400,000             -
Net operating loss carryforward           -             -      19,000             -
                                  2,721,000             -   1,915,000             -
                                 ----------  ------------  ----------  ------------
                                  3,324,000        40,000   2,867,000       135,000
Less: valuation allowance
                                  3,324,000        40,000   2,867,000       135,000
                                 ----------  ------------  ----------  ------------
                                 $        -  $          -  $        -  $          -
                                 ==========  ============  ==========  ============
</TABLE>


     There is no current or  deferred  tax  expense for the years ended July 31,
     1998 and 1999.  Alternative  minimum tax totaled $97,542 for the year ended
     July 31, 2000. The Company was in a loss position for 1998 and utilized net
     operating loss carryforwards in 1999 and 2000.

     Management  believes  that  the  valuation  allowance  reflected  above  is
     appropriate  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.


                                       51
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  I  -  INCOME  TAXES  -  Continued

     At  July  31,  2000,   the   approximate   amount  of  net  operating  loss
     carryforwards  and  expiration  dates for U.S.  income tax purposes were as
     follows:


                           Year ending    Tax Loss
                             July 31     Carryforward
                          ------------  -------------

                          2010          $      27,000
                          2012              2,279,000
                          2018              3,326,000
                                        -------------
                                        $   5,632,000
                                        =============


     Future  changes  in  ownership,  as  defined by section 382 of the Internal
Revenue Code, could limit the amount of net operating loss carryforwards used in
any  one  year.


NOTE  J  -  DEBT  OBLIGATIONS

     SHORT-TERM  DEBT  -  ISSUANCE  OF  NOTES
     ----------------------------------------

     From December 10, 1999 through  January 18, 2000,  and on February 2, 2000,
     the Company  completed a series of related  transactions in connection with
     the  private  placement  of  $4,944,000  and  $710,000,   respectively,  of
     subordinated notes (the Notes) due the earlier of December 15, 2000 or upon
     the  receipt of  proceeds  by the  Company  from any future  debt or equity
     financing in excess of $2,250,000.  Interest at 9% is due on June 15, 2000,
     and December 15, 2000 (or the maturity  date,  if earlier).  In  connection
     with the Notes,  the Company granted the holders of the Notes warrants (the
     Warrants)  to  purchase  a total of 706,763  shares of common  stock of the
     Company  at an  exercise  price of $4.00  per  share,  exercisable  through
     December  15,  2002.  The Company was also  required to register the shares
     issuable in connection  with exercise of the Warrants on or before July 15,
     2000, subject to certain conditions (see note K).

     Net proceeds  from the Notes were used for the purchase of the 50% interest
     in the US - Mexico Pipelines and Matamoros  Terminal  Facility (see notes G
     and N) and for working capital purposes.

     Under  the terms of the  Notes,  the  Company  has  agreed  to  pledge  the
     Company's  owned  interest  (50%)  in the US -  Mexico  Pipelines  and  the
     Matamoros  Terminal  Facility.  RZB has consented to subordinate its senior
     interest in these assets in connection with the Notes.

     In connection  with the issuance of  $3,869,000  and $710,000 of Notes from
     December  10,  1999  through   January  18,  2000  and  February  2,  2000,
     respectively,  the Company paid  placement  fees equal to a cash payment of
     $270,830 and $49,700 and warrants to purchase a total of 96,725  shares and
     17,750 shares, respectively,  of common stock of the Company at an exercise
     price of $4.00 per share,  exercisable  for three  years.  The Company also
     granted  piggy back  registration  rights to the  holders  of the  warrants
     issued for the placement fees.

     Upon the  issuance  of the  Notes,  the  Company  recorded  a  discount  of
     $1,675,598  related  to the fair  value of the  Warrants  issued  and other
     costs, to be amortized over the life of the Notes.


                                       52
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  J  -  DEBT  OBLIGATIONS  -  CONTINUED

     LONG-TERM  DEBT
     ---------------

     The Company  began  utilizing  the US- Mexico  Pipelines  and the Matamoros
     Terminal  Facility during April 2000. The amounts related to the Settlement
     discussed  in note M have been  recorded in the  accompanying  consolidated
     financial  statements  as property,  plant and  equipment and capital lease
     obligations.

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


<TABLE>
<CAPTION>
                                                                                          1999        2000
                                                                                      --------  ----------
<S>                                                                                   <C>       <C>
Capitalized lease obligations in connection with the US - Mexico Pipelines and the    $      -  $5,070,500
Matamoros Terminal Facility (see notes G and N).

Contract for Bill of Sale which was extended in April 1999; due in monthly              50,347      14,347
payments of $3,000, including interest at 10%; due in February 2001; collateralized
by a building.

Noninterest-bearing note payable, discounted at 7%, for legal services; due in         387,129     202,750
monthly installments of $20,000 through January 2001 with a final payment of
110,000 in February 2001.

Note payable for legal services in connection with litigation; payable in monthly      127,000           -
installments of $11,092, including interest at 6.9%.

Other long-term debt.                                                                   60,000      36,653
                                                                                      --------  ----------
                                                                                       624,476   5,324,250
Current maturities.                                                                    365,859   3,859,266
                                                                                      --------  ----------
                                                                                      $258,617  $1,464,984
                                                                                      ========  ==========
</TABLE>


     In connection with the notes payable for legal services, the Company agreed
     to provide a  "Stipulation  of Judgment" to the creditors in the event that
     the Company defaults under the settlement agreements.

     Scheduled maturities are as follows:

                          Year ending July 31,
                          --------------------
                          2001                   $  897,516
                          2002                      567,468
                                                 ----------
                                                 $1,464,984
                                                 ==========


                                       53
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  K  -  STOCKHOLDERS'  EQUITY

     SERIES  A  -  PREFERRED  STOCK:  CONVERSION
     -------------------------------------------

     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  (the  Series A
     Preferred  Stock).  On June 10, 1994, the Company  declared a 2-for-1 stock
     split.  The Series A Preferred Stock was convertible  into voting shares of
     common stock of the Company at a conversion  ratio of one share of Series A
     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 holders
     of the Series A Preferred Stock to convert the shares of Series A Preferred
     Stock and release all rights with respect to the Series A Preferred  Stock.
     In January 1998,  all 270,000  shares of the Series A 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  during the year
     ended July 31, 1998.

     SERIES  B  -  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  (Series B 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.

     On March 3,  1999,  the  Company  completed  an  exchange  of  $900,000  of
     promissory  notes  issued in  December  1998 for  90,000  shares of a newly
     created  class  of its  Series  B  Senior  Preferred  Stock,  the  Series B
     Convertible  Redeemable  Preferred  Stock  (the  Convertible  Stock),  at a
     purchase  price of $10.00 per share and 50,000  shares of its common stock.
     The  Convertible  Stock was non-voting and dividends were payable at a rate
     of 10% annually, payable semi-annually, in cash or in kind. The Convertible
     Stock could be  converted  in whole or in part at any time at a  conversion
     ratio of one share of Convertible  Stock for five shares of common stock of
     the Company.  In connection with the Company's notice to repurchase  90,000
     shares of the  Convertible  Stock for $900,000 plus dividends of $45,370 on
     September 3, 1999, the holder of the  Convertible  Stock elected to convert
     all of the  Convertible  Stock into  450,000  shares of common stock of the
     Company. The Company paid the $45,370 of dividends in cash.

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

     The Company  routinely  issues  shares of its common  stock for cash,  as a
     result  of the  exercise  of  warrants,  in  payment  of  notes  and  other
     obligations and to settle lawsuits.

     During March 2000, a director and officer of the Company exercised warrants
     to purchase  200,000  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 $2,000 in cash and a $498,000  promissory note (see note
     F).

     During June 2000 and September  2000,  the Company  issued 8,497 shares and
     3,480 shares, respectively,  of common stock of the Company in exchange for
     penalties payable pursuant to registration rights discussed below.

     During August 2000 and September 2000, the Company issued 12,500 shares and
     100,000, respectively,  shares of common stock of the Company in connection
     with the  settlement  of  litigation.  The company  agreed to register  the
     shares issued in the future.


                                       54
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  K  -  STOCKHOLDERS'  EQUITY  -  Continued

     COMMON  STOCK  -  Continued
     -------------

     During  September  2000,  a director  and officer of the Company  exercised
     warrants to purchase  200,000 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  $2,000 in cash and a $498,000  promissory note (see
     note F).

     In connection  with  previous  warrants  issued by the Company,  certain of
     these warrants  contain a call provision  whereby the Company has the right
     to purchase the warrants for a nominal  price if the holder of the warrants
     does not elect to exercise the warrants within the call provision.

     REGISTRATION  RIGHTS
     --------------------

     In connection  with the issuance of shares and warrants by the Company (the
     Shares),  the Company has on numerous instances granted registration rights
     to the holders of the Shares,  including those shares which result from the
     exercise  of  warrants  (the  "Registrable  Securities").  The  Company was
     obligated  to  register  the   Registrable   Securities   even  though  the
     Registrable   Securities  may  have  been  tradable  under  Rule  144.  The
     registration  rights  agreements  generally did not contain  provisions for
     damages if the  Registration  was not completed,  except for certain Shares
     required to be  registered  on  December  1, 1999,  whereby the Company was
     required to pay a penalty of $80,000 to be paid in cash and/or common stock
     of the Company based on the then current  trading price of the common stock
     of the Company.  In connection  with the  requirement,  the Company  issued
     11,977  shares of its common stock.  On July 14, 2000,  the Company filed a
     registration   statement  which  included  the  Shares.   The  registration
     statement was subsequently declared effective on October 6, 2000.


                                       55
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  K  -  STOCKHOLDERS'  EQUITY  -  Continued

     STOCK  AWARD  PLAN
     ------------------

     Under the Company's 1997 Stock Award Plan (Plan),  the Company has reserved
     for issuance  150,000 shares of Common Stock,  of which 124,686 shares were
     unissued as of July 31, 2000, 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  Plan  for  purposes  of  its  administration  and  make
     determinations  relating to the 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.

     In April  1999,  the  Company  issued  5,000  shares of  Common  Stock to a
     consultant  in payment  for  services  rendered  to the  Company  valued at
     $8,750.

     In August  2000,  the  Company  issued  6,500  shares of Common  Stock to a
     consultant  in payment  for  services  rendered  to the  Company  valued at
     $41,438.


NOTE  L  -  STOCK  WARRANTS

     The Company applies APB 25 for warrants granted to the Company's  employees
     and to the Company's Board of Directors and SFAS 123 for warrants issued to
     acquire goods and services from non-employees.  No warrants were granted to
     employees or directors during the year ended July 31, 1998.

     BOARD  COMPENSATION  PLAN
     -------------------------

     During the Board of  Directors  (the Board)  meeting  held on  September 3,
     1999, the Board approved the  implementation  of a plan to compensate  each
     outside  director  serving on the Board  (the  Plan).  Under the Plan,  all
     outside  directors  upon  election to the Board will be entitled to receive
     warrants to purchase  20,000 shares of common stock of the Company and will
     be  granted  warrants  to  purchase  10,000  shares of common  stock of the
     Company for each year of service as a director.  Such  warrants will expire
     five years after the warrants  become  vested.  The  exercise  price of the
     warrants  issued under the Plan will be based on the average  trading price
     of the  Company's  common  stock on the  effective  date the  warrants  are
     granted, and the warrants will vest monthly over a one year period.

     In connection with the Plan, the Board granted  warrants to purchase 40,000
     shares of common  stock at an  exercise  price of $2.50 per share for those
     outside directors  previously elected and serving on the Board at September
     3, 1999.  In  addition,  the Board  granted  those  directors  warrants  to
     purchase  20,000 shares of common stock, at an exercise of $2.50 per share,
     with the vesting period to commence on August 1, 1999.

     In connection with the Plan, the Board granted  warrants to purchase 10,000
     shares of common  stock at an  exercise  price of $6.90 per share for those
     outside directors  previously elected and serving on the Board at August 1,
     2000. In addition, the Board granted to newly elected directors warrants to
     purchase  60,000 shares of common stock, at an exercise of $6.90 per share,
     with the vesting period to commence on August 7, 2000.


                                       56
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  L  -  STOCK  WARRANTS  -  Continued

     BOARD  COMPENSATION  PLAN  -  Continued
     -------------------------

     The exercise  prices per share of the  warrants  issued under the Plan were
     equal  to or  greater  than  the  quoted  market  prices  per  share at the
     measurement  dates.  Based on the  provisions  of APB 25,  no  compensation
     expense was recorded for these warrants.

     INCENTIVE  PLAN
     ---------------

     During  December  1999,  the  Board  authorized  the  implementation  of  a
     management  incentive program whereby officers and directors of the Company
     received  warrants  to  purchase  1,400,000  shares of common  stock of the
     Company  and  warrants to purchase  100,000  shares of common  stock of the
     Company  were  received  by  consultants  (the  Incentive  Warrants).   The
     Incentive Warrants have an exercise price equal to $4.60 per share and will
     vest  ratably on a monthly  basis over three  years or  immediately  upon a
     change in  control  of the  Company.  The  exercise  price per share of the
     warrants was equal to or greater than the quoted  market price per share at
     the  measurement  date.  Based on the provisions of APB 25, no compensation
     expense was  recorded  for the  Incentive  Warrants  issued to officers and
     directors.  The warrants issued to the consultants were accounted for under
     the provisions of SFAS 123 and are being amortized over the vesting period.

     OTHER
     -----

     As bonuses to four of its  executive  officers  for the year ended July 31,
     1999, the Company granted each executive warrants to purchase 30,000 shares
     of common stock at an exercise price of $2.50 per share exercisable through
     July 31, 2004. The exercise price per share of the warrants was equal to or
     greater  than the quoted  market price per share at the  measurement  date.
     Based on the provisions of APB 25, no compensation expense was recorded for
     these bonus warrants.

     As bonuses to four of its  executive  officers  for the year ended July 31,
     2000, the Company granted each executive warrants to purchase 10,000 shares
     of common stock at an exercise price of $6.94 per share exercisable through
     July 31, 2005. The exercise price per share of the warrants was equal to or
     greater  than the quoted  market price per share at the  measurement  date.
     Based on the provisions of APB 25, no compensation expense was recorded for
     these bonus warrants.

     In  connection  with a  consulting  agreement  between  the  Company  and a
     director of the Company, during August 2000, the director received warrants
     to purchase 70,000 shares of common stock at an exercise price of $6.38 per
     share exercisable through August 6, 2005. The warrants will vest ratably on
     a quarterly basis over four years. The warrants will be accounted for under
     the provisions of SFAS 123 and are being amortized over the vesting period.


                                       57
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  L  -  STOCK  WARRANTS  -  Continued

     Had  compensation  cost related to the warrants  granted to employees  been
     determined based on the fair value at the grant dates,  consistent with the
     provisions  of SFAS  123,  the  Company's  pro  forma  income  (loss)  from
     continuing  operations,  net income (loss),  income (loss) from  continuing
     operations  per common  share and net income  (loss) per common share would
     have been as follows for the years ended July 31, 1999 and 2000:


<TABLE>
<CAPTION>
                                                            1999         2000
                                                         ----------  ------------
<S>                                                      <C>         <C>
Income (loss) from continuing operations as reported     $1,124,558  $ 1,460,781
Income (loss) from continuing operations proforma           896,958   (  245,886)
Net income (loss) as reported                               545,445    1,460,781
Net income (loss) proforma                                  317,845   (  245,886)

Income (loss) from continuing operations per common             .11          .11
share as reported
Income (loss) from continuing operations per common             .08         (.02)
share proforma
Net income (loss) per common share as reported                  .05          .11
Net income (loss) per common share proforma                     .03         (.02)

Income (loss) from continuing operations per common             .10          .10
    Share assuming dilution as reported
Income (loss) from continuing operations per common             .08         (.02)
    Share assuming dilution proforma
Net income (loss) per common share assuming dilution as         .05          .10
    Reported
Net income (loss) per common share assuming dilution            .03         (.02)
    Proforma
</TABLE>


     The following assumptions were used for two grants of warrants to employees
     in the year ended July 31, 1999,  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 92% and 94%; risk free interest rate of 7%
     for both grants; and expected lives of 3 and 5 years.

     The following  assumptions were used for grants of warrants to employees in
     the year ended  July 31,  2000 to  compute  the fair value of the  warrants
     using  the  Black-Scholes  option-pricing  model;  dividend  yield  of  0%;
     expected  volatility of 92% and 93%; risk free interest rate of 6.02%;  and
     expected lives of 3 and 5 years.

     For warrants granted to  non-employees,  the Company applies the provisions
     of SFAS 123 to  determine  the fair  value of the  warrants  issued.  Costs
     associated with warrants granted to non-employees  for the years ended July
     31, 1998, 1999 and 2000,  totaled  $30,000,  $0 and $58,333,  respectively.
     Warrants granted to non-employees  simultaneously with the issuance of debt
     are accounted for based on the guidance provided by APB 14, "Accounting for
     Convertible Debt and Debt Issued with Stock Purchase Warrants".


                                       58
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  L  -  STOCK  WARRANTS  -  Continued


     A summary of the status of the Company's warrants as of July 31, 1998, 1999
     and 2000,  and changes  during the years ending on those dates is presented
     below:


<TABLE>
<CAPTION>
                                           1998                         1999                             2000
                                ---------------------------  ---------------------------  -----------------------------------
                                               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     2,215,000   $          2.61  1,430,000   $          3.15          2,591,136   $          2.71
  year
Granted                           300,000              5.42  1,451,136              2.27          2,478,738              4.36
Exercised                        (505,000)             2.57          -                 -  (         914,886)             2.16
Expired                          (580,000)             2.76   (290,000)             2.67                  -                 -
                                ----------                   ----------                   ------------------
Outstanding at end of year      1,430,000              3.15  2,591,136              2.71          4,154,988              3.82
                                ==========                   ==========                   ==================
Warrants exercisable at end of  1,430,000                    2,591,136                            2,946,653
  year
</TABLE>


     The  following  table  depicts  the  weighted-average  exercise  price  and
     weighted average fair value of warrants granted during the years ended July
     31, 1998,  1999 and 2000, by the  relationship of the exercise price of the
     warrants granted to the market price on the grant date:


<TABLE>
<CAPTION>
                                       1998                          1999                         2000
                            ----------------------------  ----------------------------  ----------------------------
                               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                  -                -         1.03             2.27         2.96             4.21
Less than market price             2.07             5.42         1.98             2.50         1.85             2.50
</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  ended July 31,
     1998,  1999 and  2000,  respectively:  dividend  yield of 0% for all  three
     years,  expected volatility of 85%, 92% and 92%, risk-free interest rate of
     7%, 7% and 6.02% for all three years and expected  lives of 3, 3.5 and 3 to
     5 years.

     The following table summarizes  information about the warrants  outstanding
     at July 31, 2000:


<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, 2000     Life       Price     July 31, 2000    Price
---------------------------  -------------  -----------  ---------  -------------  ---------
<S>                          <C>            <C>          <C>        <C>            <C>

1.75 to $2.50                   1,225,000   2.80 years  $    2.29      1,225,000  $    2.29

3.00 to $3.25                     218,750         3.98       3.01        218,750       3.01

3.69 to $4.60                   2,371,238         4.34       4.37      1,162,903       4.14

5.00 to $6.94                     340,000         1.89       5.96        340,000       5.96
                             -------------                          -------------

 $1.75 to $6.94                  4,154,988         3.67  $    3.82      2,946,653  $    3.50
                             =============                          =============
</TABLE>


                                       59
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  M  -  COMMITMENTS  AND  CONTINGENCIES

     LITIGATION

     On March 16,  1999,  the Company  settled a lawsuit in  mediation  with its
     former chairman of the board,  Jorge V. Duran. In connection  therewith and
     without admitting or denying liability, the Company agreed to pay Mr. Duran
     $250,000,  of  which  $100,000  is to be  paid by the  Company's  insurance
     carrier,  in cash and issue  him  100,000  shares  of  common  stock of the
     Company.  The total  settlement  costs  recorded by the Company at July 31,
     1999 was  $456,300.  The  parties  had  agreed to extend the date which the
     payments  were  required in connection  with the  settlement  including the
     issuance of the common stock. On July 26, 2000, the parties  executed final
     settlement agreements whereby the Company paid the required cash payment of
     $150,000. During September 2000, the Company issued the required stock.

     On October  12,  1999,  a Demand for  Arbitration  (the  "Arbitration")  of
     $780,767  (subsequently  amended  to  $972,515)  was filed by A.E.  Schmidt
     Environmental   ("Schmidt")   against  Amwest  Surety   Insurance   Company
     ("Amwest"),  PennWilson and Penn Octane  Corporation on a performance  bond
     pursuant to a CNG  contract.  The Company  filed a response  with the court
     opposing  the  petition  by Schmidt to compel Penn  Octane  Corporation  to
     participate  in the  Arbitration  pursuant to an alter ego  theory.  During
     April  2000,  the court  denied  Schmidt's  petition  to compel Penn Octane
     Corporation to participate in the Arbitration. The Arbitration is currently
     scheduled for March 2001.  PennWilson has countersued Schmidt in connection
     with  overruns under the CNG contract.  PennWilson is currently considering
     all of its other legal options and intends to vigorously defend against the
     claims  made against PennWilson as well as the performance  bond  issued by
     Amwest.  Penn Octane Corporation is not currently a party to  the  dispute.

     On January 28, 2000, a complaint was filed by WIN Capital Corporation (WIN)
     in the Supreme Court of the State of New York, County of New York,  against
     the  Company  for  breach of  contract  seeking  specific  performance  and
     declaratory  relief in  connection  with an investment  banking  agreement.
     During August 2000, the complaint was settled whereby the Company agreed to
     issue WIN 12,500  shares of common stock of the  Company.  The Company also
     agreed  to  register  the  shares  issued to WIN.  The value of the  stock,
     totaling approximately $82,000 at the time of settlement, has been recorded
     in the Company's consolidated financial statements at July 31, 2000.

     On February 24, 2000,  litigation was filed in the 357th Judicial  District
     Court of Cameron County,  Texas,  against Cowboy Pipeline  Service Company,
     Inc.   (Cowboy),   CPSC   International,   Inc.   (CPSC)  and  the  Company
     (collectively referred to as the "Defendants") alleging that the Defendants
     had  illegally  trespassed in connection  with the  construction  of the US
     Pipelines  (see note N) and seeking a temporary  restraining  order against
     the Defendants from future use of the US Pipelines.  On March 20, 2000, the
     Company acquired the portion of the property which surrounds the area where
     the US Pipelines were  constructed  for cash of $1,908,000,  which was paid
     during April 2000, and debt in the amount of $1,908,000.  As a result,  the
     litigation was dismissed. The debt bears interest at 10% per annum, payable
     monthly  in minimum  installments  of $15,000  with a balloon  payment  due
     during April 2003. The liability of $1,908,000 is included in capital lease
     obligations (see note J).

     On March 14, 2000, CPSC filed for protection under Chapter 11 of the United
     States  Bankruptcy  Code in the United  States  Bankruptcy  Court  (Court),
     Southern District of Texas, Corpus Christi Division.


                                       60
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  M  -  COMMITMENTS  AND  CONTINGENCIES  -  CONTINUED

     On April 27,  2000,  the Company  filed a complaint  in the 107th  Judicial
     District  Court of  Cameron  County,  Texas,  against  Cowboy  and the sole
     shareholder of Cowboy (Owner) alleging (i) fraud,  (ii) aiding and abetting
     a breach of fiduciary  duty,  (iii) negligent  misrepresentation,  and (iv)
     conspiracy to defraud in connection with the  construction of the US-Mexico
     Pipelines and Matamoros  Terminal  Facility and the  underlying  agreements
     thereto.  The Company also alleges that Cowboy was  negligent in performing
     its duties.  The Company was seeking actual and exemplary damages and other
     relief. On June 9, 2000, Cowboy removed the case to the Court.

     On May 8, 2000, CPSC filed an adversary  proceeding  against the Company in
     the Court  seeking (i)  prevention  of the  Company  against the use of the
     US-Mexico  Pipelines  and  escrow  of  all  income  related  to  use of the
     US-Mexico  Pipelines,  (ii)  sequestering  all proceeds related to the sale
     from any collateral  originally pledged to CPSC, (iii) the avoidance of the
     Addendum  agreement  between the Company and CPSC, and (iv) damages arising
     from the Company's  breach of the Lease  Agreement  and the September  1999
     Agreements.

     During  May 2000,  the  Company  filed a motion  with the Court  seeking to
     appoint a Chapter 11 Trustee  and the Company  also filed a complaint  with
     the Court seeking a declaratory  judgment  stating that the US Pipelines be
     held in trust  for the  benefit  of the  Company  and  that  the  US-Mexico
     Pipelines are no longer the assets of the bankruptcy estate. The motion and
     the complaint are still pending.

     On June 2,  2000,  additional  litigation  was filed in the 138th  Judicial
     District  Court of Cameron  County,  Texas,  against Cowboy and the Company
     alleging that Cowboy and the Company had illegally trespassed in connection
     with the construction of the US Pipelines and seeking  declaratory  relief,
     including  damages,  exemplary  damages and  injunctive  relief  preventing
     Cowboy and the Company from  utilizing the US  Pipelines.  On June 9, 2000,
     CPSC  intervened and removed the case to the Court.  Subsequent to July 31,
     2000, the litigation was settled  through a court ordered mediation by  the
     Company agreeing to acquire land for which substantially all of  the  costs
     will be offset against the balance of  the  promissory  note  due  to  CPSC
     (see below).  The  settlement  is  subject  to completion of the settlement
     documents.

     On June 19,  2000,  the  Company,  CPSC,  Cowboy  and the  Owner  reached a
     settlement (the Settlement)  whereby the Company has agreed to purchase the
     remaining 50% interest in the assets  associated with Lease  Agreements for
     cash, two promissory  notes,  transfer of the property owned by the Company
     purchased  on March 20,  2000  referred  to above and  warrants  to acquire
     common  stock  of  the  Company together with a  release of all claims  and
     proceedings  between  them.  The  promissory  notes  total  $900,000  and
     $1,462,500  and both  bear  interest  at 9%.  The  principal  and  interest
     payments  are payable  monthly with the notes  expiring in three years.  In
     addition, CPSC will assume the Company's debt issued in connection with the
     acquisition of the property.  On July 19, 2000,  the  Settlement  expired
     without the parties  completing final  documentation as provided for in the
     Settlement.  The  parties  are close to a renewed negotiated  settlement of
     All  disputes  between  them  and  have signed a number of term sheets that
     contain virtually all of the substantive provisions necessary to  a  global
     resolution.  The accompanying  consolidated  financial statements have been
     adjusted  to reflect the  Settlement.  The  Settlement  is subject to final
     documentation  and  approval  of  the  Court.  If  the  Settlement  is  not
     finalized, the Company will continue to pursue its legal remedies.

     As a result of the  aforementioned,  the Company may incur additional costs
     to complete the US - Mexico  Pipelines  and  Matamoros  Terminal  Facility,
     which amount cannot presently be determined.

     In addition,  there is no  certainty  that the Company will (i) acquire the
     remaining 50% interest in the US - Mexico Pipelines and Matamoros  Terminal
     Facility,  (ii) continue to utilize the US - Mexico Pipelines and Matamoros
     Terminal  Facility or (iii)  realize its recorded  investment  in the Lease
     Agreements or in the US - Mexico Pipelines and Matamoros  Terminal Facility
     (see note G).


                                       61
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  M  -  COMMITMENTS  AND  CONTINGENCIES  -  CONTINUED

     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

     As of July 31, 2000, the Company has a $20,000,000 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. In connection
     with the RZB Credit  Facility,  RZB entered into a participation  agreement
     with Bayerische Hypo-und  Vereinsbank  Aktiengeselischaft,  New York Branch
     (HVB),  whereby RZB and HVB will each participate up to $10,000,000  toward
     the total credit facility.  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) 2.5% 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
     (see notes J and N).

     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.

     In  connection  with  the  Company's  purchases  of LPG  from  Exxon  Mobil
     Corporation  (Exxon),  PG&E NGL  Marketing,  L.P.  (PG&E),  Duke Energy NGL
     Services,  Inc. (Duke) and/or Koch Hydrocarbon  Company (Koch), the Company
     issues letters of credit on a monthly basis based on anticipated purchases.

     As of July 31,  2000,  letters of credit  established  under the RZB Credit
     Facility  in favor of  Exxon,  PG&E,  Duke  and Koch for  purchases  of LPG
     totaled  $10,358,293  of which  $5,226,958  was being used to secure unpaid
     purchases.  In  addition,  as of July 31,  2000,  the Company had  borrowed
     $3,538,394  from its revolving line of credit under the RZB Credit Facility
     for purchases of LPG. In connection with these purchases, at July 31, 2000,
     the Company had unpaid  invoices  due from PMI  totaling  $3,468,308,  cash
     balances  maintained  in the RZB  Credit  Facility  collateral  account  of
     $32,372 and inventory held in storage of $6,025,760 (see note H).

     Interest costs  associated  with the RZB Credit Facility  totaled  $97,986,
     $217,179, and $513,392 for the years ended July 31, 1998, 1999 and 2000.


                                       62
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  M  -  COMMITMENTS  AND  CONTINGENCIES  -  CONTINUED

     OPERATING  LEASE  COMMITMENTS

     The Company has lease commitments for its pipeline,  land, office space and
     office  equipment.  The Pipeline  Lease  originally  required 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  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 currently
     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 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 December 31, 2013,  pursuant to an
     amendment (the Pipeline Lease  Amendment)  entered into between the Company
     and  Seadrift on May 21, 1997,  which  became  effective on January 1, 1999
     (the Effective  Date). 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 Leased  Pipeline.  Pursuant to the Pipeline Lease  Amendment,  the
     Company's  fixed  annual  rent  for  the  use of the  Leased  Pipeline  was
     increased by $350,000,  less certain adjustments during the first two years
     from the Effective  Date,  and the Company is required to pay for a minimum
     volume of storage  of  $300,000  per year  beginning  January  1, 2000.  In
     addition,  the  Pipeline  Lease  Amendment  provides  for  variable  rental
     increases  based on monthly  volumes  purchased and flowing into the Leased
     Pipeline and storage  utilized.  The Company has made all payments required
     under the Pipeline Lease Amendment.

     The operating  lease for the land expires in October 2003. In May 1997, the
     Company  amended  its  lease  (Brownsville   Lease)  with  the  Brownsville
     Navigation  District  (District)  to  include  rental of  additional  space
     adjacent to the existing terminal  location.  Effective April 15, 1997, the
     lease amount was increased to approximately $75,000 annually.

     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  therein,  the leasehold
     improvements  made to the Brownsville  Terminal Facility 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,  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.

     The Company  leases the land on which its Tank Farm is  located.  The lease
     amount is approximately $27,000 annually and expires on January 18, 2005.

     The Company leases its executive  offices in Palm Desert,  California.  The
     monthly rental is approximately $3,000 through October 2002.


                                       63
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  M  -  COMMITMENTS  AND  CONTINGENCIES  -  CONTINUED

     OPERATING  LEASE  COMMITMENTS

     Rent expense was $954,924,  $1,123,821  and  $2,166,732 for the years ended
     July 31,  1998,  1999 and 2000,  respectively.  In  addition,  rent expense
     associated  with  operating  leases for leased  equipment and furniture was
     $38,178,  $28,332 and $36,807 for the years ended July 31,  1998,  1999 and
     2000. As of July 31, 2000, the minimum lease payments under  noncancellable
     operating leases are as follows:


                           Year ending July 31,
                           --------------------
                           2001                   $1,422,662
                           2002                    1,422,662
                           2003                    1,399,712
                           2004                    1,335,974
                           2005                    1,287,414
                           Thereafter              9,800,000
                                                  ----------
                                                  16,668,424
                                                  ==========


     EMPLOYMENT  CONTRACTS

     The Company has a six year employment  agreement with its 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 for a period of one year from his  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,
     2000, he waived his right to receipt of the stock options, bonus on pre-tax
     profits and the purchase by the Company of a term life insurance policy. He
     may elect not to waive such rights  through  January 31, 2001.  At July 31,
     1998,  $77,000 of salary due to the President  has been offset  against the
     interest receivable from the President (see note F).

     Aggregate   compensation  under  employment  agreements  totaled  $391,078,
     $432,000 and  $432,000  for the years ended July 31,  1998,  1999 and 2000,
     respectively,  which included  agreements with former  executives.  Minimum
     salary under the remaining agreement is $150,000 through January 31, 2001.


                                       64
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  N  -  CAPITAL  LEASE

     On July 26,  1999,  the Company  was granted a permit by the United  States
     Department  of State  authorizing  the Company to  construct,  maintain and
     operate two  pipelines (US Pipelines) crossing the  international  boundary
     line between the United  States and Mexico (from the  Brownsville  Terminal
     Facility near the Port of Brownsville, Texas and El Sabino, Mexico) for the
     transport  of LPG and refined  products  (motor  gasoline  and diesel fuel)
     [Refined Products].

     On July 2,  1998,  Penn  Octane  de  Mexico,  S.A.  de C.V.  (PennMex),  an
     affiliated  company  (see  note P),  received  a permit  from the  Comision
     Reguladora de Energia (Mexican Energy  Commission) to build and operate one
     pipeline  to  transport  LPG  (Mexican  Pipeline)  [collectively,   the  US
     Pipelines  and the  Mexican  Pipeline  are  referred  to as the US - Mexico
     Pipelines]  from El  Sabino  (at the  point  North of the Rio  Bravo)  to a
     terminal  facility in the City of Matamoros,  State of  Tamaulipas,  Mexico
     (Matamoros Terminal Facility).

     In connection  with the  construction  of the  US-Mexico  Pipelines and the
     Matamoros  Terminal  Facility,  the  Company and CPSC  International,  Inc.
     (CPSC) entered into two separate Lease / Installation  Purchase Agreements,
     as amended, (Lease Agreements),  whereby CPSC was required to construct and
     operate the US - Mexico  Pipelines  (including  an  additional  pipeline to
     accommodate Refined Products) and the Matamoros Terminal Facility and lease
     these assets to the Company.  Under the terms of the Lease Agreements,  the
     Company  was  required  to pay monthly  rental  payments  of  approximately
     $157,000,  beginning the date that the US - Mexico  Pipelines and Matamoros
     Terminal  Facility were physically  capable to transport and receive LPG in
     accordance with technical  specifications  required (Substantial Completion
     Date). In addition, the Company agreed to provide a lien on certain assets,
     leases and  contracts  which are  currently  pledged to RZB (Liens),  which
     Liens  would  require  consent of RZB,  and  provide  CPSC with a letter of
     credit of  approximately  $1,000,000.  The  Company  also had the option to
     purchase the US - Mexico Pipelines and the Matamoros  Terminal  Facility at
     the  end of the  10th  year  anniversary  and  15th  year  anniversary  for
     $5,000,000  and  $100,000,  respectively.  Under  the  terms  of the  Lease
     Agreements,  CPSC is required to pay all costs  associated with the design,
     construction  and  maintenance  of the US - Mexico  Pipelines and Matamoros
     Terminal Facility.

     During  September  1999,  December 1999 and February  2000, the Company and
     CPSC amended the Lease Agreements  whereby the Company agreed to acquire up
     to a 100% interest in the Lease Agreements  which, as of July 31, 2000, the
     Company  had  acquired  a  50%  interest  pursuant  to  the  December  1999
     amendment.  During February 2000, the Company  determined that CPSC did not
     comply with certain obligations under the Lease Agreements.  In March 2000,
     CPSC filed for protection under Chapter 11 of the United States  Bankruptcy
     Code.  Since that date, the Company has also  determined  that CPSC did not
     comply with other obligations provided for under the Lease Agreements.  The
     Settlement would provide for 100% ownership of the US-Mexico  Pipelines and
     Matamoros  Terminal Facility by the Company or its affiliates  (Settlement)
     and  eliminate  the  requirement  for the Liens.  Until the  Settlement  is
     completed, the Company will continue to record the remaining 50% portion of
     the US-Mexico  Pipelines and Matamoros Terminal Facility as a capital lease
     (see notes G, J, M and P).

     With the  completion  of the US-Mexico  Pipelines  and  Matamoros  Terminal
     Facility, the Company has established a pipeline infrastructure that allows
     it to transport LPG from the United States to Mexico.

     The Company or its Mexican  affiliates  own, lease, or intend to obtain the
     land  or  rights  of way  used  in  the  construction  of  the  U.S.-Mexico
     Pipelines,  and own the  assets  comprising  the  US-Mexico  Pipelines  and
     Matamoros Terminal Facility.  The Company's Mexican affiliate Tergas,  S.A.
     de C.V.  (Tergas)  has been  granted  the permit to operate  the  Matamoros
     Terminal Facility.


                                       65
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  O  -  UPGRADES

     The  Company  recently  purchased  four  storage  tanks  capable of storing
     approximately  12,600,000  gallons of Refined  Products  (Tank  Farm).  The
     Company intends to construct additional piping to the Tank Farm which would
     connect the Brownsville Terminal Facility, the Tank Farm and the water dock
     facilities at the Brownsville Ship Channel.

     The Company is  currently  completing a mid-line  pump  station  which will
     include the installation of additional piping,  meters,  valves,  analyzers
     and pumps along the Leased  Pipeline to increase the capacity of the Leased
     Pipeline and make the Leased  Pipeline  bi-directional.  The mid-line  pump
     station will increase the capacity of the Leased Pipeline to  approximately
     360,000,000  gallons per year.  The total  estimated  cost to complete  the
     project is approximately  $2,000,000 of which approximately  $1,100,000 has
     been incurred through July 31, 2000.

     The Company  also  intends to contract  for the  design,  installation  and
     construction  of  pipelines  which will  connect the  Brownsville  Terminal
     Facility to the water dock facilities at the  Brownsville  Ship Channel and
     install additional storage capacity.  The estimated cost of this project is
     expected to be approximately $2,000,000. The Company has employed a firm to
     provide the design and engineering for this project.


NOTE  P  -  MEXICAN  OPERATIONS

     Termatsal,  S.A.  de C.V.  (Termatsal)  has  completed  construction  of an
     additional LPG terminal  facility in Saltillo,  Mexico  (Saltillo  Terminal
     Facility) for an estimated cost of $800,000. The Saltillo Terminal Facility
     is  capable of off  loading  LPG from  railcars  to  trucks.  The  Saltillo
     Terminal  Facility  contains  storage to accommodate  approximately  90,000
     gallons of LPG with  additional  storage planned for 180,000  gallons.  The
     Saltillo  Terminal  Facility has three  railcar off loading racks and three
     truck loading racks.  As a result of the Saltillo  Terminal  Facility,  the
     Company  can  directly  transport  LPG via  railcar  from  the  Brownsville
     Terminal Facility to the Saltillo Terminal Facility.  The Saltillo Terminal
     Facility will begin  operations  upon final approval from local  government
     authorities, expected to be by December 2000.

     Tergas leases the land on which the Saltillo  Terminal  Facility is located
     and has been granted the permit to operate the Saltillo Terminal  Facility.
     Termatsal owns the assets  comprising the Saltillo Terminal  Facility.  The
     land lease amount is $69,000  annually and expires in January  2003.  Under
     the terms of the land lease  agreement,  any leasehold  improvements at the
     termination of the lease may be removed.

     In  connection  with  the  planned  operations  of  the  Saltillo  Terminal
     Facility,  Termatsal has leased  approximately 50 railcars to transport LPG
     between  the  Brownsville  Terminal  Facility  and  the  Saltillo  Terminal
     Facility. The lease amount is $297,000 annually and expires in August 2001.

     PennMex,  Tergas and Termatsal are Mexican companies,  which are owned 90%,
     90% and 98%, respectively, by Jorge R. Bracamontes, an officer and director
     of the  Company  (Bracamontes)  and the balance by other  Mexican  citizens
     (Minority  Shareholders).  Under current Mexican law, foreign  ownership of
     Mexican  entities  involved in the  distribution of LPG or the operation of
     LPG terminal  facilities are prohibited.  Foreign ownership is permitted in
     the  transportation  and storage of LPG.  Mexican law also  provides that a
     single  entity  is not  permitted  to  participate  in more than one of the
     defined  LPG  activities  (transportation,  storage or  distribution).  The
     Company intends to acquire PennMex and Termatsal (see note U).


                                       66
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  P  -  MEXICAN  OPERATIONS  -  Continued

     In  connection  with  the  construction  of the  Mexican  Pipeline  and the
     Matamoros  Terminal  Facility,  CPSC  provided all payments and delivery of
     equipment through Termatsal discussed below.

     PennMex,  Tergas or Termatsal (i) have entered into leases  associated with
     the Saltillo Terminal  Facility,  (ii) have been granted the permit for the
     Mexican Pipeline,  (iii) have been granted permits to operate the Matamoros
     Terminal  Facility and the Saltillo Terminal  Facility,  (iv) own, lease or
     intend to obtain the land or right of ways used in the  construction of the
     Mexican  Pipeline,   Matamoros  Terminal  Facility  and  Saltillo  Terminal
     Facility and (v) own the assets comprising the Mexican Pipeline,  Matamoros
     Terminal Facility and Saltillo Terminal Facility,  all of which were funded
     by the  Company  or CPSC (see note G).  The  portion  of funds  which  were
     advanced by the Company  (totaling  $3,700,000 at July 31, 2000) to PennMex
     or Termatsal are included in property,  plant and  equipment.  Furthermore,
     the Company  intends to fund PennMex or Termatsal for any additional  costs
     required  in  connection  with the  Mexican  Pipeline,  Matamoros  Terminal
     Facility and the Saltillo Terminal Facility.

     During the years  ended July 31,  1998,  1999 and 2000,  the  Company  paid
     PennMex, Tergas or Termatsal $181,000, $125,000 and $293,000, respectively,
     for Mexico related expenses incurred by those corporations on the Company's
     behalf. Such amounts have been expensed.

     The operations of PennMex, Tergas and Termatsal are subject to the tax laws
     of Mexico which, among other things,  require that Mexican  subsidiaries of
     foreign  entities comply with transfer pricing rules, the payment of income
     and/or  asset  taxes,  and  possibly  taxes on  distributions  in excess of
     earnings. In addition, distributions to foreign corporations may be subject
     to withholding taxes, including dividends and interest payments.


NOTE  Q  -  FOURTH  QUARTER  ADJUSTMENTS  -  UNAUDITED

     The  net  loss  for  the  quarter  ended  July  31,  1999,   was  primarily
     attributable  to increases in the  following  expenses:  (i)  settlement of
     litigation  of  $501,416,  (ii)  the  discount  of the note  receivable  in
     connection  with the  sale of the CNG  assets  of  $260,000,  and  (iii) an
     increase in the allowance for uncollectable receivables of $111,431.

     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  $1,000,000 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.


                                       67
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  R  -  REALIZATION  OF  ASSETS

     The accompanying  consolidated  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 had an
     accumulated deficit since inception,  has used cash in operations,  and has
     had a deficit in working  capital.  In addition,  the Company  entered into
     supply  agreements for quantities of LPG substantially in excess of minimum
     quantities  under the New Agreement (see note S).  Although the Company has
     entered into the Settlement (see note M),  significant  uncertanties  exist
     related to the US - Mexico Pipelines and Matamoros  Terminal  Facility.  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 Company's
     ability  to obtain  additional  financing  and to raise  additional  equity
     capital,  the  completion  of the  transactions  related  to the  US-Mexico
     Pipelines,  Matamoros  Terminal Facility and the Saltillo Terminal Facility
     and the  success  of the  Company's  future  operations.  The  consolidated
     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 (i)  increase  sales to its
     current customers, (ii) increase its customer base upon deregulation of the
     LPG industry in Mexico, (iii) extend the terms and capacity of the Pipeline
     Lease and the Brownsville Terminal Facility, (iv) expand its product lines,
     (v) obtain additional  letters of credit  financing,  (vi) raise additional
     debt and/or equity capital and (vii) resolve the  uncertainties  related to
     the US-Mexico  Pipelines,  the Matamoros Facility and the Saltillo Terminal
     Facility.

     At July 31, 2000,  the Company had net  operating  loss  carryforwards  for
     federal  income tax purposes of  approximately  $5,600,000.  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.


                                       68
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  S  -  CONTRACTS

     LPG  BUSINESS  -  SALES  AGREEMENT

     The Company entered into a sales agreement,  as amended  (Agreement),  with
     PMI, its major  customer,  to provide  minimum monthly volume of LPG to PMI
     through March 31, 2000. The Company entered into a new sales agreement with
     PMI for the  period  from  April  1,  2000  through  March  31,  2001  (New
     Agreement), for the annual sale of a minimum of 151,200,000 gallons of LPG,
     mixed  to  PMI  specifications,  subject  to  seasonal  variability,  to be
     delivered  to  PMI at  the  Company's  terminal  facilities  in  Matamoros,
     Tamaulipas, Mexico and Saltillo, Coahuila, Mexico (see note U).

     The New Agreement,  as amended,  represents an increase of 130% over annual
     minimum  contract  volumes under the previous sales  agreement with PMI for
     the period April 1, 1999 through  March 31, 2000.  Actual sales  volumes to
     PMI during the period  April 1, 1999  through  March 31, 2000  exceeded the
     minimum  contractual  volumes by 95%. Under the terms of the New Agreement,
     sales prices are indexed to variable posted prices.  The New Agreement also
     provides for higher fixed margins above the variable posted prices over the
     previous sales agreements with PMI depending on the final delivery point of
     the LPG. Sales to PMI for the year ended July 31, 2000 totaled $76,008,360,
     representing approximately 77.2% of total revenues for the period.

     The New  Agreement  also  provides for  trucking of LPG from the  Company's
     Brownsville  Terminal  Facility  to the  Matamoros  Terminal  Facility  (or
     designated  locations  within the area) and from the  Brownsville  Terminal
     Facility  or the  Matamoros  Terminal  Facility  to the  Saltillo  Terminal
     Facility (or  designated  locations  within the area) in the event that (i)
     the Company is unable to  transport  LPG through the  US-Mexico  Pipelines,
     (ii) the  Saltillo  Terminal  Facility  or  railcars  to deliver LPG to the
     Saltillo  Terminal  Facility are not utilized or (iii) until the  Matamoros
     Terminal Facility or the Saltillo Terminal Facility are fully  operational.
     Under  the terms of the New  Agreement,  in the  event  that the  US-Mexico
     Pipelines or railcars  are not used,  the sales  prices  received  shall be
     reduced by the  corresponding  trucking  charges.  During  April 2000,  the
     Company began shipping LPG through the US-Mexico Pipelines.  During October
     2000,  approximately  78% of the LPG sold to PMI was delivered  through the
     US-Mexico  Pipelines to the  Matamoros  Terminal  Facility.  As of July 31,
     2000, the Saltillo Terminal Facility had not commenced operations.

     As part of volume  requirements  under the New  Agreement,  the Company has
     committed to sell to PMI  3,150,000  gallons of propane at a sales price of
     approximately  $0.60 per gallon,  to be delivered  during December 2000 and
     February 2001.

     LPG SUPPLY AGREEMENTS

     Effective  October 1, 1999,  the Company and Exxon  entered into a ten year
     LPG supply contract, as amended (Exxon Supply Contract),  whereby Exxon has
     agreed to supply and the Company has agreed to take,  100% of Exxon's owned
     or controlled  volume of propane and butane available at Exxon's King Ranch
     Gas Plant (Plant) up to 13,900,000  gallons per month blended in accordance
     with  the  specifications  as  outlined  under  the  New  Agreement  (Plant
     Commitment). The purchase price is indexed to variable posted prices.


                                       69
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  S  -  CONTRACTS  -  Continued

     LPG  SUPPLY  AGREEMENTS  -  Continued

     In  addition,  under the terms of the Exxon  Supply  Contract,  Exxon  made
     operational its Corpus Christi  Pipeline (ECCPL) during September 2000. The
     ability to utilize the ECCPL  allows the  Company to acquire an  additional
     supply of propane from other propane suppliers located near Corpus Christi,
     Texas (Additional Propane Supply),  and bring the Additional Propane Supply
     to the Plant  (ECCPL  Supply)  for  blending  to the proper  specifications
     outlined  under  the New  Agreement  and then  delivered  into  the  Leased
     Pipeline.  In connection  with the ECCPL Supply,  the Company has agreed to
     supply a minimum  of  7,700,000  gallons  into the ECCPL  during  the first
     quarter  from  the  date  that  the  ECCPL  is  operational,  approximately
     92,000,000  gallons the following  year and  122,000,000  gallons each year
     thereafter and  continuing  for four years.  The Company is required to pay
     additional costs associated with the use of the ECCPL.

     In September 1999, the Company and PG&E NGL Marketing,  L.P. (PG&E) entered
     into a three year supply agreement (PG&E Supply Agreement) whereby PG&E has
     agreed to supply and the Company has agreed to take,  a monthly  average of
     2,500,000  gallons of propane (PG&E Supply)  beginning in October 1999. The
     purchase price is indexed to variable posted prices.

     Under the  terms of the PG&E  Supply  Agreement,  the PG&E  Supply  will be
     delivered  to either the Leased  Pipeline  or, in the future,  to the ECCPL
     (after PG&E completes  construction of an  interconnection,  expected to be
     completed by December 2000),  and blended to the proper  specifications  as
     outlined under the New Agreement.

     In March 2000, the Company and Koch Hydrocarbon Company (Koch) entered into
     a three year supply  agreement  (Koch  Supply  Contract)  whereby  Koch has
     agreed to supply and the Company is required to take, a monthly  average of
     8,200,000 gallons (Koch Supply) of propane beginning April 1, 2000, subject
     to the actual amounts of propane  purchased by Koch from the refinery owned
     by its affiliate,  Koch Petroleum Group, L.P. The purchase price is indexed
     to  variable  posted  prices.  Furthermore,  the  Company has agreed to pay
     additional  charges  associated  with the  construction  of a new  pipeline
     interconnection to be paid through  additional  adjustments to the purchase
     price (totaling  approximately  $1,000,000)  which allows deliveries of the
     Koch Supply into the ECCPL.

     In  connection  with the delivery of the Koch  Supply,  the Company did not
     accept  the  Koch  Supply  because  the  ECCPL  was not  operational  until
     September 2000. Accordingly,  the Company arranged for the sale of the Koch
     Supply  to third  parties  (Unaccepted  Koch  Supply  Sales).  The  Company
     incurred additional costs in connection with the disposal of the Unaccepted
     Koch Supply Sales.

     Under  the  terms of the Koch  Supply  Contract,  the Koch  Supply  will be
     delivered  into the ECCPL  and  blended  to the  proper  specifications  as
     outlined under the New Agreement.

     During March 2000,  the Company and Duke Energy NGL Services,  Inc.  (Duke)
     entered into a three year supply agreement (Duke Supply  Contract)  whereby
     Duke has agreed to supply  and the  Company  has agreed to take,  a monthly
     average of 1,900,000  gallons  (Duke  Supply) of propane or  propane/butane
     mix,  beginning  April 1, 2000.  The purchase  price is indexed to variable
     posted prices.


                                       70
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  S  -  CONTRACTS  -  Continued

     LPG  SUPPLY  AGREEMENTS  -  Continued

     Pursuant  to the terms of the Duke  Supply  Contract,  the  Company  paid a
     minimal amount for modifications related to the interconnections  necessary
     to  allow  the  Duke  Supply  to be  delivered  into  the  Leased  Pipeline
     facilities.

     The  delivery of the PG&E Supply or the Koch Supply will  satisfy a portion
     or all of the ECCPL Supply requirements under the Exxon Supply Contract.

     The Company is currently purchasing LPG from the above-mentioned  suppliers
     (Suppliers)  to  meet  the  minimum  monthly  volumes  required  in the New
     Agreement.  The  Company's  costs to  purchase  LPG  (less  any  applicable
     adjustments) are below the sales prices provided for in the New Agreement.

     The  agreements  with the  Suppliers  currently  require  that the  Company
     purchase  a  minimum  supply of LPG,  which is  significantly  higher  than
     committed sales volumes under the New Agreement.

     The Company may incur  significant  additional  costs  associated  with the
     storage, disposal and/or changes in LPG prices resulting from the excess of
     the Plant Commitment,  PG&E Supply,  Koch Supply or Duke Supply over actual
     sales volumes.  Under the terms of the Supply  Contracts,  the Company must
     provide letters of credit in amounts equal to the cost of the product to be
     purchased.  In addition, the cost of the product purchased is tied directly
     to overall market conditions. As a result, the Company's existing letter of
     credit  facility  may  not  be  adequate  to  meet  the  letter  of  credit
     requirements  under the Exxon Supply Contract,  the PG&E Supply  Agreement,
     the Koch Supply  Contract or the Duke Supply  Contract  due to increases in
     costs of LPG or LPG volumes  purchased by PMI. Upon the  implementation  of
     Deregulation,  the Company anticipates entering into contracts with Mexican
     distributors  which  require  payments in pesos.  In addition,  the Mexican
     distributors may be limited in their ability to obtain adequate financing.

     The  ability of the  Company to  increase  sales of LPG into  Mexico in the
     future is largely  dependent on the Company's  ability to negotiate  future
     contracts with PMI and/or with local Mexican distributors once deregulation
     in Mexico is implemented.  In addition,  there can be no assurance that the
     Company will be able to obtain terms equal to or more  favorable than those
     in the New  Agreement.  In the event that the Company is unable to meet its
     intended  LPG sales  objectives,  then the  Company  may incur  significant
     losses.

     Furthermore,  the  Company  currently  utilizes  the  Brownsville  Terminal
     Facility  and may be  required  to deliver a portion or all of the  minimum
     monthly  volumes  from the  Brownsville  Terminal  Facility  in the future.
     Historically,  sales of LPG from the Brownsville Terminal Facility have not
     exceeded  12,700,000  gallons per month. In addition,  breakdowns along the
     planned  distribution  route for the LPG once purchased from the Suppliers,
     may limit the  ability  of the  Company  to  accept  or  deliver  the Plant
     Commitment, the PG&E Supply, the Koch Supply, and the Duke Supply.


                                       71
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  T  -  AWARD  FROM  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 (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.  On
     December  30,  1998,  the Court  denied  the  IBC-Brownsville  request  for
     rehearing.  On February  16,  1999,  IBC-Brownsville  (Petitioner)  filed a
     petition for review with the Supreme Court of Texas.  On May 10, 1999,  the
     Company  responded to the Supreme  Court of Texas'  request for response of
     the Petitioner's petition for review. On May 27, 1999, the Petitioner filed
     a reply with the Supreme  Court of Texas to the  Company's  response of the
     Petitioner's  petition for review.  On June 10, 1999,  the Supreme Court of
     Texas denied the  Petitioner's  petition for review.  During July 1999, the
     Petitioner  filed an appeal with the  Supreme  Court of Texas to rehear the
     Petitioner's  petition for review. On August 26, 1999, the Supreme Court of
     Texas  upheld its  decision to deny the  Petitioner's  petition for review.
     During  November  1999,  the  Petitioner  filed  a  petition  for  writ  of
     certiorari  with the United States Supreme Court.  On January 24, 2000, the
     United States Supreme Court denied the Petitioner's  request for review and
     the  Judgment  became final and  binding.  During  March 2000,  the Company
     received  a cash  payment  from  IBC-Brownsville  of  $4,254,347  of  which
     approximately  $1,300,000  was paid for legal  fees and for other  expenses
     associated with the Judgment.

     For the year ended July 31,  1999,  the  Company has  recognized  a gain of
     approximately  $987,000,  which represents the amount of the Judgment which
     was recorded as a liability on the Company's  balance sheet at December 31,
     1998 (non-cash).  The cash portion of the Judgment received by the Company,
     net of all contingent expenses, has been recorded as a gain during the year
     ended July 31, 2000.


NOTE  U  -  SUBSEQUENT  EVENTS  -  UNAUDITED

     On October 11, 2000,  the New Agreement was amended to increase the minimum
     amount of LPG to be purchased  during the period from November 2000 through
     March  2001  by  7,500,000  gallons  resulting  in  a  new  annual  minimum
     commitment of 158,700,000 gallons.

     During October 2000, warrants to purchase a total of 7,500 shares of common
     stock of the Company  were  exercised,  resulting  in cash  proceeds to the
     Company of $11,250.

     During  November  2000,  warrants to  purchase a total of 10,000  shares of
     common stock of the Company were  exercised,  resulting in cash proceeds to
     the Company of $32,500.

     In November  2000,  the Company  issued 4,716 shares of common stock of the
     Company to a  consultant  in payment for  services  rendered to the Company
     valued at $23,583.


                                       72
<PAGE>
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                   NOTES  TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE  U  -  SUBSEQUENT  EVENTS  -  UNAUDITED  -  Continued


     As a bonus to a director and officer of the Company,  during November 2000,
     the Company granted  warrants to purchase 200,000 shares of common stock of
     the Company at an exercise  price of $7.00 per share  exercisable  for five
     years. The exercise price per share of the warrants was equal to or greater
     than the quoted market price per share at the  measurement  date.  Based on
     the  provisions  of APB 25, no  compensation  expense  will be recorded for
     these bonus warrants.

     During   November   2000,  the  Company,   Bracamontes   and  the  Minority
     Shareholders  entered into agreements whereby the Company may acquire up to
     100% of the  outstanding  shares of  PennMex  and  Termatsal  for a nominal
     amount subject to, among other things, the Settlement.  Because the Company
     participates in one of the defined LPG  activities,  the Company intends to
     contract  with  Tergas  for  services  to be  performed  by  Tergas  at the
     Matamoros Terminal Facility and the Saltillo Terminal Facility.


                                       73
<PAGE>
Schedule  II  -  Valuation  and  Qualifying  Accounts


<TABLE>
<CAPTION>
                   Balance at     Charged to
                  Beginning of    Costs and     Charged to                   Balance at End
  Description       Period       Expenses(1)   Other Accounts   Deductions     of Period
----------------  -------------  ------------  ---------------  -----------  ---------------
<S>               <C>            <C>           <C>              <C>          <C>

Year ended  July
----------------
31, 2000
--------

Allowance for
doubtful
accounts          $     521,067  $     41,883  $             -  $         -  $       562,950


Year ended  July
----------------
31, 1999
--------

Allowance for
Doubtful
Accounts          $     418,796  $    116,432  $             -  $    14,161  $       521,06


Year ended
----------
July 31, 1998
-------------

Allowance for
doubtful
accounts          $      53,406  $    373,130  $             -  $     7,740  $       418,796
</TABLE>


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

          None.

------------
1    Costs  and  expenses  related  to  PennWilson  CNG have been  reflected  in
     discontinued operations.


                                       74
<PAGE>
                                    PART  III

ITEM  10.     DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT.

     DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  COMPANY

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


     Name of Director      Age             Positions and Offices Held
     --------------------  ---  ------------------------------------------------
     Jerome B. Richter      64  Chairman, President, Chief Executive Officer
                                and Director
     Jorge R. Bracamontes   36  Executive Vice President, Secretary and Director
     Ian T. Bothwell        40  Vice President, Treasurer, Assistant Secretary,
                                Chief Financial Officer and Director
     Jerry L. Lockett       59  Vice President
     Kenneth G. Oberman     40  Director
     Stewart J. Paperin     52  Director
     Harvey L. Benenson     52  Director
     Charles Handly         64  Director


          All directors,  except for directors Benenson and Handly, were elected
     at the 2000 Annual Meeting of Stockholders of the Company held on April 28,
     2000.   All  directors  hold  office  until  the  next  annual  meeting  of
     shareholders  and 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.  He resigned on August 1,
     1996.  Effective  October 29, 1996, Mr. Richter was elected Chairman of the
     Board, President and Chief Executive Officer of the Company.

          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, Tergas and Termatsal (see note P to the
     consolidated  financial  statements).  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.

          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. Mr.
     Bothwell also serves as CEO of B & A Eco-Holdings, Inc., the company formed
     to  purchase  the  Company's  CNG  assets  (see note E to the  consolidated
     financial statements).

          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,  and strategic planning.
     He also served in a management  position with Union Carbide's  wholly-owned
     pipeline subsidiaries.


                                       75
<PAGE>
          KENNETH  G.  OBERMAN  had been a  Director  of the  Company  since its
     organization in August 1992 until his resignation on August 7, 2000.  Since
     1998,  Mr.  Oberman has served as Vice President and from 1996 to 1998, Mr.
     Oberman was Senior  Director  of Fujitsu  Computer  Products of America,  a
     computer  peripherals  company  based in San  Jose,  California.  From 1994
     through  1995,  Mr.  Oberman held the position of Business Unit Manager for
     Conner  Peripherals,  a  computer  peripherals  company  based in San Jose,
     California. During the period from 1992 through 1994, Mr. Oberman served as
     Vice  President  of  International  Economic  Development  Corporation,   a
     consulting  company to the Ministry of Sports of the  Government  of Russia
     involved in the sale of sporting  goods and sports apparel based in Moscow,
     Russia.

          STEWART J.  PAPERIN  was elected a director of the Company in February
     1996.  Since July 1996,  Mr. Paperin has served as Executive Vice President
     of the Soros  Foundations  Open Society  Institute,  which  encompasses the
     charitable  operations of forty  foundations in Central and Eastern Europe,
     the United States,  Africa,  and Latin  America.  From January 1994 to July
     1996,  Mr.  Paperin  was  President  of  Capital  Resources  East  Ltd.,  a
     diversified  consulting  and  investment  firm in New  York.  He  served as
     president of Brooke Group  International,  a United States based  leveraged
     buy-out firm operating in the former Soviet Union, a corporation controlled
     by Brooke Group. From 1989 to 1990. he served as chief financial officer of
     the Western Union Corporation. He is a member of the Boards of Directors of
     Penn Octane Corporation,  Global TeleSystems Group, Inc. and Golden Telecom
     Inc.

          HARVEY L.  BENENSON  was  elected a director  of the Company in August
     2000. Mr. Benenson has been Managing  Director,  Chairman and CEO of Lyons,
     Benenson & Company  Inc., a management  consulting  firm,  since 1988,  and
     Chairman of the Benenson Strategy Group, a strategic research,  polling and
     consulting firm affiliated with Lyons,  Benenson & Company Inc., since July
     2000. Earlier, Mr. Benenson was a partner in the management consulting firm
     of Cresap,  McCormick  and Paget from 1974 to 1983,  and Ayers,  Whitmore &
     Company from 1983 to 1988.

          CHARLES  HANDLY was elected a director of the Company in August  2000.
     Since  August 2000,  Mr.  Handly has  provided  consulting  services to the
     Company.  Mr.  Handly  retired from Exxon  Corporation  on February 1, 2000
     after 38 years of service.  From 1997 until  January  2000,  Mr. Handly was
     Business  Development  Coordinator  for gas liquids in Exxon's  Natural Gas
     Department.  From 1987 until 1997 Mr. Handly was supply coordinator for two
     Exxon refineries and 57 gas plants in Exxon's Supply Department.

          Mr.  Oberman  is Mr.  Richter's  step-son.  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 Mr.  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  all  directors,   officers  and  10%
     stockholders complied with such filing requirements.


                                       76
<PAGE>
ITEM  11.     EXECUTIVE  COMPENSATION.

     During  December  1999,  the  Board  authorized  the  implementation  of  a
     management  incentive program whereby officers and directors of the Company
     received  warrants  to  purchase  1,400,000  shares of common  stock of the
     Company  and  warrants to purchase  100,000  shares of common  stock of the
     Company  were  received  by  consultants  (the  Incentive  Warrants).   The
     Incentive Warrants have an exercise price equal to $4.60 per share and will
     vest  ratably on a monthly  basis over three  years or  immediately  upon a
     change in  control  of the  Company.  The  exercise  price per share of the
     warrants was equal to or greater than the quoted  market price per share at
     the  measurement  date.  Based on the provisions of APB 25, no compensation
     expense was  recorded  for the  Incentive  Warrants  issued to officers and
     directors.  The warrants issued to the consultants were accounted for under
     the provisions of SFAS 123 and are being amortized over the vesting period.

     As bonuses to four of its  executive  officers  for the year ended July 31,
     1999, the Company granted each executive warrants to purchase 30,000 shares
     of common stock at an exercise price of $2.50 per share exercisable through
     July 31, 2004. The exercise price per share of the warrants was equal to or
     greater  than the quoted  market price per share at the  measurement  date.
     Based on the provisions of APB 25, no compensation expense was recorded for
     these bonus warrants.

     As bonuses to four of its  executive  officers  for the year ended July 31,
     2000, the Company granted each executive warrants to purchase 10,000 shares
     of common stock at an exercise price of $6.94 per share exercisable through
     July 31, 2005. The exercise price per share of the warrants was equal to or
     greater  than the quoted  market price per share at the  measurement  date.
     Based on the provisions of APB 25, no compensation expense was recorded for
     these bonus warrants.

     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  for those  persons who, at July
     31, 2000,  were (i) the Company's  Chief  Executive  Officer,  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, 1999 and 2000. 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 or
     other long-term compensation plans for employees.


                                       77
<PAGE>
<TABLE>
<CAPTION>
                                                 SUMMARY COMPENSATION TABLE



                                          ANNUAL  COMPENSATION               LONG-TERM  COMPENSATION
                                     ---------------------------------  ----------------------------------
                                                                                 AWARDS           PAYOUTS
                                                                        ------------------------  --------
                                                                                      SECURITIES
                                                               OTHER                    UNDER-
                                                               ANNUAL    RESTRICTED     LYING                  ALL OTHER
NAME AND                                                      COMPEN-      STOCK       OPTIONS/     LTIP        COMPEN-
PRINCIPAL POSITION             YEAR   SALARY     BONUS(3)      SATION     AWARD(S)       SARS     PAYOUTS        SATION
-----------------------------  ----  --------  -------------  --------  ------------  ----------  --------  ----------------
<S>                            <C>   <C>       <C>            <C>       <C>           <C>         <C>       <C>
Jerome B. Richter,(1)          2000  $300,000  $  2,393,700   $      -  $          -           -  $      -  $             -
  President, Chairman of the   1999   300,000        53,400          -             -           -         -                -
  Board and Chief              1998   299,578             -          -             -           -         -                -
  Executive Officer
Ian T. Bothwell,               2000   159,508     535,700(4)         -             -           -         -                -
  Vice President, Treasurer,   1999   134,000        53,400          -             -           -         -                -
  Assistant Secretary and      1998   120,000             -          -             -           -         -                -
  Chief Financial Officer
Jorge R. Bracamontes,          2000         -             -          -             -           -         -   1,662,700(2)(3)
  Executive Vice President     1999         -             -          -             -           -         -     208,400(2)(3)
  And Secretary                1998         -             -          -             -           -         -     120,000(2)(3)
Jerry L. Lockett,              2000   132,000   1,106,200(5)         -             -           -         -                -
  Vice President               1999   132,000        67,400          -             -           -         -                -
                               1998    91,500             -          -             -           -         -                -
<FN>
(1)  During the year ended July 31,  1998,  $77,000 of  compensation  was offset
     against the interest due on Mr. Richter's note receivable.

(2)  Mr. Bracamontes  received  consulting fees totaling $120,000,  $155,000 and
     $205,000 for services  performed on behalf of the Company in Mexico for the
     years ended July 31, 1998, 1999 and 2000.

(3)  The fair  market  value of  non-cash  bonuses  issued  in the form of stock
     warrants are  determined by using the  Black-Scholes  Option  Pricing Model
     (see note L to the consolidated financial statements).

(4)  Includes cash bonus of $14,000.

(5)  Includes cash bonus of $11,000.
</TABLE>


                                       78
<PAGE>
<TABLE>
<CAPTION>
                              Options/SAR  Grants  in  Last  Fiscal  Year




                     Individual  Grants                                 Potential Realizable Value At
----------------------------------------------------------------------- Assumed Annual Rates Of Stock
                                       Percent Of                       Price Appreciation For Option
                          Number  Of     Total                                      Term
                          Securities    Options/     Exercise
                          Underlying  SARs  Granted     Of               ----------------------------
                         Option/SARs  To  Employees  Base Price Expiration
        Name             Granted (#)  In Fiscal Year   ($/Sh)     Date   0% ($)   5% ($)   10% ($)
-----------------------  -----------  ---------------  ------  --------  ------  --------  --------
<S>                      <C>          <C>              <C>     <C>       <C>     <C>       <C>
Jerome B. Richter             10,000            0.84%    6.94   7/31/05       0    19,167    23,383
Jerome B. Richter (a)        500,000           42.02%    4.60  12/31/04       0   635,448   775,230
Jorge R. Bracamontes          10,000            0.84%    6.94   7/31/05       0    19,167    23,383
Jorge R. Bracamontes(a)      300,000           25.21%    4.60  12/31/04       0   381,269   465,138
Ian T. Bothwell               10,000            0.84%    6.94   7/31/05       0    19,167    23,383
Ian T. Bothwell (a)          100,000            8.40%    4.60  12/31/04       0   127,090   155,046
Jerry L. Lockett              10,000            0.84%    6.94   7/31/05       0    19,167    23,383
Jerry L. Lockett              50,000            4.20%    3.69  11/17/02       0    29,082    39,252
Jerry L. Lockett (a)         200,000           16.81%    4.60  12/31/04       0   254,179   310,092
<FN>
a)   The  warrants  were  granted on December  31,  1999,  and vest ratably on a
     monthly basis over a three year period.
</TABLE>


                                       79
<PAGE>
     AGGREGATED  WARRANT EXERCISES IN FISCAL 2000 AND WARRANT VALUES ON JULY 31,
     2000

     The following table provides  certain  information with respect to warrants
     exercised by the Named  Executive  Officers  during fiscal 2000.  The table
     also presents  information  as to the number of warrants  outstanding as of
     July 31, 2000.

<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, 2000   At July 31, 2000
                      Exercise of      Upon        Exercisable/       Exercisable/
Name                   Warrants    Exercise($)    Unexercisable    Unexercisable(1)($)
----                  -----------  ------------  ----------------  -------------------
<S>                   <C>          <C>           <C>               <C>
Jerome B. Richter               0            0    137,222/402,778    394,688/1,042,188
Jorge R. Bracamontes      200,000  1,450,000(2)    98,333/241,667      294,063/625,313
Ian T. Bothwell                 0            0     259,444/80,556    1,130,938/208,438
Jerry L. Lockett                0            0    178,889/161,111      528,000/416,875
<FN>
(1)     Based  on a closing price of $7.19 per share of Common Stock on July 31, 2000.
(2)     Based on a closing price of $7.25 per share of Common Stock on March 25, 2000.
</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  for a period  of one year  from his
     termination  of the  agreement  and  restrictions  on  use of  confidential
     information.  Through July 31, 1997,  Mr.  Richter waived his rights to his
     full salary.  Through July 31, 2000,  Mr.  Richter has waived his rights to
     receive  the  options,  bonus on pre-tax  profits  and the  purchase by the
     Company of a term life insurance policy. Mr. Richter may elect not to waive
     such rights through January 31, 2001.

          In November  1997,  the Company  entered into an employment  agreement
     with Jerry  Lockett.  Under the terms of the  agreement,  Mr.  Lockett  was
     entitled to receive $120,000 in annual compensation, plus $1,000 monthly as
     an automobile  allowance.  The  Agreement was for two years.  The agreement
     provided 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.


                                       80
<PAGE>
          BOARD COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION


     The  Company's compensation to executive management was administered by the
Compensation  Committee ("Committee") of the Board of Directors.  As of July 31,
2000,  the  Committee  is  comprised  of one outside Director who reports to the
Board  of  Directors  on  all  compensation  matters  concerning  the  Company's
executive  officers  (the  "Executive Officers").  The Executive Officers of the
Company  are  identified  in  the  Company's  July  31,  2000,  Form  10-K.  In
determining  annual  compensation,  including  bonus,  and  other  incentive
compensation  to  be  paid  to  the  Executive Officers, the Committee considers
several factors including overall performance of the Executive Officer (measured
in  terms of financial performance of the Company, opportunities provided to the
Company,  responsibilities, quality of work and/or tenure with the Company), and
considers  other  factors  including  retention  and motivation of the Executive
Officers  and  the  overall  financial  condition of the Company.  The Committee
provides  compensation  to  the  Executive  Officer  in the form of cash, equity
instruments and forgiveness of interest incurred on indebtedness to the Company.

     The  overall  compensation provided to the Executive Officers consisting of
base salary and the issuance of equity instruments is intended to be competitive
with  the  compensation  provided  to  other executives at other companies after
adjusting  for  factors  described  above,  including  the  Company's  financial
condition  during  the  term  of  employment  of  the  Executive  Officer.

     BASE  SALARY:     The  base  salary  is  approved  based  on  the Executive
Officer's  position,  level  of  responsibility  and  tenure  with  the Company.

     CHIEF  EXECUTIVE  OFFICER'S  COMPENSATION:  During  fiscal  year  2000, Mr.
Richter  was paid in accordance with the terms of his employment agreement which
was  entered  into  in  July  13,  1993,  except  as  discussed in note M to the
consolidated  financial statements.  During September 1999, the Board elected to
not accrue any future interest payable by Mr. Richter on his note to the Company
so  long  as  Mr.  Richter  continued  to  provide  guarantees to certain of the
Company's  creditors.  The  Committee determined that Mr. Richter's compensation
under  the  employment  agreement is fair to the Company, especially considering
the  position  of  Mr.  Richter  with  the  Company.


                             COMPENSATION COMMITTEE

                                 STEWART PAPERIN


                                       81
<PAGE>
STOCK  PERFORMANCE  GRAPH

      The following graph compares the yearly percentage change in the Company's
cumulative,  five-year  total stockholder return with the Russell 2000 Index and
the  NASDAQ Index. The graph assumes that $100 was invested on August 1, 1995 in
each of the Company's common stock, the Russell 2000 Index and the NASDAQ Index,
and  that all dividends were reinvested. The graph is not, nor is it intended to
be,  indicative  of  future  performance  of  the  Company's  common  stock.

      The Company is not aware of a published industry or line of business index
with which to compare the Company's performance. Nor is the Company aware of any
other  companies  with  a  line of business and market capitalization similar to
that  of  the Company with which to construct a peer group index. Therefore, the
Company has elected to compare its performance with the NASDAQ Index and Russell
2000  Index,  an  index  of  companies  with  small  capitalization.


                               [GRAPHIC OMMITTED]


                                1995   1996   1997   1998   1999   2000
       -----------------------  -----  -----  -----  -----  -----  -----
       Penn Octane Corporation  $ 100  $ 238  $ 238  $ 200  $ 119  $ 360
       -----------------------  -----  -----  -----  -----  -----  -----
       Russell 2000 Index       $ 100  $ 105  $ 138  $ 140  $ 148  $ 167
       -----------------------  -----  -----  -----  -----  -----  -----
       NASDAQ Index             $ 100  $ 108  $ 159  $ 187  $ 264  $ 376
       -----------------------  -----  -----  -----  -----  -----  -----


                                       82
<PAGE>
ITEM  12.      SECURITY  OWNERSHIP  OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The following table sets forth certain information 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
as  of  October  13,  2000()     The number of shares of Common Stock issued and
outstanding  on  October  13,  2000  was  13,686,795 (including 78,383 shares of
treasury  stock)  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  13,  2000,  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. (1)


<TABLE>
<CAPTION>
                                                 AMOUNT AND NATURE OF
NAME                                            BENEFICIAL OWNERSHIP(1)  PERCENT OF CLASS
----------------------------------------------  -----------------------  -----------------
<S>                                             <C>                      <C>
Jerome B. Richter                                          4,144,491(1)             29.85%
CEC, Inc.                                                  1,521,834(3)             10.76%
The Apogee Fund                                              1,100,000               8.04%
Western Wood Equipment Corporation (Hong Kong)
  20/F Tung Way Commercial Building
  Wanchai, Hong Kong                                         758,163(4)              5.34%
Jorge R. Bracamontes                                         349,995(6)              2.53%
Jerry L. Lockett                                             229,421(7)              1.65%
Ian T. Bothwell                                              193,215(5)              1.40%
Stewart J. Paperin                                           115,252(9)               (12)
Kenneth G. Oberman                                            97,000(8)               (12)
Charlie Handly                                               35,667(10)               (12)
Harvey L. Benenson                                           23,489(11)               (12)
</TABLE>


     As  a  group,  the  current  officers  and  directors  of  the  Company are
beneficial  owners  of  4,426,542 shares of Common Stock or 32.34% of the voting
power  of  the  Company  excluding  warrants  held  by members of such group and
5,188,530  shares  of  Common Stock or 35.91% of the voting power of the Company
including  warrants  so  held.

ITEM  13.  CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS.

------------------
(1)  The number of shares of Common Stock issued and  outstanding on October 13,
     2000 was  13,686,795  (including  78,383 shares of treasury  stock) 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
     13,  2000,  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  36,000  shares of Common stock owned by Mrs.  Richter and 197,991
     shares of Common Stock  issuable  upon  exercise of Common  Stock  purchase
     warrants.
(3)  Includes  454,167  shares of Common Stock  issuable upon exercise of common
     stock purchase warrants.
(4)  Includes  500,000  shares of Common Stock  issuable upon exercise of common
     stock purchase warrants.
(5)  Includes  71,598  shares of Common Stock  issuable  upon exercise of common
     stock purchase warrants.
(6)  Includes  134,795  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.
(7)  Includes  203,196  shares of Common Stock  issuable upon exercise of common
     stock purchase warrants.
(8)  Includes  30,000  shares of Common Stock  issuable  upon exercise of common
     stock purchase warrants.
(9)  Includes  65,252  shares of Common Stock  issuable  upon exercise of common
     stock purchase warrants.
(10) Includes  35,667  shares of Common Stock  issuable  upon exercise of common
     stock purchase warrants.
(11) Includes  23,489  shares of Common Stock  issuable  upon exercise of common
     stock purchase warrants.
(12) Percent of class is less than 1%.


                                       83
<PAGE>
During April 1997, Jerry Richter, 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 accrued interest at
the  rate  of  8.25%  per  annum  and was payable annually on April 11 until its
maturity  on  April  11, 2000. In connection with the Company's lease agreements
(the  Lease  Agreements)  with  CPSC (see note N), Mr. Richter agreed to provide
500,000  shares  of  his  common  stock  of  the Company as collateral.   During
September  1999,  in  consideration  for  providing the collateral, the Board of
Directors  of  the  Company  agreed  to  offset  the  future interest due on Mr.
Richter's  $2,728,000 promissory note.  Certain of the payments due on April 11,
1998,  1999  and  2000,  including the principal payment, were not received.  On
April  11,  2000,  Mr. Richter issued a new promissory note totaling $3,196,693,
representing  the  total  unpaid  principal  and  unpaid accrued interest at the
expiration of the original promissory note.  During April 2000, in consideration
for Mr. Richter providing a guaranty in connection with the RZB Credit Facility,
the  Board  of  Directors  agreed  to  waive  any  interest  requirements on the
promissory notes so long as Mr. Richter continues to provide a personal guaranty
in  connection  with  the RZB credit facility and the Company's letter of credit
requirements  due  under the Lease Agreements.  The principal amount of the note
plus  accrued interest at an annual rate of 10.0%, except as adjusted for above,
is  due on April 30, 2001.   Mr. Richter is personally liable with full recourse
to  the Company and has provided 1,000,000 shares of common stock of the Company
as  collateral.  The  promissory  note  has  been  recorded  as  a  reduction of
stockholders'  equity.

During  the  year  ended  July  31, 2000, the Company paid PennMex, Termatsal or
Tergas,  Mexican  companies  which  are owned 90%, 90% and 98%, respectively, by
Jorge  R.  Bracamontes,  an  officer  and  director of the Company, $388,640 for
Mexico  related  expenses  incurred  on the Company's behalf.  Such amounts were
expensed.  In  addition,  the  Company advanced $3,700,000 to these companies in
connection  with  the  purchase of property, plant and equipment associated with
the  construction  of  the  Mexican  Pipeline,  Matamoros  Terminal Facility and
Saltillo Terminal Facility.

During May 1999, the Company and PennWilson completed the sale of assets related
to  the CNG business to a company controlled by Ian Bothwell (Buyer), a director
and  officer  of  the  Company (see note E). On September 10, 2000, the Board of
Directors  approved  the  repayment  by  Mr.  Bothwell  of  the Buyer's $900,000
promissory  note  to  the Company (the Buyer was entitled to discounts for early
payment  of  approximately  $344,000  as  prescribed  under the promissory note)
through  the  exchange  of 78,373 shares of common stock of the Company owned by
Mr.  Bothwell,  which  were previously pledged to the Company in connection with
the  promissory  note.  The  promissory note had a net book value of $640,000 at
July  31,  2000  and,  therefore,  the  Company recorded a loss of approximately
$84,000  as  a  result  of  the  discount.  Such  amount  is  included  in  the
consolidated statement of operations at July 31, 2000.  The exchanged shares had
a  fair  market  value of approximately $556,000 at the time of the transaction.

On March 26, 2000, M.I. Garcia Cuesta, the wife of Jorge Bracamontes, a director
and  officer  of  the Company, issued the Company a new promissory note totaling
$46,603,  representing the total unpaid principal and interest due under a prior
promissory  note  due  to the Company which expired on March 26, 2000.  The note
accrues  interest  at 10.0%, payable annually.  The principal amount of the note
plus  all  unpaid  interest  is  due  on  April 30, 2001. The promissory note is
collateralized  by  15,000  shares  of common stock of the Company owned by Mrs.
Garcia  Cuesta  and  has  been  recorded as a reduction of stockholders' equity.

During  March  2000,  Jorge  Bracamontes, a director and officer of the Company,
exercised warrants to purchase 200,000 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 $2,000 in cash and a $498,000 promissory note.  The principal
amount  of  the  note plus accrued interest at an annual rate of 10.0% is due on
April  30, 2001.  Mr. Bracamontes is personally liable with full recourse to the
Company  and  has  provided  200,000  shares  of  common stock of the Company as
collateral.  The  promissory  note  has  been  recorded  as  a  reduction  of
stockholders'  equity.   Interest  on  the promissory note will be recorded when
the  cash  is  received.


                                       84
<PAGE>
In  August  2000,  Charlie  Handly, a director of the Company, agreed to provide
consulting  services  to  the  Company  for  a  one-year  period.  Mr. Handly is
entitled  to a minimum of $6,000 per month and has received warrants to purchase
70,000  shares  of  common stock at an exercise price of $6.375, exercisable for
five  years.  The  warrants  will  vest  ratably  on a quarterly basis over four
years.

During  September  2000,  Ian  Bothwell,  a director and officer of the Company,
exercised warrants to purchase 200,000 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 $2,000 in cash and a $498,000 promissory note.  The principal
amount  of  the  note plus accrued interest at an annual rate of 10.5% is due on
April  30,  2001.  Mr.  Bothwell  is personally liable with full recourse to the
Company  and  has  provided  60,809  shares  of  common  stock of the Company as
collateral.  The  promissory  note  will  be  recorded  as  a  reduction  of
stockholders'  equity during the three months ended October 31, 2000.   Interest
on  the  promissory  note  will  be  recorded  when  the  cash  is  received.

During  the  year  ended July 31, 2000, the Company granted warrants to purchase
common stock of the Company to various officers and directors (see note L to the
consolidated  financial  statements  and  Item  11).


                                       85
<PAGE>
                                     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, 1999 and 2000

                    Consolidated  Statements of  Operations  for the years ended
                    July 31, 1998, 1999 and 2000

                    Consolidated Statement of Stockholders' Equity for the years
                    ended July 31, 1998, 1999 and 2000

                    Consolidated  Statements  of Cash Flows for the years  ended
                    July 31, 1998, 1999 and 2000

                    Notes to Consolidated Financial Statements

          (2)  Financial Statement Schedules:

               Schedule II - Valuation and Qualifying Accounts

     b.   Reports on Form 8-K.

               None.

     c.   Exhibits.

          The  following  Exhibits  are  incorporated  herein  by  reference:

     Exhibit  No.
     ------------


     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).

     3.3  The Company's Certificate of the Designation,  Powers, Preferences and
          Rights of the Series B.  Class A Senior  Cumulative  Preferred  Stock,
          filed with the State of Delaware.

     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).


                                       86
<PAGE>
     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).

     10.10Promissory  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).

     10.11Promissory  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).

     10.12Promissory  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).

     10.13LPG 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).

     10.14Promissory  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).

     10.15Promissory  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).

     10.16Agreement  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).


                                       87
<PAGE>
     10.17Promissory  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).

     10.18Agreement 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).

     10.19Agreement 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).

     10.20Agreement  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).

     10.21Interim  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).

     10.22Purchase 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).

     10.23Amendment  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).

     10.24Promissory  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).

     10.25Real  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).

     10.26Promissory  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).

     10.27Lease 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).

     10.28Lease 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).


                                       88
<PAGE>
     10.29Lease 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).

     10.30Promissory  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).

     10.31Lease 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).

     10.32Lease  Amendment  dated  May  21,  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).

     10.33Irrevocable  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)

     10.34Commercial  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)

     10.35Commercial  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)

     10.36Promissory  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)

     10.37Amendment  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)

     10.38Warrant 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)

     10.39Security  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)

     10.40Performance  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)

     10.41Labor  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)

     10.42Subcontract  Agreement  dated  June  25,  1997  between  A.E.  Schmidt
          Environmental  and PennWilson CNG.  (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)


                                       89
<PAGE>
     10.43Propylene  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)

     10.44Release  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)

     10.45LPG  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)

     10.46Continuing  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)

     10.47Promissory  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)

     10.48General 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)

     10.49Guaranty 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)

     10.50Purchase   Agreement  dated  October  21,  1997  among  Castle  Energy
          Corporation,  Clint Norton,  Southwest Concept,  Inc., James F. Meara,
          Jr., Donaldson Lufkin 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)

     10.51Registration  Rights  Agreement  dated  October 21, 1997 among  Castle
          Energy Corporation,  Clint Norton,  Southwest Concept,  Inc., James F.
          Meara, Jr., Donaldson Lufkin 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)

     10.52Promissory   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)

     10.53Common 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)

     10.54Promissory  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)

     10.55Common 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)

     10.56Promissory  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)


                                       90
<PAGE>
     10.57Common  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)

     10.58Promissory  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)

     10.59Common 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)

     10.60Promissory  Note dated  October  21,  1997  between  Donaldson  Lufkin
          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)

     10.61Common  Stock  Purchase  Warrant  dated  October  21,  1997  issued to
          Donaldson  Lufkin 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)

     10.62Promissory  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)

     10.63Common  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)

     10.64Agreement  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)

     10.65LPG 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)

     10.66Purchase  order  dated  November  7, 1996  between  County  Sanitation
          District 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)

     10.67Amendment  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)

     10.68Lease 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)

     10.69Employment  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)

     10.70Employment  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)


                                       91
<PAGE>
     10.71LPG Mix Purchase  Contract  dated  September  28, 1998 between  P.M.I.
          Trading  Limited and the  Company.  (Incorporated  by reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1998
          filed on November 13, 1998, SEC File No. 000-24394).

     10.72LPG Sales  Agreement  dated  November 16, 1998  between  Exxon and the
          Company.  (Incorporated by reference to the Company's Quarterly Report
          on Form 10-Q for the quarterly  period ended October 31, 1998 filed on
          December 18, 1998, SEC File No. 000-24394).

     10.73Rollover and Assignment  Agreement dated December 1, 1998 among Castle
          Energy Corporation,  Clint Norton,  Southwest Concept,  Inc., James F.
          Meara, Jr., Donaldson Lufkin 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
          Quarterly  Report on Form 10-Q for the quarterly  period ended October
          31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.74Registration  Rights  Agreement  dated  December 1, 1998 among  Castle
          Energy Corporation,  Clint Norton,  Southwest Concept,  Inc., James F.
          Meara, Jr., Donaldson Lufkin 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
          Quarterly  Report on Form 10-Q for the quarterly  period ended October
          31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.75Collateral  Agreement  dated  December  1, 1998  among  Castle  Energy
          Corporation,  Clint Norton,  Southwest Concept,  Inc., James F. Meara,
          Jr., Donaldson Lufkin 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 Quarterly
          Report on Form 10-Q for the  quarterly  period ended  October 31, 1998
          filed on December 18, 1998, SEC File No. 000-24394).

     10.76Assignment of Judgment  Agreement  dated December 1, 1998 among Castle
          Energy Corporation,  Clint Norton,  Southwest Concept,  Inc., James F.
          Meara, Jr., Donaldson Lufkin 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
          Quarterly  Report on Form 10-Q for the quarterly  period ended October
          31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.77Amended  Promissory  Note dated December 1, 1998 between Castle Energy
          Corporation  and  the  Company.  (Incorporated  by  reference  to  the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          October 31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.78Common Stock Purchase  Warrant dated December 1, 1998 issued to Castle
          Energy  Corporation by the Company.  (Incorporated by reference to the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          October 31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.79Amended  Promissory  Note dated  December 1, 1998 between Clint Norton
          and the Company. (Incorporated by reference to the Company's Quarterly
          Report on Form 10-Q for the  quarterly  period ended  October 31, 1998
          filed on December 18, 1998, SEC File No. 000-24394).

     10.80Common Stock  Purchase  Warrant dated December 1, 1998 issued to Clint
          Norton by the Company.  (Incorporated  by  reference to the  Company's
          Quarterly  Report on Form 10-Q for the quarterly  period ended October
          31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.81Amended  Promissory  Note dated  December  1, 1998  between  Southwest
          Concept,  Inc.  and the  Company.  (Incorporated  by  reference to the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          October 31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.82Common  Stock  Purchase  Warrant  dated  December  1,  1998  issued to
          Southwest Concept, Inc. by the Company.  (Incorporated by reference to
          the Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended  October  31,  1998 filed on  December  18,  1998,  SEC File No.
          000-24394).


                                       92
<PAGE>
     10.83Amended  Promissory  Note  dated  December  1, 1998  between  James F.
          Meara,  Jr.  and  the  Company.  (Incorporated  by  reference  to  the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          October 31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.84Common Stock  Purchase  Warrant dated December 1, 1998 issued to James
          F.  Meara,  Jr. by the  Company.  (Incorporated  by  reference  to the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          October 31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.85Amended  Promissory  Note dated  December  1, 1998  between  Donaldson
          Lufkin  Jenrette  Securities  Corporation  Custodian  SEP FBO James F.
          Meara IRA and the Company. (Incorporated by reference to the Company's
          Quarterly  Report on Form 10-Q for the quarterly  period ended October
          31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.86Common  Stock  Purchase  Warrant  dated  December  1,  1998  issued to
          Donaldson  Lufkin Jenrette  Securities  Corporation  Custodian SEP FBO
          James F. Meara IRA and the Company.  (Incorporated by reference to the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          October 31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.87Amended  Promissory  Note dated December 1, 1998 between Lincoln Trust
          Company FBO Perry D.  Snavely IRA and the  Company.  (Incorporated  by
          reference  to the  Company's  Quarterly  Report  on Form  10-Q for the
          quarterly  period  ended  October 31, 1998 filed on December 18, 1998,
          SEC File No. 000-24394).

     10.88Common  Stock  Purchase  Warrant  dated  December  1,  1998  issued to
          Lincoln  Trust  Company  FBO  Perry  D.  Snavely  IRA by the  Company.
          (Incorporated  by reference to the Company's  Quarterly Report on Form
          10-Q for the quarterly period ended October 31, 1998 filed on December
          18, 1998, SEC File No. 000-24394).

     10.89Purchase  Agreement  dated November 13, 1998 between Van Moer Santerre
          & Company and the Company. (Incorporated by reference to the Company's
          Quarterly  Report on Form 10-Q for the quarterly  period ended October
          31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.90Registration  Rights  Agreement  dated  November  13, 1998 between Van
          Moer Santerre & Company and the Company. (Incorporated by reference to
          the Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended  October  31,  1998 filed on  December  18,  1998,  SEC File No.
          000-24394).


                                       93
<PAGE>
     10.91Common Stock  Purchase  Warrant dated  November 13, 1998 issued to Van
          Moer Santerre & Company by the Company.  (Incorporated by reference to
          the Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended  October  31,  1998 filed on  December  18,  1998,  SEC File No.
          000-24394).

     10.92Purchase  Agreement dated December 14, 1998 between KFP Grand LTD. and
          the Company.  (Incorporated  by reference to the  Company's  Quarterly
          Report on Form 10-Q for the  quarterly  period ended  October 31, 1998
          filed on December 18, 1998, SEC File No. 000-24394).

     10.93Registration  Rights  Agreement  dated  December  14, 1998 between KFP
          Grand  LTD.  and  the  Company.  (Incorporated  by  reference  to  the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          October 31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.94Common Stock  Purchase  Warrant dated  December 14, 1998 issued to KFP
          Grand LTD. by the Company. (Incorporated by reference to the Company's
          Quarterly  Report on Form 10-Q for the quarterly  period ended October
          31, 1998 filed on December 18, 1998, SEC File No. 000-24394).

     10.95Second  Amendment of the Interim  Operating  Agreement  dated December
          15, 1998 among Wilson Technologies Inc., Zimmerman Holdings,  Inc. and
          the Company.  (Incorporated  by reference to the  Company's  Quarterly
          Report on Form 10-Q for the  quarterly  period ended  October 31, 1998
          filed on December 18, 1998, SEC File No. 000-24394).

     10.96Purchase  Agreement  dated March 18, 1999 between Van Moer  Santerre &
          Company and the Company.  (Incorporated  by reference to the Company's
          Quarterly Report on Form 10-Q for the quarterly period ended April 30,
          1999 filed on June 14, 1999, SEC File No. 000-24394).

     10.97Registration  Rights  Agreement  dated March 18, 1999 between Van Moer
          Santerre & Company and the Company.  (Incorporated by reference to the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          April 30, 1999 filed on June 14, 1999, SEC File No. 000-24394).

     10.98Common Stock Purchase  Warrant dated March 18, 1999 issued to Van Moer
          Santerre & Company by the Company.  (Incorporated  by reference to the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          April 30, 1999 filed on June 14, 1999, SEC File No. 000-24394).

     10.99Purchase  Agreement  dated March 19, 1999 between  Steve Payne and the
          Company.  (Incorporated by reference to the Company's Quarterly Report
          on Form 10-Q for the  quarterly  period  ended April 30, 1999 filed on
          June 14, 1999, SEC File No. 000-24394).

     10.100  Registration  Rights  Agreement  dated March 19, 1999 between Steve
          Payne and the Company.  (Incorporated  by  reference to the  Company's
          Quarterly Report on Form 10-Q for the quarterly period ended April 30,
          1999 filed on June 14, 1999, SEC File No. 000-24394).

     10.101 Common Stock  Purchase  Warrant dated March 19, 1999 issued to Steve
          Payne by the Company.  (Incorporated  by  reference  to the  Company's
          Quarterly Report on Form 10-Q for the quarterly period ended April 30,
          1999 filed on June 14, 1999, SEC File No. 000-24394).

     10.102 Purchase  Agreement  dated March 19, 1999  between Igor Kent and the
          Company.  (Incorporated by reference to the Company's Quarterly Report
          on Form 10-Q for the  quarterly  period  ended April 30, 1999 filed on
          June 14, 1999, SEC File No. 000-24394).

     10.103 Registration Rights Agreement dated March 19, 1999 between Igor Kent
          and the Company. (Incorporated by reference to the Company's Quarterly
          Report on Form 10-Q for the  quarterly  period  ended  April 30,  1999
          filed on June 14, 1999, SEC File No. 000-24394).

     10.104 Common Stock  Purchase  Warrant  dated March 19, 1999 issued to Igor
          Kent by the  Company.  (Incorporated  by  reference  to the  Company's
          Quarterly Report on Form 10-Q for the quarterly period ended April 30,
          1999 filed on June 14, 1999, SEC File No. 000-24394).


                                       94
<PAGE>
     10.105 Purchase  Agreement  dated July 15, 1999 between Steve Payne and the
          Company.  (Incorporated by reference to the Company's Annual Report on
          Form 10-K for the year ended July 31,  1999 filed on November 9, 1999,
          SEC File No. 000-24394).

     10.106  Registration  Rights  Agreement  dated July 15, 1999 between  Steve
          Payne and the Company.  (Incorporated  by  reference to the  Company's
          Annual  Report on Form 10-K for the year ended July 31,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.107 Common Stock  Purchase  Warrant  dated July 15, 1999 issued to Steve
          Payne by the Company.  (Incorporated  by  reference  to the  Company's
          Annual  Report on Form 10-K for the year ended July 31,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.108 Purchase  Agreement dated July 16, 1999 between The Apogee Fund L.P.
          and the Company.  (Incorporated  by reference to the Company's  Annual
          Report on Form 10-K for the year ended July 31, 1999 filed on November
          9, 1999, SEC File No. 000-24394).

     10.109 Registration Rights Agreement dated July 16, 1999 between The Apogee
          Fund L.P. and the Company. (Incorporated by reference to the Company's
          Annual  Report on Form 10-K for the year ended July 31,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.110 Common  Stock  Purchase  Warrant  dated July 16,  1999 issued to The
          Apogee Fund L.P. by the  Company.  (Incorporated  by  reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.111 Purchase  Agreement  dated July 21, 1999  between  Igor Kent and the
          Company.  (Incorporated by reference to the Company's Annual Report on
          Form 10-K for the year ended July 31,  1999 filed on November 9, 1999,
          SEC File No. 000-24394).

     10.112 Registration  Rights Agreement dated July 21, 1999 between Igor Kent
          and the Company.  (Incorporated  by reference to the Company's  Annual
          Report on Form 10-K for the year ended July 31, 1999 filed on November
          9, 1999, SEC File No. 000-24394).

     10.113 Common  Stock  Purchase  Warrant  dated July 21, 1999 issued to Igor
          Kent by the  Company.  (Incorporated  by  reference  to the  Company's
          Annual  Report on Form 10-K for the year ended July 31,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.114 Purchase  Agreement  dated July 29, 1999 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,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.115 Registration  Rights Agreement dated July 29, 1999 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, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.116 Common  Stock  Purchase  Warrant  dated  July  29,  1999  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,
          1999 filed on November 9, 1999, SEC File No. 000-24394).

     10.117 Purchase  Agreement dated July 29, 1999 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,  1999 filed on November 9, 1999,
          SEC File No. 000-24394).

     10.118  Registration  Rights  Agreement  dated July 29, 1999 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,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.119 Common Stock  Purchase  Warrant  dated July 29, 1999 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,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).


                                       95
<PAGE>
     10.120 Purchase Agreement dated July 30, 1999 between Europa International,
          Inc. and the  Company.  (Incorporated  by  reference to the  Company's
          Annual  Report on Form 10-K for the year ended July 31,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.121  Registration  Rights  Agreement  dated July 30, 1999 between Europa
          International, Inc. and the Company. (Incorporated by reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.122 Common Stock  Purchase  Warrant dated July 30, 1999 issued to Europa
          International,  Inc. by the Company. (Incorporated by reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.123  Purchase  Agreement  dated  July 30,  1999  between  Valor  Capital
          Management  L.P and the  Company.  (Incorporated  by  reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.124  Registration  Rights  Agreement  dated July 30, 1999 between  Valor
          Capital Management L.P and the Company.  (Incorporated by reference to
          the  Company's  Annual Report on Form 10-K for the year ended July 31,
          1999 filed on November 9, 1999, SEC File No. 000-24394).

     10.125 Common Stock  Purchase  Warrant  dated July 30, 1999 issued to Valor
          Capital Management L.P. by the Company.  (Incorporated by reference to
          the  Company's  Annual Report on Form 10-K for the year ended July 31,
          1999 filed on November 9, 1999, SEC File No. 000-24394).

     10.126 Purchase Agreement dated July 30, 1999 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, 1999 filed on November 9, 1999, SEC File No. 000-24394).

     10.127 Registration  Rights  Agreement  dated July 30, 1999 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,  1999  filed  on  November  9,  1999,  SEC  File  No.
          000-24394).

     10.128 Common Stock Purchase  Warrant dated July 30, 1999 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,  1999  filed  on  November  9,  1999,  SEC  File  No.
          000-24394).

     10.129 Common Stock Purchase Warrant dated July 30, 1999 issued to Sterling
          2000  Investments  by the Company.  (Incorporated  by reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.130 Lease/Installment  Purchase Agreement dated November 24, 1998 by and
          between CPSC International and the Company. (Incorporated by reference
          to the  Company's  Annual  Report on Form 10-K for the year ended July
          31, 1999 filed on November 9, 1999, SEC File No. 000-24394).

     10.131 Amendment No. 1, to the  Lease/Installment  Purchase Agreement dated
          November  24,  1999,  dated  January  7,  1999  by  and  between  CPSC
          International  and the  Company.  (Incorporated  by  reference  to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.132 Amendment,  to  Lease/Installment  Purchase Agreement dated February
          16, 1999 dated January 25, 1999 by and between CPSC  International and
          the Company. (Incorporated by reference to the Company's Annual Report
          on Form 10-K for the year ended July 31,  1999  filed on  November  9,
          1999, SEC File No. 000-24394).

     10.133 Lease/Installment  Purchase Agreement dated February 16, 1999 by and
          between CPSC International and the Company. (Incorporated by reference
          to the  Company's  Annual  Report on Form 10-K for the year ended July
          31, 1999 filed on November 9, 1999, SEC File No. 000-24394).


                                       96
<PAGE>
     10.134  Amendment  No. 2, to  Lease/Installment  Purchase  Agreement  dated
          November 24, 1998 and to  Lease/Installment  Purchase  Agreement dated
          January  7,  1999  dated  September  16,  1999  by  and  between  CPSC
          International  and the  Company.  (Incorporated  by  reference  to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.135 Agreement dated September 16, 1999 by and between CPSC International
          and the Company.  (Incorporated  by reference to the Company's  Annual
          Report on Form 10-K for the year ended July 31, 1999 filed on November
          9, 1999, SEC File No. 000-24394).

     10.136 Purchase,  Sale and Service Agreement for Propane/Butane Mix entered
          into  effective  as of October 1, 1999 by and between  Exxon  Company,
          U.S.A.  and the Company.  (Incorporated  by reference to the Company's
          Annual  Report on Form 10-K for the year ended July 31,  1999 filed on
          November 9, 1999, SEC File No. 000-24394).

     10.137  Sales/Purchase  Agreement of Propane  Stream dated  October 1, 1999
          between PG&E NGL  Marketing,  L.P. and the Company.  (Incorporated  by
          reference  to the  Company's  Annual  Report on Form 10-K for the year
          ended  July  31,  1999  filed  on  November  9,  1999,  SEC  File  No.
          000-24394).

     10.138 Permit  issued on July 26, 1999 by the United  States  Department of
          State authorizing the Company to construct two pipelines  crossing the
          international  boundary  line between the United States and Mexico for
          the  transport of liquefied  petroleum  gas (LPG) and refined  product
          (motor  gasoline and diesel fuel).  (Incorporated  by reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.139 Amendment to the LPG Purchase  Agreement dated June 18, 1999 between
          P.M.I. Trading Ltd. and the Company. (Incorporated by reference to the
          Company's  Annual Report on Form 10-K for the year ended July 31, 1999
          filed on November 9, 1999, SEC File No. 000-24394).

     10.140 Transfer of Shares  Agreement  dated  November 4, 1999 between Jorge
          Bracamontes  and  the  Company.  (Incorporated  by  reference  to  the
          Company's Quarterly report on Form 10-Q for the quarterly period ended
          October 31, 1999, filed on December 14, 1999, SEC File No. 000-24394).

     10.141 Transfer of Shares  Agreement  dated  November 4, 1999  between Juan
          Jose Navarro Plascencia and the Company. (Incorporated by reference to
          the Company's  Quarterly  report on Form 10-Q for the quarterly period
          ended  October 31,  1999,  filed on December  14,  1999,  SEC File No.
          000-24394).

     10.142 Addendum  dated December 15, 1999 between CPSC  International,  Inc.
          and the Company. (Incorporated by reference to the Company's Quarterly
          report on Form 10-Q for the  quarterly  period ended January 31, 2000,
          filed on March 21, 2000, SEC File No. 000-24394).

     10.143 LPG Mix Purchase Contract (DTIR-010-00) dated March 31, 2000 between
          P.M.I. Trading Limited and the Company.  (Incorporated by reference to
          the Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended April 30, 2000 filed on June 19, 2000, SEC File No. 000-24394).

     10.144 LPG Mix Purchase Contract (DTIR-011-00) dated March 31, 2000 between
          P.M.I. Trading Limited and the Company.  (Incorporated by reference to
          the Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended April 30, 2000 filed on June 19, 2000, SEC File No. 000-24394).

     10.145 Product  Sales  Agreement  dated  February  23,  2000  between  Koch
          Hydrocarbon Company and the Company. (Incorporated by reference to the
          Company's Quarterly Report on Form 10-Q for the quarterly period ended
          April 30, 2000 filed on June 19, 2000, SEC File No. 000-24394).

     10.146 First  Amendment  Line Letter dated May 2000 between RZB Finance LLC
          and the Company. (Incorporated by reference to the Company's Quarterly
          Report on Form 10-Q for the  quarterly  period  ended  April 30,  2000
          filed on June 19, 2000, SEC File No. 000-24394).

The  following  Exhibits  are  filed  as  part  of  this  report:

     10.147 Promissory  Note and Pledge and Security  Agreement  dated April 11,
          2000 between Jerome B. Richter and the Registrant.


                                       97
<PAGE>
     10.148 Promissory  Note and Pledge and Security  Agreement  dated March 25,
          2000 between Jorge Bracamontes A. and the Registrant.

     10.149 Promissory  Note and Pledge and Security  Agreement  dated March 26,
          2000 between M.I. Garcia Cuesta and the Registrant.

     10.150 Promissory  Note and Pledge and Security  Agreement  dated September
          10, 2000 between Ian T. Bothwell and the Registrant.

     10.151 Promissory Share Transfer Agreement to purchase shares of Termatsal,
          S.A. de C.V. dated November 13, 2000 between Jorge Bracamontes and the
          Company (Translation from Spanish).

     10.152 Promissory Share Transfer Agreement to purchase shares of Termatsal,
          S.A.  de C.V.  dated  November  13, 2000  between  Pedro Prado and the
          Company (Translation from Spanish).

     10.153 Promissory Share Transfer Agreement to purchase shares of Termatsal,
          S.A. de C.V.  dated  November  13, 2000  between  Pedro Prado and Penn
          Octane International, L.L.C. (Translation from Spanish).

     10.154  Promissory  Share  Transfer  Agreement  to purchase  shares of Penn
          Octane de Mexico,  S.A. de C.V.  dated November 13, 2000 between Jorge
          Bracamontes and the Company (Translation from Spanish).

     10.155  Promissory  Share  Transfer  Agreement  to purchase  shares of Penn
          Octane de Mexico,  S.A. de C.V.  dated  November 13, 2000 between Juan
          Jose Navarro Plascencia and the Company (Translation from Spanish).

     10.156  Promissory  Share  Transfer  Agreement  to purchase  shares of Penn
          Octane de Mexico,  S.A. de C.V.  dated  November 13, 2000 between Juan
          Jose  Navarro  Plascencia  and  Penn  Octane   International,   L.L.C.
          (Translation from Spanish).

     21.1 Subsidiaries of the Registrant.

     27.1 Financial Data Schedule.


                                       98
<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  14,  2000


     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.


       SIGNATURE          TITLE                                  DATE
-----------------------  --------------------------------  -----------------

/s/Jerome B. Richter     Jerome B. Richter                 November 14, 2000
-----------------------
                         Chairman, President and Chief
                          Executive Officer

/s/Jorge R. Bracamontes  Jorge R. Bracamontes              November 14, 2000
-----------------------
                         Executive Vice President,
                          Secretary and Director


/s/Ian T. Bothwell       Ian T. Bothwell                   November 14, 2000
-----------------------
                         Vice President, Treasurer,
                          Assistant Secretary, Chief
                          Financial Officer, Principal
                          Accounting Officer and Director

/s/Jerry L. Lockett      Jerry L. Lockett                  November 14, 2000
-----------------------
                         Vice President and Director

/s/Stewart J. Paperin    Stewart J. Paperin                November 14, 2000
-----------------------
                         Director


/s/Harvey L. Benenson    Harvey L. Benenson                November 14, 2000
-----------------------
                         Director


/s/Charlie Handly        Charlie Handly                    November 14, 2000
-----------------------
                         Director


                                       99
<PAGE>


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