FORM 10-K

                          SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C. 20549

          (Mark One)

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

                    For the fiscal year ended December 31, 1996

                                          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 :  1-7183

                                        TEJON RANCH CO.                    
                    (Exact name of Registrant as specified in its Charter)

          Delaware                                      77-0196136        
          (State or other jurisdiction            (IRS Employer Identification
           of incorporation or organization)             Number)

                        P.O. Box 1000, Lebec, California 93243
                       (Address of principal executive office)

          Registrant's telephone number, including area code:   (805) 327-8481

             Securities registered pursuant to Section 12(b) of the Act:

                                                  Name of Each Exchange on
          Title of Each Class                         Which Registered       
          Common Stock                            American Stock Exchange

             Securities registered pursuant to Section 12 (g) of the Act:

                                         None

               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 (229.405 of this chapter)
          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. [X] 

               The aggregate market value of Registrant's Common Stock,
          $.50 par value per share, held by persons other than those who
          may be deemed to be affiliates of Registrant on March 20, 1997
          was  $96,115,557 based on the closing price on that date on the
          American Stock Exchange.

               The number of Registrant's outstanding shares of Common
          Stock on March 20, 1997 was 12,682,244 shares.

          DOCUMENTS INCORPORATED BY REFERENCE:

               Portions of the Proxy Statement for the Annual Meeting of
          Stockholders to be held on, May 12, 1997 relating to the
          directors and executive officers of Registrant are incorporated
          by reference into Part III.

                                                       Total Pages -   92
                                                  Exhibit Index - Page 57 


                                        PART I

          Item 1. Business

               Throughout Item I-"Business," Item 2-"Properties," Item 3-
          "Legal Proceedings," and Item 7-"Management's Discussion and
          Analysis of Financial Condition and Results of Operations,"
          Registrant has made forward-looking statements regarding future
          developments in the cattle industry, Registrant's plans for
          future plantings of permanent crops, future yields and prices for
          Registrant's crop, future prices, production and demand for oil
          and other minerals, future development of Registrant's property,
          and potential losses to Registrant as a result of pending
          environmental proceedings.  These forward-looking statements are
          subject to factors beyond the control of Registrant (such as
          weather and market forces) and with respect to  Registrant's
          future development of its land, the availability of financing and
          the ability to obtain various governmental entitlements.  No
          assurance can be given that actual future events will be
          consistent with the forward-looking statements made in this
          Annual Report.

               Registrant owns approximately 270,000 contiguous acres of
          land located in Kern and Los Angeles Counties in the State of
          California on which it is engaged principally in production and
          sale of beef cattle, farming, and leasing of land for oil, gas
          and mineral production and commercial purposes.  Registrant is
          also engaged in planning the future uses of its lands.  

               The following table shows the revenues, operating profits
          and identifiable assets of each of Registrant's industry segments
          for the last three years: 



                    FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS
                          (Amounts in thousands of dollars)

                                                 
                                           1996       1995      1994  
          Revenues (1)

          Livestock                    $   5,481 $   7,492 $   6,030 
          Farming                          9,107     7,973     6,880 
          Oil and Minerals                 1,356     1,295     1,296 
          Commercial and Land Use          1,643     1,356     1,237 
          Segment Revenues                17,587    18,116    15,443 
          Interest Income                  1,308     1,374     1,439 
          Total Revenues               $  18,895 $  19,490 $  16,882 

          Operating Profits

          Livestock                     $     453 $       2 $     549 
          Farming                           3,134     1,811     1,925 
          Oil and Minerals                  1,156     1,191     1,208 
          Commercial and Land Use            (358)     (830)     (285)
          Segment Profits (2)               4,385     2,174     3,397 
                                                                      
          Interest Income                   1,308     1,374     1,439 
          Corporate Expense                (2,590)   (2,389)   (2,212)
          Interest Expense                   (295)     (436)     (287)
          Operating Profits             $   2,808 $     723 $   2,337 
          Identifiable Segment
            Assets  (3)
          Livestock                     $   5,554 $   5,533 $   5,310 
          Farming                          10,545    10,370     7,347 
          Oil and Minerals                    259       258       179 
          Commercial and Land Use           2,874     2,713     2,226 
          Corporate                        28,137    26,329    29,858 

          Total Assets                  $  47,369 $  45,203 $  44,920 

          (1)  Intersegment sales were insignificant.

          (2)  Segment Profits are revenues less operating expenses,
               excluding interest and corporate expenses.

          (3)  Identifiable assets by segment include both assets directly
               identified with those operations and an allocable share of
               jointly-used assets.  Corporate assets consist primarily of
               cash and cash equivalents, refundable and deferred income
               taxes and buildings and improvements.


          Livestock Operations

               Registrant conducts a beef cattle range operation upon those
          portions of its ranch which are not devoted to farming,
          commercial or other purposes.  This range operation depends
          primarily upon forage from natural vegetation.  The beef cattle
          activities include both commercial cow-calf operations (the
          maintenance of a cattle herd whose offspring are used to
          replenish the herd, with excess numbers being sold commercially)
          and the use of stocker cattle (cattle purchased at light weights
          for growing on available range forage before being resold).  At
          December 31, 1996, Registrant's cattle herd numbered
          approximately 15,316 of which approximately 8,350 head were
          stockers and the remainder were in the breeding herd.  At
          December 31, 1995, Registrant's cattle herd numbered
          approximately 13,773 of which approximately 6,169 head were
          stockers.  Registrant's range cattle are sold primarily to
          stocker and feedlot operators.  As market conditions and ranch
          forage conditions warrant, Registrant may, from time to time,
          feed some of its cattle in commercial feedlots prior to sale of
          such cattle to packing houses.  Registrant sells a few cattle
          directly to packing houses and to other range operators.  As to
          the sale of cattle, Registrant is in direct competition with
          other commercial cattle operations throughout the United States. 
          The prices received for Registrant's cattle are primarily
          dependent upon the commodity market's perception of supply and
          demand at the time cattle are sold.  In an attempt to reduce the
          market risks of its livestock activities, Registrant sometimes
          hedges future sales of cattle in the futures and options markets
          or obtains fixed prices for future delivery through contracts
          with cattle buyers, feedlots, or packing houses.  Registrant also
          operates a horse breeding program consisting of the breeding of
          quality bloodline quarter horses, the sale of horses, and the
          boarding and training of horses.

               Registrant continues to focus on improving the efficiency of
          its livestock operations in an increasingly competitive
          marketplace.  The quarter horse program will continue to direct
          its efforts to the improvement of Registrant's breeding mares and
          the hosting of competitive horse events to enhance the revenues
          of that operation.  A membership program in conjunction with the
          horse shows will help maximize the usage of the horse facility
          and expose Registrant's lands to a broader portion of the
          community.

               The cyclical low for this cattle cycle appeared to have
          occurred in the early summer of 1996 and when coupled with record
          prices for feed grains compounded price problems for cattle
          producers.  The hedging of Tejon's feeder cattle prices in
          December of 1995 and January of 1996 prevented Registrant from
          losing money on spring 1996 feeder cattle sales.  Registrant also
          took advantage of these low stocker cattle prices to purchase
          several thousand calves from Texas, where drought conditions
          prevailed, and expects to sell these calves later in 1997 after a
          season of grazing.  In the fall of 1996 an increase in cattle
          prices began and signaled the possible beginning of the re-
          building phase of a new cattle cycle.  Producers will now begin
          retaining more females for their cow herds and feeder cattle
          supplies will diminish.  A tremendous corn crop in the Midwest
          brought feed grain prices back to more normal levels which also
          helped accelerate the recovery in feeder cattle prices.

               During the last low in the cattle cycle a number of
          companies in the cattle industry began to explore in depth
          various forms of strategic alliances within the production,
          feeding and meat-packing segments of the cattle business. 
          Registrant believes there will be dramatic shifts in the form of
          cattle marketing in the United States.  To be successful in the
          cattle industry in the future Registrant believes that the
          producers of beef must become more consumer oriented.  To achieve
          this goal Registrant is beginning a program to vertically
          integrate its cattle operations.  Vertical integration will allow
          Registrant to control the quality of the product through the
          production process to the end users.  To vertically integrate
          Registrant must control the feeding of cattle and create
          strategic alliances with other producers to supply beef products
          to end users.  To begin the process of vertical integration
          within the beef industry, Registrant has purchased the assets of
          a cattle feedlot that is located in western Texas.  This feedlot
          will allow Registrant to control the feeding and sales of cattle. 
          The operations of the feedlot will also provide Registrant
          increased revenues in the future.  The purchase of the feedlot
          occurred on March 10, 1997

          Farming Operations

               In the San Joaquin Valley, Registrant farms permanent crops
          including the following acreage:  wine grapes-1,528, almonds-
          1,366, pistachios-738 and walnuts-295.  Included in the previous
          acreages are 308 acres of pistachio trees which were planted in
          1994, with the first harvestable crops expected in 1998.  In
          1996, 72 acres of Rubired grapes and 152 acres of almonds were
          planted.  In addition, work began during the fourth quarter of
          1996 on the development of 36 acres for the planting of Cabernet
          Sauvignon and Ruby Cabernet wine grapes in early 1997, with
          production expected in 1998.  In 1997, Registrant will evaluate
          the possibility of farming developments which may include the
          planting of approximately 300 acres of almonds and 125 acres of
          wine grapes in 1998 and approximately 300 acres of almonds in
          1999.  Registrant's objective in planting new trees and grapes is
          to offset the normal yield decline as its older plantings reach
          productive maturity and to improve revenues from the farming
          operations.  As certain of Registrant's permanent crops age to
          the point of declining yields, Registrant will evaluate the
          advisability of replanting such crops, or replacing them with
          different crops, depending upon market conditions.

               Registrant sells its farm commodities to several commercial
          buyers.  As a producer of these commodities, Registrant is in
          direct competition with other producers within the United States
          and throughout the world.  Prices received by Registrant for its
          commodities are determined by total industry production and
          demand levels.  Registrant attempts to improve price margins by
          producing high quality crops through cultural practices and by
          obtaining better prices through marketing arrangements with
          handlers.

               In 1996, almonds produced were sold to three domestic
          commercial buyers, with one of the buyers receiving approximately
          54% of the crop.

               The California almond industry is subject to a federal
          marketing order which empowers the Secretary of Agriculture to
          set the percentage of almonds which can be sold during any crop
          year and the percentage of almonds to be held in reserve in order
          to assist in the orderly marketing of the crop.  During 1996 and
          1995 the saleable percentage was set at 100% of the total almond
          crop.  For 1994, due to a record crop within California, a 10%
          reserve was set by the Secretary of Agriculture.  This reserve
          was released for sale during 1995 and is included in 1995 farm
          revenues.

               In 1996, Registrant's pistachios were sold to one customer. 
          Registrant's 1996 walnuts were sold to two customers, one of
          which received approximately 80% of the crop.  During 1996 all
          wine grapes were sold to one winery.

               Registrant's farming operations obtained good yields in 1996
          for all of its crops with the exception of almonds which, along
          with the entire California almond industry, sustained cold
          temperatures and rain early in the year, hampering bee
          pollination activity.  While the 1996 state almond crop was above
          the 1995 crop, the second lowest crop since 1986,  it was equal
          to the average production for the last 10 years.  However, due to
          the two back-to-back short crops of 1995 and 1996 and low almond
          inventories, prices increased to more than off-set the revenue
          losses from the lower yields.

               Grape yields in 1996  were 11% below 1995 production. 
          However, 1996 grape revenues were  12% above that of the 1995
          crop due to improved prices.  For 1996, almond yields were up 33%
          from the previous year but below the 7-year average crop by 13%. 
          However, prices for the 1996 crop, although higher than in past
          years were 19% below 1995.  With these two back-to-back short
          almond crops, the 1996 almond crop is expected to be sold out
          well before the 1997 almond crop enters the market in late
          August, which places the industry in a good position for the
          possibility of strong prices for the 1997 crop.  Pistachios were
          in the "on year" of their alternate bearing cycle and, while the
          yield was 68% above the 1995 crop, it was below the previous "on
          year" (1994) yield by 29%.  The number of chilling hours (low
          winter temperatures) required by pistachio trees for adequate
          dormancy was approximately 50% of normal requirements and
          affected crop set and yield.  Lack of chilling affected the
          entire California pistachio industry.  Pistachio revenue in 1996
          was 84% above the 1995 Pistachio revenues.  A lower than expected
          state crop has increased prices and will deplete the handler
          inventory going into the 1997 pistachio crop.  Registrant's 1996
          walnut crop yield was at budget and equal to the previous seven
          years average.  State-wide, the walnut crop during the 1996
          harvest was below expectations, which caused prices to increase
          during the year.

               Overall 1996 crop revenues were higher than expected due
          mainly to higher than expected almond and wine grape prices.  See
          "Management's Discussion and Analysis of Financial Statements and
          Results of Operations".  Almond, walnut and pistachio demand  is
          expected to remain good during 1997.  In 1996, Registrant has 4
          years remaining on a five year contract with a winery which
          provides the better of a minimum price or market price for its
          grape shipments.  Registrant's nut crop markets are particularly
          sensitive to the size of each year's world crop.  Large crops in
          California and abroad can rapidly depress prices.

               1996 was an excellent water year with 100% of Registrant's
          water entitlement being available from the State Water Project. 
          In addition, there was sufficient runoff from local mountain
          streams throughout the year, allowing Registrant to capture and
          utilize this water to offset some of the higher priced State
          Water Project water.  Because of the abundant water, Registrant
          was able to bank (percolate into the underground) some of its
          excess supply for future use.  The State Department of Water
          Resources has announced its initial 1997 water supply at 100% of
          full entitlement.  This is only a tentative commitment, however,
          and is subject to change.  This level of supply, if it ultimately
          turns out to be available, will cover all of the Registrant's
          farming needs.

               See discussion of water contract entitlement and long-term
          outlook for water supply under Part I, Item 2, "Properties-
          Farmland".

               Farm Management Services.  Tejon Farming Company, a wholly-
          owned subsidiary of Registrant, is currently managing the wind
          down of the Laval Farms Limited Partnership ("Laval"), formerly
          Tejon Agricultural Partners, under a Farm Management Agreement
          with Laval, which is terminable on 30-days' notice by Laval. 
          Registrant is expected to continue to manage Laval and receive a
          fee until the partnership is dissolved.

               In 1993 Registrant entered into an Agreement with John
          Hancock Mutual Life Insurance Company ("John Hancock"), Laval's
          sole limited partner and secured lender, for an orderly sale of
          Laval's farmland and eventual dissolution of the partnership. 
          Under the Agreement approximately 13,000 acres of farmland
          located in the southern San Joaquin Valley and owned by Laval
          were to be sold.  As of March 8, 1996, all of the crop lands had
          been sold.

               No land or assets owned by Registrant have been involved in
          the sales, and Registrant has not received any of the proceeds of
          the sales program.  In connection with the Agreement, however,
          Registrant obtained an option to purchase approximately 900 acres
          of Laval land around Registrant's commercial operations at the 
          Laval Road/Interstate 5 interchange in the southern San Joaquin
          Valley.  Registrant exercised the option and purchased the
          acreage during February 1995 at a  price of $1.5 million.  The
          900 acres includes approximately 300 acres of rubired wine
          grapes.

          Oil and Minerals

               Registrant leases certain portions of its land to oil
          companies for the exploration for, and production of, oil and
          gas, but does not itself engage in any such exploratory or
          extractive activities.

               As of December 31, 1996, approximately 9,645 acres were
          committed to producing oil and gas leases from which the
          operators produced an average of approximately 524 barrels of
          oil, 273 MCF of dry gas, and 11 gallons of wet gas per day during
          1996.  Approximately 1,600 acres were also held under exploratory
          leases.  Registrant's share of production based upon its average
          royalty rate during the last three years has been 66, 62, and 131
          barrels of oil per day for 1996, 1995, and 1994, respectively. 
          Approximately 264 producing oil wells were located on the leased
          land as of December 31, 1996.  An additional 78 wells have been
          shut-in and non-productive.  Shut-in wells occur as oil revenues
          received by the operators lag behind the cost of keeping the
          wells in production.  Low prices in the oil market have been a
          disincentive to exploratory leasing and drilling on Registrant's
          lands.  No new wells were drilled on Registrant's lands during
          1996.

               Prices for Kern County's heavy crude oil rose in 1996. 
          Registrant attempts to require lessees to honor their lease
          obligations to legally and properly abandon non-producing wells
          in an environmentally sound manner.  Registrant believes that the
          improved economic picture for local crude oil industry will
          expedite this procedure because local independent producers are
          expected to have more cash to complete the work.

               Estimates of oil and gas reserves on Registrant's properties
          are unknown to Registrant.  Registrant does not make such
          estimates and does not file reports as to reserve estimates with
          governmental agencies.  Registrant's lessees do not make
          information concerning reserves available to Registrant.

               Registrant has approximately 2,440 acres under lease to
          National Cement Company of California, Inc. ("National") for the
          purpose of manufacturing portland cement from limestone deposits
          found on the leased acreage.  National owns and operates on the
          property a cement manufacturing plant having a design capacity of
          600,000 tons of cement per year.  The amount of payment which
          Registrant receives under the lease is based upon shipments from
          the cement plant.  The term of this lease expires in 2007, but
          National has remaining options to extend the term for two
          additional successive increments of 20 years each and one final
          increment of 19 years.  For information as to proceedings under
          environmental laws relating to the cement plant see Item 1-"Legal
          Proceedings".

               Approximately 433 acres of Registrant's land are leased to
          owners and operators of sand and gravel screening and rock
          crushing plants under two leases with rental payments based on
          the amount of sand and gravel removed and sold.  Registrant is
          actively searching for a new lessee for a third area of the ranch
          where rock aggregate deposits have been extracted in the past.

          Commercial and Land Use

               Registrant leases to various tenants lands which are used
          for a full-service truckstop facility, a truck wash, four auto
          service stations with convenience stores, four full-service
          restaurants, four fast-food operations, a motel, two antique
          shops, one industrial site, a United States Postal Service
          facility, several microwave repeater locations and radio and
          cellular transmitters/relay sites.

               The Commercial and Land Use Division continues to focus
          substantial attention on additional development along the
          Interstate 5 corridor, where the Company owns approximately 16
          miles of frontage, with commercial land around four separate
          interchanges.  The land planning process in previous years had
          identified the Interstate 5 corridor as an area of focus in near
          term planning and entitlement activities.  (See Part I, Item 2,
          "Properties-Land Use Planning".)  In 1996, the Company entered
          into an agreement for the construction of a new 78-unit motel at
          Grapevine Center.  Registrant will begin to receive revenues from
          the motel during 1997.  Also during 1996, the Company implemented
          further landscaping and commercial signage improvements called
          for by earlier planning studies.

               With respect to additional development opportunities in the
          Interstate 5 corridor, the Company retained in 1996 a team of
          experts to begin evaluating the market demand and development
          potential for a major truck and travel plaza at the Laval Road
          interchange, as well as other highway-oriented uses.

               Within the commercial leasing area, Registrant is in direct
          competition with other landowners who have highway interchange
          locations along Interstate 5 within California.

               Customers

               During 1996, 1995 and 1994 the following customers accounted
          for more than 10% of Registrant's consolidated revenues: Golden
          State Vintners, a purchaser of grapes (21% in 1996, 18% in 1995
          and 13% in 1994), Harris Ranch (18% in 1996), Timmerman Cattle
          (26% in 1995), and E.A. Miller Cattle Co. (22% in 1994).

          Employees 

               At December 31, 1996, Registrant had 52 full-time employees.

                           Executive Officers of Registrant

               The following table shows, as to each executive officer of
          Registrant, the offices held as of March 20, 1997, the period
          they have been held, and their age.  All of such officers serve
          at the pleasure of the board of directors.

          Name                Offices                  Held Since     Age

          Robert A. Stine     President and Chief      1996           50
                                 Executive Officer

          Matt J. Echeverria  Senior Vice President,   1987           46
                                 Livestock

          John A. Wood        Vice President, Farming  1978           59

          Dennis Mullins      Vice President, Public   1993           44
                                 Affairs, Secretary 
                                 and General Counsel

          Allen E. Lyda       Vice President,          1990           39
                                 Finance, Treasurer
                                 and Assistant Secretary

          David Dmohowski     Vice President, Land     1991           49
                                 Planning
                                                                            

               A description of present and prior positions with
          Registrant, and business experience for the past five years is
          given below.

               Mr. Stine has been employed by Registrant since May 1996,
          serving as President and Chief Executive Officer.  Mr. Stine
          served as the Chief Executive Officer of the Collins Companies
          from 1986 to April 1995.

               Mr. Echeverria has served as Vice President since 1987 and
          was elected Senior Vice President in 1995.  He also served as
          acting Chief Executive Officer of Registrant from May 1995 to
          April 10, 1996.

               Mr. Wood has served Registrant as Vice President since 1978.

               Mr. Mullins has been employed by Registrant since 1993,
          serving as Vice President, Public Affairs, Secretary and General
          Counsel.  From January 1992 to January 1993 he served as General
          Counsel of the United States General Services Administration in
          Washington, D.C.  From 1985 to January 1992, Mr. Mullins was an
          attorney with the firm of Jones, Day, Reavis & Pogue in Los
          Angeles. 

               Mr. Lyda has been employed by Registrant since 1990, serving
          as Vice President, Finance and Treasurer.  He was elected
          Assistant Secretary in 1995.
               
               Mr. Dmohowski has been employed by Registrant since January
          1991, serving as Vice President, Land Planning.

          Item 2.   Properties

               Registrant owns approximately 270,000 acres of contiguous
          land located approximately 60 miles north of Los Angeles and
          approximately 15 miles east of Bakersfield.  The land is
          undeveloped, except for certain limited farming and commercial
          uses.  Included in the land are portions of the San Joaquin
          Valley, foothills, portions of the Tehachapi Mountains and
          portions of the western end of the Antelope Valley.  A number of
          key transportation and utility facilities, including Interstate 5
          (a major north-south federal highway in California), U.S. Highway
          58, California Highways 138 and 223, the California Aqueduct, the
          Southern Pacific-Santa Fe Railway Line and various transmission
          lines for electricity, oil, natural gas and communication systems
          cross Registrant's lands.

               For information as to Registrant's livestock, farming, oil
          and minerals and commercial land use operations on the land, see
          Part I, Item 1 - "Livestock Operations," "Farming Operations,"
          "Oil and Minerals," and "Commercial Land Use."

          Land Use Planning

               Registrant has continued to engage in planning activities
          related to  future uses of its lands.  Over the last two years
          Registrant initiated planning programs intended to guide decision
          making relating to future development on the Ranch with special
          focus on the important Interstate 5 corridor and potential
          development opportunities available to Registrant in the next 20
          to 25 years.  In 1995 Registrant conducted studies related to
          architectural standards, landscape design and sign criteria for
          existing and future commercial uses along the Interstate 5
          corridor.  In late 1995, Registrant filed a General Plan
          Amendment (GPA) with Kern County covering approximately 2,600
          acres located around its existing truckstop lease just south of
          the Interstate 5 and Highway 99 junction.  This GPA includes a
          mix of proposed commercial and light industrial uses.  At
          present, however, Registrant has not filed a specific plan with
          any governmental jurisdiction for any additional substantial
          commercial development of the property.  The timing of any
          extensive development of Registrant's property and its nature and
          extent are expected to be dependent upon market demand, the
          availability of adequate development capital and the obtaining of
          appropriate governmental permits and approvals.

               Approximately 250,000 acres of Registrant's land are located
          in Kern County, California. The Kern County General Plan for this 
          land contemplates continued commercial, resource utilization,
          farming, grazing and other agricultural uses, as well as certain
          new developments and uses, including housing and recreational
          facilities.  While the County General Plan is intended to provide
          general guidelines for land use and development, it is subject to
          amendment to accommodate changing circumstances and needs.  In
          addition to the General Plan, ranch lands will require specific
          zoning and site plan approvals prior to actual development.

               Registrant has not yet made specific proposals to the County
          to implement any part of its proposed land use concept, except at
          the Grapevine and Laval Road Interchanges on Interstate 5.  Along
          the Interstate 5 corridor, Registrant is aggressively pursuing
          new commercial activity in order to meet the needs of the 50,000
          vehicles per day that travel through the ranch.  To meet this
          built-in customer base, Registrant is investigating several
          potential opportunities that can expand current commercial
          activities.  The most current project undertaken will result in
          the completion of a motel at the Grapevine Center Interchange
          during March 1997.  This facility will be owned and operated by
          the developer under a percentage lease.  Registrant is currently
          evaluating the feasibility of expanding the retail services at
          the Grapevine Interchange and adding additional services for the
          trucking industry at the Laval Road Interchange.

               Registrant has been evaluating the potential for a resort or
          guest ranch concept and for a large residential estates project
          in the mountain portions of the Ranch accessible from Interstate
          5.  Since the prospects and timing of residential and
          recreational projects are dependent on market demand, no
          significant residential development is contemplated in the near
          term. Registrant is evaluating the environmental and regulatory
          factors that might affect its ability to secure value-enhancing
          entitlements for potential land development.  The results of this
          evaluation will help Registrant in formulating long-range
          entitlement strategies. 

               The remainder of Registrant's land, approximately 20,000
          acres, is in Los Angeles County.  This area of the ranch is
          accessible from Interstate 5 via Highway 138 and lies 30 miles
          west of the Antelope Valley communities of Palmdale and
          Lancaster.  Los Angeles County has adopted general plan policies
          which contemplate future limited residential development of
          portions of this land, subject to further assessments of
          environmental and infrastructure constraints.  No specific land
          proposals have been made by Registrant to the County.  Registrant
          continues to monitor regional planning issues and continues to
          develop its liaison with Los Angeles County government and other
          regulatory agencies needed to preserve future development
          opportunities.  

               In addition to its agricultural contract water entitlements,
          Registrant has an entitlement to obtain from the California State
          Water Project sufficient water to service a substantial amount of 
          future residential and/or commercial development.  In 1995,
          Registrant effected the transfer of 4,021 acre feet of
          entitlement from the agricultural water district that serves its
          San Joaquin Valley farmlands to an urban water district
          controlled by Registrant.  This action was taken in an effort to
          assure the availability of the water in the future and not
          because of any immediate plans for the development of
          Registrant's property.  Portions of the property also have
          available ground water sufficient to support low density
          development.

               Portions of Registrant's property consist of mountainous
          terrain, and much of the property is not presently served by
          developed roads or by utility or water lines.  Any significant
          development of the property would involve the construction of
          roads, utilities and other expensive infrastructure and would
          have to be done in a manner which accommodates a number of
          environmental concerns, including endangered species issues, that
          may limit development of portions of the property.

               Due to the property's location and its undeveloped state,
          from time to time unsolicited proposals are made for governmental
          or quasi-public uses of portions of the property or neighboring
          lands by entities, some of which may have the right of eminent
          domain.  For the most part Registrant opposes such uses because,
          to the extent that any such proposals may be implemented through
          the use of the power of eminent domain or otherwise, the
          flexibility to develop some of Registrant's other lands could be
          correspondingly limited.  Registrant completed negotiations with
          a company concerning the construction of a major oil pipeline
          over the Ranch during December 1995.  The pipeline will follow an
          alignment of other oil pipelines which are along the Interstate 5
          corridor.  Final governmental approvals were received by the
          pipeline company in 1996, but commencement of construction has
          been delayed by a suit filed by the City of Los Angeles
          challenging the accuracy of the pipeline's federal environmental
          documentation.  As a result the start of construction may not
          begin until 1997 or later, if ever.  Registrant's lands are also
          being evaluated as a possible alignment for a high speed rail
          system between Los Angeles and San Francisco.

          Farmland

               Although changing crop market conditions and the cost and
          availability of irrigation water bear on the economic feasibility
          of farming on Registrant's lands, portions of the land located in
          the San Joaquin Valley are suitable for farming a wide variety of
          tree, vine and row crops.

               Existing long-term contracts with the Wheeler Ridge-Maricopa
          Water Storage District ("Wheeler Ridge") provide for water
          deliveries from the California State Water Project ("Project") to
          certain farmland in the San Joaquin Valley belonging to 
          Registrant.  The long-term water supply picture in the state is
          uncertain, however, not only due to recurring droughts, but also
          because of existing and likely additional restrictions placed on
          exported water from the Sacramento-San Joaquin River Delta
          ("Delta") to protect allegedly endangered species and improve
          water quality in the Delta.  Reserving water flowing into the
          Delta for environmental purposes (which water then flows into the
          San Francisco Bay and is unavailable for beneficial use) has been
          required.  The impact of these regulations could be severe during
          drought years when the supply of water for all uses is limited. 
          Pursuant to an interim three-year agreement that expires in late
          1997 among the federal agencies, the concerned state agencies,
          environmental groups, and water users, a maximum of 1.1 million
          acre feet of water has been reserved for such environmental uses,
          which water  would otherwise be available for beneficial use by
          state and federal water project participants.  However, there is
          no assurance that this interim agreement will be made permanent,
          and it could be unwound before its term expires because of a suit
          filed on a related matter.

               Registrant's total water entitlement substantially exceed
          its permanent crop needs.  The 100% allocation made by the
          Project to the Kern County Water Agency, of which Wheeler Ridge
          is a sub-unit, should cause deliveries from Wheeler Ridge to be
          sufficient for Registrant's 1997 crops.  Longer term, however,
          year-to-year uncertainty of the water supply and potentially
          higher costs for water may jeopardize the financial viability of
          Wheeler Ridge by forcing marginal operators out of business and
          shifting a greater portion of the financial burden imposed by
          long term fixed costs and defaulted water assessments upon the
          remaining growers.  High water costs prevent farmers from raising
          annual crops.  Farmers also may be unable to obtain conventional
          financing for the higher value permanent crops because of the
          unpredictability of a water supply to nourish the trees and
          vines.  These effects will be mitigated if the set of agreements
          among the State and all Project water users known as the
          "Monterey Agreement" become effective.  The Monterey Agreement
          has been signed but its effective date has been postponed by
          litigation under the California Environmental Quality Act.  The
          Monterey Agreement would improve the reliability of water supply
          to agricultural users in drought years, and would improve the
          financial viability of Wheeler Ridge and similarly situated water
          districts by allowing for the sale of substantial water
          entitlement to urban users.

               Registrant's contracts with Wheeler Ridge, as of December
          31, 1996, provide for annual water entitlement to approximately
          5,488 acres of Registrant's lands.  Existing Wheeler Ridge water
          delivery facilities are capable of delivering the contract water
          entitlement amounts to all of that acreage.  The water contracts
          require  annual payments related to the Project and Wheeler Ridge 
          fixed costs, whether or not water is used or available.  Payments
          made under these contracts in 1996 by Registrant totaled
          approximately $1,277,000. 

               In 1995, Registrant transferred 4,021 acre feet of
          entitlement from Wheeler Ridge to Tejon-Castac Water District
          ("TCWD"), which lies entirely within the boundaries of
          Registrant's lands.  TCWD contributed 900 acre feet of
          entitlement to the newly formed Kern Water Bank Authority in
          order to join the Authority and obtain water banking rights.  The
          Kern Water Bank provides Registrant with a supplemental source of
          water for agricultural and development uses in drought years. 
          Registrant's investment in the Kern Water Bank could be unwound
          if the Monterey Agreement, of which the formation of the water
          bank is a part, fails to become effective  due to pending
          litigation.  The remaining 3,121 acre feet retained by TCWD are
          now more directly under the control of Registrant and would be
          available for future development purposes in the San Joaquin
          Valley or in other areas of the Ranch.  This water could also be
          used for farming purposes in the same manner it was used before
          the transfer with the consent of Wheeler Ridge and the Kern
          County Water Agency.

               Lands benefiting from Wheeler Ridge are subject to
          contingent assessment liens under the California Water Storage
          District Law. These liens are senior in priority to any mortgages
          on the property.  The liens secure Wheeler Ridge bonds issued to
          finance construction of water distribution facilities.  Lien
          enforcement can involve foreclosure of the lands subject to the
          liens.  These liens will be enforced only if Wheeler Ridge
          revenues from water contracts and other regular revenue sources
          are not sufficient to meet Wheeler Ridge obligations.  Lien
          assessments are levied by Wheeler Ridge based on estimated
          benefits to each parcel of land from the water project serving
          the land.  Lands belonging to Registrant are presently subject to
          such contingent liens totaling approximately $842,000.  Since
          commencement of operations in 1971, Wheeler Ridge has had
          sufficient revenues from water contract payments and other
          service charges to cover its obligations without calls on
          assessment liens, and Wheeler Ridge has advised Registrant that
          it does not anticipate the need to make any calls on assessment
          liens.

               Under California law, lands located in a water storage
          district may be reassessed at the request of the district board
          of directors or at the request of 10% or more of the district
          landholders.  As a result of any reassessment, which is based
          upon relative benefits from district facilities to each land
          parcel, the lien assessments may be redistributed and may
          increase or decrease for any particular parcel.  Additional
          projects, if any, which might result in new assessment liens,
          must be approved by landowners of more than one-half of the land
          (based on valuation) in the district as well as by the California
          Department of Water Resources.


          Item 3.   Legal Proceedings 

               Registrant leases land to National Cement Company of
          California, Inc. ("National") for the purpose of manufacturing
          Portland cement from limestone deposits found on the leased
          acreage.  See "Business-Oil and Minerals."  National currently
          burns hazardous waste as supplemental fuel in the cement plant
          located on the land leased from Registrant.  The fuel is
          obtained, transported, stored and processed by National's
          subtenant, Systech Environmental Corporation ("Systech").  While
          the permits issued to National and Systech by the U.S.
          Environmental Protection Agency ("USEPA") have expired, National
          and Systech have been permitted to continue the handling and
          burning of hazardous waste as fuel at the cement plant pending a
          final decision on their permit renewal applications.

               A number of contaminated sites have been discovered on the
          land leased to National, including several landfills containing
          industrial waste, a storage area for drums containing lubricants
          and grease, an underground plume of chlorinated hydrocarbons, and
          diesel fuel which leaked from a pipeline.  Because the waste in
          some or all of the sites has contaminated groundwater, the
          California Regional Water Quality Control Board for the Lahontan
          Region (the "Regional Water Board") has issued abatement orders
          with respect to certain of the sites.  The abatement orders,
          which have different provisions depending on the site involved,
          generally require National, Lafarge Corporation ("Lafarge"), the
          predecessor in interest to National under the existing lease, and
          the Registrant to clean up and abate soil and ground water
          contamination in the vicinity of the sites.  Although Registrant
          did not deposit any of the contaminants, the orders state that
          Registrant, as a landowner, will be responsible for complying
          with the orders if Lafarge and National fail to perform the
          necessary work.  Civil fines for violations of a cleanup and
          abatement order can be as high as $10,000 per day for each day
          the violation occurs and as high as $15,000 per day for each day
          a discharge of pollutants and a violation of the order occurs.

               Lafarge has undertaken the investigation and remediation of
          the landfills and has completed the removal of contaminated soils
          from some of them.  Additional work is required to remove
          contaminated soils and to alleviate groundwater contamination
          resulting from the landfills.  The abatement order issued by the
          Regional Water Board with respect to the drum storage area has
          been dismissed because of the low level of petroleum
          contamination.  Lafarge has completed a substantial amount of the
          site investigation with respect to the chlorinated hydrocarbons
          and is developing a feasibility study evaluating different
          remediation options.  The plume of chlorinated hydrocarbons
          covers an extensive area and appears to have migrated off of the
          leased premises at one point.  With respect to the diesel pipe
          leak, Lafarge has performed some site investigation and requested
          that the Regional Water Board approve closure of the site without
          requiring any remediation.  Registrant opposed the request, and
          in December 1996, the Regional Water Board denied Lafarge's
          request.  Registrant believes that Lafarge will be ordered to 
          undertake further site investigation.  There appears to be
          significant contamination along the length of the pipeline, and
          portions of the contamination appear to be located under the
          cement plant itself, which means that remediation, if possible,
          may be more difficult and expensive.

               In 1991, the Regional Board adopted Waste Discharge
          Requirements ("WDR's") concerning future kiln dust disposal and
          the existing kiln dust piles stored on the leased premises.  The
          WDR's  name National and Registrant as "dischargers" and state
          that Registrant is responsible for ensuring compliance with the
          WDR's if National fails to do so.  Persons who violate WDR's are
          also subject to the $10,000 per day and $15,000 per day civil
          fines referenced above.  The Regional Water Board has announced
          that it is considering amending the WDR's for the cement kiln
          dust piles, and possibly issuing a cleanup and abatement order
          for the older piles that will no longer be used.  The changes
          that could be included in revised WDR's or a cleanup and
          abatement order include permanent and/or improved capping of the
          inactive piles, and the addition of Lafarge as a discharger
          responsible for the long term management of the cement kiln dust
          piles.  Lafarge has argued that it should not be named as a
          discharger respecting the cement kiln dust piles, and Registrant
          has argued that Lafarge should be so named.

               The USEPA has proposed to regulate all kiln dust nationwide
          under the hazardous waste program, but with a tailored set of
          standards.  The proposed rules will mostly involve careful
          groundwater monitoring and possibly covering dust piles so they
          do not blow in the wind.  Measures of this type are already being
          taken by National on the cement plant site.  Kiln dust from
          cement plants using supplemental fuels will not be treated any
          differently under this program.  The cement industry filed
          comments opposing the proposed rules for kiln dust and is engaged
          in a legislative effort to secure the management of kiln dust as
          a non-hazardous waste.  The industry has also proposed an
          enforceable agreement between the cement manufacturers and USEPA
          with respect to the management of kiln dust in lieu of
          regulations. USEPA is considering this approach. In 1995, the
          California Legislature enacted legislation classifying kiln dust
          as a non-hazardous waste if it is managed on-site under
          regulations administered by a regional water quality control
          board, and it would otherwise be classified as hazardous solely
          because of its extreme pH content.  Registrant believes this
          legislative reclassification will apply to the kiln dust pile
          currently used by National but not to older piles created by
          Lafarge and its predecessors, which are believed to contain
          chromium bricks.  If the chromium bricks are present, that could
          provide an independent basis for classifying the kiln dust as a
          hazardous waste

               Under the lease between Registrant and National, the tenant
          is obligated to indemnify Registrant for costs and liabilities
          arising directly or indirectly out of the use of the leased 
          premises by the tenant.  All obligations under this indemnity
          provision arising after the assignment of the lease to National
          (which occurred in November 1987) were assumed by National, and
          Lafarge has liability for all obligations under the indemnity
          provisions arising before the assignment.  National's obligation
          is guaranteed by its parent, National Cement Company, Inc. 
          Registrant believes that all of the matters described above in
          this Item 3 are included within the scope of the National and
          Lafarge indemnity obligations.  While National has to date
          honored its indemnity obligations by reimbursing Registrant for
          all costs and expenses for which National has been invoiced,
          Lafarge recently appears to have repudiated its indemnity
          obligations.  Registrant is currently evaluating whether it needs
          to file suit against Lafarge in order to enforce its rights under
          the indemnity.

               Registrant has been advised that National and Lafarge have
          reached an agreement to share cleanup responsibilities.  This
          agreement settled a lawsuit between National and Lafarge. 
          Registrant believes that under this agreement National is
          responsible for management of the cement kiln dust piles, and
          Lafarge is responsible for cleanup of the industrial waste
          landfills, the diesel release and the chlorinated hydrocarbon
          plume.

               To date Registrant is not aware of any failure by Lafarge or
          National to comply with the orders of the Regional Water Board or
          to pursue the cleanup of the Additional Landfills as instructed
          by Regional Water Board staff.  Registrant has not been ordered
          by the Regional Water Board to perform any of the investigative,
          characterization or remediation or removal activities.  However,
          Registrant has been compelled to become involved in reviewing the
          investigative reports and cleanup recommendations made by Lafarge
          and its consultants in monitoring the Regional Water Board
          proceedings and Lafarge's activities.

               Registrant believes that Lafarge and National have
          sufficient resources to perform any reasonably possible or
          reasonably likely obligations relating to these matters. 
          Publicly available financial information with respect to Lafarge
          indicates that it had a net worth of approximately $1.07 billion
          as of September 30, 1996.  National and its parent/guarantor are
          subsidiaries of a large French company, and so far as Registrant
          is aware, no separate financial statements are publicly available
          with respect to either company.  However, Registrant has held
          discussions with National which indicate sufficient resources are
          available to satisfy any reasonably likely obligations relating
          to the above matters.  Thus Lafarge and National appear not to
          have violated any Regional Water Board orders and appear to have
          the financial strength to carry out any future orders whereby to
          be improved by the Regional Water Board.  Therefore, Registrant
          believes that it is remote that any cleanup orders issued by the
          Board will have a material effect on Registrant.  If, however,
          National and Lafarge do not fulfill their cleanup 
          responsibilities and Registrant is required at its own cost  to
          perform the landfill, kiln dust, diesel release and underground
          plume remedial work likely to be mandated by the regulatory
          agencies, the amount of any such expenditure by Registrant could
          be material.

               As an unrelated matter, Registrant has recently become aware
          that soils contaminated by gasoline, diesel fuel, and heavy
          metals are present on the premises leased by Truckstops of
          America for a truck stop and gas station.  Registrant has become
          actively engaged in the regulatory oversight activities of the
          Kern County Environmental Health Services Department, which has
          named Registrant as a responsible party with respect to the
          underground diesel storage tanks that have leaked, and of the
          Central Valley Regional Water Quality Control Board.  Registrant
          has demanded the cleanup of the contaminated soils.  This demand
          has been made on the current tenant, the company that owns all
          Truckstops of America truck stops nationally, the former tenant,
          and the guarantors of the lease, Standard Oil of Ohio and BP Oil
          & Exploration, Inc.  Registrant has entered into settlement
          discussions with the foregoing parties, all potential defendants,
          is currently working with them on a jointly approved
          investigation plan, and is hopeful that this dispute can be
          resolved without resorting to litigation.  Because of the
          financial strength  of Standard Oil of Ohio and BP Oil &
          Exploration, Inc., Registrant believes it is remote that this
          matter will have a material effect on Registrant.

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

               None. 

                                       PART II

          Item 5.   Market for Registrant's Common Equity and Related
          Stockholder Matters.

               Registrant's Common Stock is traded on the American Stock
          Exchange.  The following table shows the high and low sale prices
          for Registrant's Common Stock on the American Stock Exchange for
          each period during the last two years, as reported by the
          American Stock Exchange.

           
                                      1996                1995
                                                  
           Quarter                High       Low      High       Low
           First                16-7/8    14-1/4    13-1/4    11-5/8
           Second               19-1/4    15-3/8    14-3/8    12-3/4
           Third                18        15-1/4    17-3/4    13-1/4
           Fourth               17        14        16-1/8    13-5/8



               As of March 11, 1997, there were 716 owners of record of
          Registrant's Common Stock.

               Registrant paid cash dividends of $.05 per share in each of
          the years 1996 and 1995.  Two and one-half cents per share was
          paid in June and December of each year.


          Item 6.   Selected Financial Data.

                               Years Ended December 31
                 (In thousands of dollars, except per share amounts)

                             1996      1995        1994     1993        1992 
                                                        
      Operating Revenues,
      Including Interest 
      Income               $18,895   $19,490     $16,882   $19,469     $16,563

      Net Income             1,685       434 (1)   1,527     2,972 (2)   1,492
      Total Assets          47,369    45,203      44,920    47,111      45,729

      Long-term Debt         1,800     1,800       1,950     3,550       5,150
      Income Per Share         .13       .03 (1)    0.12       .23 (2)    0.12

      Cash Dividends
      Declared and Paid 
      Per Share               0.05      0.05          0.05      0.05      0.05

               (1)  Net income from continuing operations was reduced by
          $400,000 ($240,000 after tax or $.02 per share) due to the
          charge-off of almond trees destroyed by 1995 winter storms.

               (2)  Net income from continuing operations was enhanced by
          the recognition of a $1,054,000 ($632,000 after tax or $.05 per
          share) refund from a local water district.


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

               This Management's Discussion and Analysis of Financial
          Condition and Results of Operations includes a number of forward-
          looking statements that are subject to many uncertainties and may
          turn out not to be accurate.  See "Business" for a discussion of
          factors which could cause actual results to differ materially
          from those in the forward-looking statements.

          Results of Operations

               As reflected in the accompanying financial statements, net
          income was $1,685,000 in 1996, $434,000 in 1995, and $1,527,000
          in 1994.

               Net income for 1996 increased when compared to 1995 due to
          higher operating profits within the Livestock, Farming and
          Commercial and Land Use divisions.

               Net income for 1995 decreased when compared to 1994 due
          primarily to lower operating profits within the Livestock and
          Commercial and Land Use divisions.  Also affecting 1995 net
          income was the $400,000 ($240,000, or .02 per share, after tax)
          charge-off of producing almond trees destroyed by winter storms
          during January 1995.  Changes in revenues and expenses of
          Registrant's industry segments for the years 1996 and 1995 are
          summarized below.

          Livestock.  Livestock operating profits of $453,000 in 1996, grew
          $451,000 when compared to 1995 operating profits.  The growth in
          net operating income is due to a decrease in cost of sales
          ($2,553,000) which was partially offset by reduced cattle sales
          revenue ($2,091,000).  Cost of sales declined during 1996 due to
          cattle not being placed in feedlots for the same period of time
          as was done in 1995 and to better grazing conditions during 1996. 
          During 1995, Registrant delayed the sale of approximately 7,000
          head of cattle from May 1995 to October 1995 and placed these
          cattle in feedlots during the summer months of 1995.  The expense
          associated with four extra months of feedlot costs during 1995 is
          the primary reason for the favorable 1996 cost of sales variance. 
          The reduction in cattle sales revenue is due primarily to fewer
          pounds of cattle being sold in 1996 than in 1995.  During 1996,
          more head of cattle were sold, 10,527 head of cattle compared to
          9,551 head of cattle in 1995, but at weights which were
          approximately 370 pounds per cow less than in 1995 when cattle
          were held in feedlots for four extra months.  As in 1995 cattle
          prices per pound continued to be depressed throughout 1996.   

               During 1996, Registrant continued to use the futures and
          options market to protect the future selling price of cattle. 
          Without the ability to hedge cattle and feed positions,
          Registrant would have sustained a net loss on the sale of its
          cattle during 1996.  Gains on hedge positions totalled
          approximately $578,000.  Many of these gains were due to the
          continuing decline of cattle prices during 1996, especially
          during the first half of 1996.  Registrant's goal in hedging its
          cattle is to protect or create a range of selling prices that in
          years like 1996 and 1995, allow Registrant to recognize a profit
          on the sale of cattle once all costs are deducted.  The risk in
          hedging cattle prices is that in those years that prices increase
          the hedge may limit or cap potential gains from the increase in
          price.

               Due to the cyclical nature of beef production, the National
          Cattlemen's Association (NCA) has estimated that consumption per
          capita in the U.S. could decline over the next six years due to
          increases in price.  However, based on studies by the NCA total
          demand for beef products should continue to grow due to
          population growth and further growth in beef exports.  The cattle
          industry has just gone through the low price segment of the
          current cattle inventory cycle and some producers have been
          forced out of the business.  Feeder cattle and calf supplies
          appear to  have just passed peak levels for this cycle.  The
          supply of feeder cattle and calves outside of feedlots is still
          large, but should decline significantly during the next several
          years.  Exports of beef are likely to exceed total imports,
          making the U.S. a net exporter of beef on a volume basis for the
          first time in history.

               On, March 10, 1997, Registrant purchased the assets of a
          feedlot that is located in western Texas.  Registrant will
          operate this feedlot for its use as well as that of other
          customers who want to feed cattle.  The feedlot was purchased for
          $3.5 million, has a cattle head capacity of 35,000 and covers
          approximately 650 acres..  Registrant believes that by
          controlling the feeding phase of its cattle before sending them
          to packing houses that a better quality product will be produced
          providing higher margins to Registrant.  Registrant believes that
          the revenues generated by the new feedlot operation will be
          material to future earnings.  See Note 15 to the Audited
          Consolidated Financial Statements for the pro forma effect of the
          asset purchase.  In connection with the purchase of the feedlot
          Registrant is beginning a program in 1997 and 1998 to expand the
          cattle herd to approximately 22,000 head.  This will allow
          Registrant to potentially increase the earnings from its cattle
          operations and provide additional cattle for the feedlot
          operation,

               Livestock operating profits of $2,000 in 1995 decreased
          $547,000 or almost 100%, when compared to 1994 operating results. 
          The decrease in operating profits is due primarily to increases
          in cost of sales ($2,070,000) and the continuing decline of
          cattle prices during 1995.  Cattle sales revenue increased
          ($1,493,000) during 1995, which partially offset the increase in
          cost of sales.  Cost of sales increased during 1995 due to
          Registrant delaying the sale of approximately 7,000 head of
          cattle from May 1995 to October 1995 and placing the cattle in
          feedlots during the summer months.  The extra four months of
          feedlot costs and an increase in the number of head sold during
          1995 were primary factors in the increase in cost of sales. 
          Registrant delayed the sale of cattle during 1995 due to the low
          cattle prices during May 1995.  By delaying the sale, these
          cattle increased in weight from approximately 750 pounds to
          approximately 1,150 pounds at the time of sale in October.  The
          increase in weight of cattle sold and the increase in number of
          cattle sold led to the increase in cattle sales revenue during
          1995. Total cattle sold during 1995 were 9,551 compared to 8,474
          during 1994.  Prices received during 1995 were approximately 15%
          per pound less than received during 1994.  By extending the
          cattle feeding phase, Registrant realized net profits from the
          sale of those cattle of approximately $125,000 more than if the
          cattle had been sold during May as is normally the case.  

               See Part I, Item 1 -"Business-Livestock Operations" for a
          further discussion of Registrant's livestock operations for 1996
          and future expectations.

          Farming.  Farming operating profits increased $1,323,000 to
          $3,134,000, which is a 73% increase over 1995 operating profits. 
          In comparison to 1995, net operating income increased due to
          higher pistachio revenues ($608,000), higher grape revenues
          ($434,000), higher almond revenues ($127,000), and the charge-off
          of destroyed almond trees of $400,000, which occurred during
          1995.  Partially offsetting these favorable variances was an
          increase in fixed water costs of $168,000 and in cultural costs
          of $152,000.  The increase in cultural costs is primarily due to
          higher harvesting costs.

               The increase in grape revenues grew $434,000 due to
          increases in prices during 1996.  On average the price received
          by Registrant increased approximately $61.00 per ton of grapes. 
          The almond revenue increase during 1996 was due to a 13% increase
          in production.  The increase in production was partially offset
          by almond prices falling 7% when compared to 1995 prices. 
          Pistachio revenues were $608,000 higher in 1996 due to an
          increase in production.  Pistachio production increased
          approximately 157% because 1996 was the "on" production year in
          the alternate year bearing cycle.  Walnut revenues increased
          $51,000 during 1996 due to prices rising approximately 8% during
          1996.

               Overall 1996 crop revenues were higher than expected due
          mainly to higher almond and wine grape prices.  Almond, walnut,
          and pistachio demand is expected to remain good during 1997 and
          the near future.  Industry expectations are that state wide nut
          crop yields could improve when compared to 1996, which may
          negatively impact prices.  In addition, industry projections show
          a continuation of new almond and pistachio plantings that could
          impact prices once full production begins.  In 1996 Registrant
          signed a five year contract with a winery that provides the
          better of a minimum price or market price for grapes each year. 
          This contract is beneficial to the Registrant because it helps
          minimize future price fluctuations.  Within the grape industry
          there continues to be new land developed, which could depress
          prices in the future once all new developments are in full
          production.  However, in the near term grape prices should
          continue to be favorable due to the growth in wine consumption
          and grape shortages over the last two years.  All of Registrant's
          crops are particularly sensitive to the size of each year's world
          crop.  Large crops in California and abroad can rapidly depress
          prices.  For a further discussion of the 1996 farming year refer
          to Part I, Item 1 - "Business - Farming Operations".

               Farming operating profits of $1,811,000 during 1995 were 
          $114,000 or 6% less than 1994 operating profits.  The decrease in
          net earnings is due to the $400,000 ($240,000 after tax) charge-
          off of destroyed almond trees, lower almond production, reduced
          pistachio production due to 1995 being the alternate bearing
          year, and to higher cultural costs and water costs ($125,000). 
          Partially offsetting these unfavorable variances was an increase
          in almond prices during 1995, the release of the 1994 almond
          reserve ($200,000) during 1995, and higher grape revenues. 
          Cultural costs increased approximately $650,000 due to
          unfavorable weather conditions, storm cleanup costs, and the
          addition of 304 acres of rubired grapes.

               Changes in individual crop revenues in 1995 compared to 1994
          were significant.  Grape revenues increased $1,275,000 due to
          increases in production and prices during 1995.  Of the
          $1,275,000 favorable variance in grape revenues, $1,038,000 is
          related to the addition of 304 acres of rubired grapes that were
          purchased during February 1995.  Almond revenues increased
          $347,000 during 1995 in spite of lower production due to a 65%
          increase in prices and to the release of the 1994 almond reserve. 
          Walnut revenues increased $194,000 due to improved production and
          a 24% increase in prices during 1995.  Pistachio revenues fell
          approximately $695,000 due to lower production.  Pistachio
          volumes decreased because 1995 was the "off" production year in
          the alternate year bearing cycle.

               During January 1995, a portion of Registrant's farming
          operations suffered damages as a result of high winds that were
          associated with a series of winter storms.  Nearly all of the 
          loss occurred in Registrant's producing almond orchards. 
          Approximately 200 acres of trees were uprooted by a combination
          of high winds and saturated soil conditions due to heavy
          rainfall.  The lost trees represented 23% of Registrant's mature,
          almond producing orchards.  As a result of the storm damage,
          Registrant recorded a charge to earnings as described above. 
          Registrant completed replanting the damaged acreage with almond
          trees during February 1996.  The loss of mature trees will affect
          future revenues until the replanted crops begin full production,
          which could take three to five years from date of planting.

          Oil and Minerals.  Oil and Mineral operating profits of 
          $1,156,000 in 1996 was $35,000, or 3% below 1995 operating
          profits.  The decrease in net operating income during 1996 was
          due to lower sand/rock aggregate royalties, reduced land lease
          income, and increased professional service fees and staffing
          costs.  Partially offsetting these unfavorable variances were
          increases in oil and gas royalties and cement royalties. 
          Sand/rock aggregate royalties declined due to winter weather
          during early 1996 which delayed the start of several construction
          projects.  Land lease revenue continues to decline due to the
          economics of exploring for oil within California.  Professional
          service fees and staffing costs increased due to the ongoing
          management of and monitoring of  the activities of oil and gas
          lessees and monitoring of environmental activities at the
          National Cement lease site.  Oil and gas royalties increased due
          to an increase in oil prices throughout 1996, and cement
          royalties were higher due to increases in production because of
          the growth in construction within Southern California.  The Oil
          and Mineral Division has been very profitable over the last
          several years.  However, this is an area of  operating revenues
          that is expected to be adversely affected over the next few years
          by the fact little or no new oil and gas exploration activity is
          being undertaken by lessees on Registrant's lands.  See Part I,
          Item 1 - "Business - Oil and Minerals", for a further discussion
          of  1996 activities and future expectations.

               Oil and Mineral operating profits of $1,191,000 during 1995
          were $17,000, or 1% less than 1994 operating profits.  The
          decrease in operating profits during 1995 were due primarily to
          lower land lease income and to increased professional service
          fees.  An increase in cement royalties during 1995 partially
          offset the above unfavorable variances.  Professional service
          fees increased due to Registrant spending considerable time
          negotiating with lessees to perform the required field
          development or abandonment of idle wells.  Enforcement of lease
          requirements increased the number of operating wells in operation
          during 1995.  Land lease revenues declined and are expected to
          continue to decline due to the economics of exploring for oil
          within California.  Cement royalties increased approximately 9.4%
          during 1995 due to increases in production.

          Commercial and Land Use.  The 1996 operating loss of  $358,000 is
          a $472,000 improvement over 1995's operating loss of $830,000. 
          The improvement in 1996 is due to a decrease in professional
          service fees ($573,000), an increase in film location fees
          ($95,000),  and a gain from the sale of land ($184,000). 
          Partially offsetting the above favorable variances was an
          increase in fixed water costs of $325,000.  Registrant's
          commercial lease revenue during 1996 was flat when compared to
          1995 lease revenues.  Professional service fees declined due to
          the timing of planning activities on Registrant's lands related
          to the I-5 corridor and the absence of any costs during 1996
          related to the proposed major crude oil pipeline through
          Registrant's land.  The costs associated with the pipeline were
          incurred during 1995 and are discussed below.  Film location fees
          increased due to the continued growth of the Southern California
          entertainment industry, which resulted in more opportunities for
          advertisement, television, and motion picture location filming. 
          Fixed water costs grew due to the transfer of  additional state
          water project water that can be used in the future for municipal
          and industrial uses.  In addition to the cost of this additional
          water, a local water district charged Registrant for costs
          related to a water banking program.  As to future activities
          Registrant is currently evaluating the feasibility of expanding
          retail services at the Grapevine Interchange and adding
          additional services for the trucking industry at the Laval Road
          Interchange.  See Part I, Item 2, "Properties - Land Planning for
          a further discussion of planning activities.

               An operating loss of $830,000 during 1995 compares to a 1994
          operating loss of $285,000 for the Commercial and Land Use
          Division.  The decrease when compared to 1994 is due to an
          increase in professional service fees ($367,000) and an increase
          in staffing costs ($170,000) during 1995.  Partially offsetting
          these negative variances was an increase in commercial rents and
          right of way income of $57,000.  Commercial rents increased due
          to improved traffic flows and to the addition of another fast
          food outlet at the Laval Road Interchange.  Professional service
          costs increased due primarily to legal, legislative, and public
          affairs activity Registrant was involved in related to a proposed
          major crude oil pipeline through the ranch.  During December 1995
          Registrant completed negotiations with respect to an easement for
          the  crude oil pipeline.  The actual date of start of
          construction on the pipeline is not known at this time.  Upon the
          start of construction Registrant will receive a substantial
          payment that will be recorded as right of way and easement
          revenues.  This potential revenue will not be received until
          construction of the pipeline begins.

          Interest.  Interest income fell $66,000, or 5%, when compared to
          1995 interest income.  The reduction during 1996 is due primarily
          to lower average invested dollars throughout 1996 when compared
          to 1995.  On average $20.3 million was invested during 1996 while 
          $21.3 million was invested during 1995.  Investment funds
          declined due to capital expenditures and the payment of
          dividends.

               Interest income of $1,374,000 during 1995 was $65,000, or
          4.5%, less than 1994 interest income.  The decrease when compared
          to 1994 is due to lower gains on the sale of securities, lower
          interest rates during 1995 and to lower outstanding investment
          balances.  Investment funds continued to decline during 1995 due
          to the purchase of land, the payment of dividends, and to capital
          expenditures.

               Interest expense declined in 1996 to $295,000 from $436,000
          in 1995.  Interest expense during 1996 was attributable to the
          remaining balance of long-term debt used to finance Registrant's
          758 acre almond and 897 acre wine grape developments, which were
          developed in 1981, and use of Registrant's working capital line
          of credit.  The increase in expense during 1995 was due to
          Registrant increasing the usage of short-term lines of credit
          which became necessary because of delays in the sale of cattle
          and the timing of 1995 crop proceeds.

          Corporate Expenses.  Corporate expenses for 1996 were $201,000,
          or 8%, higher than corporate expenses for 1995.  The increase in
          costs is primarily due an increase in staffing costs ($122,000)
          and employee relocation costs ($108,000). These variances were
          partially offset by a reduction in professional service fees
          ($85,000).  The increase in staffing costs and relocation costs
          was primarily related to the hiring of a new Chief Executive
          Officer in May 1996.

               Corporate expenses during 1995 increased $177,000, or 8%,
          when compared to 1994 expenses.  The increase was due primarily
          to higher professional service fees ($157,000) and maintenance
          fees ($80,000).  Partially offsetting these unfavorable variances
          was a decrease in staff costs of $100,000.  Professional service
          costs were higher because of fees related to the Chief Executive

          Officer search.  Staffing costs fell due to the President
          resigning during the middle of 1995.

          Inflation.  Inflation can have a major impact on Registrant's
          operations.  The farming operations are most affected by
          escalating costs and unpredictable revenues (due to an oversupply
          of certain crops) and very high irrigation water costs.  High
          fixed water costs related to Registrant's farm lands will
          continue to adversely affect earnings.

               Prices received by Registrant for many of its products are
          dependent upon prevailing market conditions and commodity prices. 
          Therefore, it is difficult for Registrant to accurately predict
          revenue, just as it cannot pass on cost increases caused by 
          general inflation, except to the extent reflected in market
          conditions and commodity prices.

          Impact of Accounting Change.  Registrant adopted Statement of
          Financial Accounting Standard (SFAS) No. 123, Accounting and
          Disclosure of Stock-Based Compensation, at year-end December 31,
          1996.  Registrant will continue to apply APB 25, Accounting for
          Stock Issued to Employees, for the accounting of stock options
          and provide the appropriate disclosures and pro forma information
          as described in SFAS No. 123.

          Financial Condition.  Registrant's cash, cash equivalents and
          short-term investments totaled approximately $20,820,000 at
          December 31, 1996, an increase of 3% from the corresponding
          amount at the end of 1995.  Working capital at the end of 1996
          was $24,686,000, which is comparable to 1995's working capital. 
          Working capital uses during the year were for capital
          expenditures and the payment of dividends.  Registrant has a
          revolving line of credit of $5,000,000 that as of December 31,
          1996 had a balance of $2,846,000 at an interest rate of 8.25%. 
          The outstanding balance on Registrant's revolving credit line was
          paid down during January 1997.  The revolving line of credit is
          used as a short-term cash management tool.

               The principal uses of cash and cash equivalents during 1996,
          1995, and 1994 consisted of capital expenditures, purchase of
          land, payments of long-term debt and the payment of dividends.  

               The accurate forecasting of cash flows by Registrant is made
          difficult due to the fact that commodity markets set the prices
          for the majority of Registrant's products and the fact that the
          cost of water changes significantly from year-to-year as a result
          of changes in its availability.   Registrant, based on its past
          experience, believes it will have adequate cash flows over the
          next twelve months to fund internal operations.

               During 1997, $1,283,000 has been budgeted for capital
          expenditures, which includes new equipment and improvements to
          existing facilities.  As mentioned above, Registrant purchased
          the assets of a feedlot, this purchase was done with cash which
          will lower the outstanding balance of short-term investments by
          approximately $3.5 million.  In the future, Registrant may
          leverage these new assets and use the funds for other
          investments.  Registrant is evaluating the possibility of new
          farming developments and expansion of the cattle herd.  These
          potential new projects will be funded from current cash resources
          and Registrant's excess borrowing capacity.

               Registrant has traditionally funded its growth and capital
          additions from internally generated funds.  Management believes
          that the combination of short-term investments, excess borrowing 
          capacity, and capital presently available to it will be
          sufficient for its near term operations.

          Item 8.   Financial Statements and Supplementary Data.

               The response to this Item is submitted in a separate section
          of this Report.

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

               Not applicable.

                                       PART III

          Item 10.   Directors and Executive Officers of the Registrant.

               Information as to the directors of Registrant is
          incorporated by reference from the definitive proxy statement to
          be filed by Registrant with the Securities and Exchange
          Commission with respect to its 1997 Annual Meeting of
          Stockholders.  Information as to the Executive Officers of
          Registrant is set forth in Part I, Item 1 under "Executive
          Officers of Registrant."

          Item 11.   Executive Compensation.

               Information required by this Item is incorporated by
          reference from the definitive proxy statement to be filed by
          Registrant with the Securities and Exchange Commission with
          respect to its 1997 Annual Meeting of Stockholders.

          Item 12.   Security Ownership of Certain Beneficial Owners and
          Management.

               Information required by this Item is incorporated by
          reference from the definitive proxy statement to be filed by
          Registrant with the Securities and Exchange Commission with
          respect to its 1997 Annual Meeting of Stockholders.

          Item 13.   Certain Relationships and Related Transactions.

               Information required by this Item is incorporated by
          reference from the definitive proxy statement to be filed by
          Registrant with the Securities and Exchange Commission with
          respect to its 1997 Annual Meeting of Stockholders.

                                       PART IV 

          Item 14.   Exhibits, Financial Statement Schedules, and Reports
          on Form 8-K.

               (a)  Documents filed as part of this report:     Page Number

               1.   Consolidated Financial Statements:

                    1.1  Report of Independent Auditors               36
                    
                    1.2  Consolidated Statements of Financial
                         Position - December 31, 1996 and 1995        37

                    1.3  Consolidated Statements of Income -
                         Years Ended December 31, 1996, 1995
                         and 1994                                     39

                    1.4  Consolidated Statements of Stockholders'
                         Equity - Three Years Ended 
                         December 31, 1996                            40

                    1.5  Consolidated Statements of Cash Flows -
                         Years Ended December 31, 1996, 1995
                         and 1994                                     41

                    1.6  Notes to Consolidated Financial
                         Statements                                   42

               2.   Supplemental Financial Statement Schedules:

                    NONE

               3.   Exhibits:

                    3.1  Restated Certificate of Incorporation        *

                    3.2  By-Laws                                      *

                    10.1 Water Service Contract with Wheeler
                         Ridge-Maricopa Water Storage District
                         (without exhibits), amendments originally
                         filed under Item 11 to Registrant's 
                         Annual Report on Form 10K                    **

                    10.2 Tejon Ranch Co. Stock Option Plan            **

                    10.3 Lease agreement for Mr. San Olen             **

                    10.4 Asset Purchase Agreement dated
                         March 10, 1997 for purchase of feedlot
                         assets                                       58

                    22   List of subsidiaries of Registrant           91

                    27   Financial Data Schedule (Edgar)              92

               (b)  Report on Form 8-K filed during the last quarter of the
                    period covered by this report:

                    None.

               (c)  Exhibits
               
               *    This document, filed with the Securities Exchange
                    Commission in Washington D.C. (file number 1-7183)
                    under Item 14 to Registrant's Annual Report on Form
                    10-K for year ended December 31, 1987, is incorporated
                    herein by reference.

               **   This document, filed with the Securities Exchange
                    Commission in Washington D.C. (file Number 1-7183)
                    under item 14 to Registrant's Annual Report on Form
                    10-K for year ended December 31, 1994, is incorporated
                    herein by reference.

               (d)  Financial Statement Schedules -- The response to this
                    portion of Item 14 is submitted as a separate section
                    of this report.


                                      SIGNATURES

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


                                   TEJON RANCH CO.

          DATED:  March 20, 1997            BY:                      

                                            Robert A. Stine
                                            President and
                                            Chief Executive Officer
                                            (Principal Executive 
                                            Officer)



          DATED:  March 20, 1997             BY:                      
                                             Allen E. Lyda
                                             Vice President, Finance &
                                             Treasurer
                                             (Principal Financial and
                                             Accounting Officer) 


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

          Name                   Capacity                 Date   


          ____________________   Director                 March 20, 1997
          Otis Booth, Jr.


          ____________________   Director                 March 20, 1997
          Craig Cadwalader


          ____________________   Director                 March 20, 1997
          Dan T. Daniels


          ____________________   Director                 March 20, 1997
          Rayburn S. Dezember


          ____________________   Director                 March 20, 1997
          Robert F. Erburu


          ____________________   Director                 March 20, 1997
          Clayton W. Frye, Jr.


          ____________________   Director                 March 20, 1997
          Donald Haskell


          ____________________   Director                 March 20, 1997
          Raymond L. Watson


          ____________________   Director                 March 20, 1997
          Phillip L. Williams


          ____________________   Director                 March 20, 1997
          Robert A. Stine



                              Annual Report on Form 10-K

                      Item 8, Item 14(a)(1) and (2),(c) and (d)

            List of Financial Statements and Financial Statement Schedules

                                Financial Statements 

                                   Certain Exhibits

                             Year Ended December 31, 1996

                                   Tejon Ranch Co.

                                  Lebec, California


                          Form 10-K - Item 14(a)(1) and (2)

                           Tejon Ranch Co. and Subsidiaries

           Index to Financial Statements and Financial Statement Schedules


          ITEM 14(a)(1) - FINANCIAL STATEMENTS

          The following consolidated financial statements of Tejon Ranch
          Co. and subsidiaries are included in Item 8:
                                                                      Page
               Report of Independent Auditors                         36
               Consolidated Statements of Financial Position -
                 December 31, 1996 and 1995                           37
               Consolidated Statements of Income -
                 Years Ended December 31, 1996, 1995 and 1994         39
               Consolidated Statements of Stockholders' Equity -
                 Three Years Ended December 31, 1996                  40
               Consolidated Statements of Cash Flows -
                 Years Ended December 31, 1996, 1995 and 1994         41
               Notes to Consolidated Financial Statements             42

          ITEMS 14(a)(2) - FINANCIAL STATEMENT SCHEDULES

          All  schedules for which provision is made in the applicable
          accounting regulation of the Securities and Exchange Commission
          are not required under the related instructions or are
          inapplicable, and therefore have been omitted.


                            Report of Independent Auditors 


          Stockholders and Board of Directors
          Tejon Ranch Co.

          We have audited the accompanying consolidated balance sheets of
          Tejon Ranch Co. and subsidiaries as of December 31, 1996 and
          1995, and the related consolidated statements of income,
          stockholders' equity, and cash flows for each of the three years
          in the period ended December 31, 1996.  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 financial statements referred to above
          present fairly, in all material respects, the consolidated
          financial position of Tejon Ranch Co. and subsidiaries at
          December 31, 1996 and 1995, and the consolidated results of their
          operations and their cash flows for each of the three years in
          the period ended December 31, 1996, in conformity with generally
          accepted accounting principles.




                                                ERNST & YOUNG LLP



          Los Angeles, California
          March 10, 1997


                           Tejon Ranch Co. and Subsidiaries

                    Consolidated Statements of Financial Position


                                                            December 31
                                                        1996           1995
                                                        
          Assets
          Current assets: 
            Cash and cash equivalents          $     693,000  $      44,000
            Marketable securities                 20,127,000     20,257,000
            Accounts receivable                    4,303,000      4,487,000
            Inventories                            3,430,000      2,827,000
            Prepaid expenses and other
            current assets                         1,319,000      1,063,000
          Total current assets                    29,872,000     28,678,000
          Property and equipment, net             16,270,000     15,073,000
          Other assets:
            Breeding herd, net of accumulated
            depreciation of $133,000 in 1996
            and $112,000 in 1995                   1,054,000        961,000
            Other assets                             173,000        491,000
                                                   1,227,000      1,452,000
          Total assets                           $47,369,000    $45,203,000

          See accompanying notes.



                                                              December 31
                                                           1996          1995
                                                            
        Liabilities and Stockholders' equity 
          Current liabilities:
          Trade accounts payable                     $  488,000    $  932,000
          Other accrued liabilities                     569,000       343,000
          Current deferred income                       265,000       473,000
          Income taxes payable                          856,000       264,000
          Short-term note                             2,808,000     1,682,000
          Current portion of long-term debt             200,000       200,000
        Total current liabilities                     5,186,000     3,894,000 
 

        Long-term debt, less current portion          1,800,000     1,800,000
        Deferred income taxes                         2,651,000     2,540,000

        Commitments and contingencies

        Stockholders' equity:
          Common Stock, $.50 par value per share:
            Authorized shares - 30,000,000
            Issued and outstanding shares -           6,341,000     6,341,000

          Additional paid-in capital                    387,000       387,000
          Unrealized gains on available-for-sale
            securities, net of taxes                      7,000        39,000
          Defined benefit plan-funding adjustment, 
            net of taxes                               (256,000)          ---
          Retained earnings                          31,253,000    30,202,000
        Total stockholders' equity                   37,732,000    36,969,000

        Total liabilities and stockholders' equity  $47,369,000   $45,203,000
        See accompanying notes


                           Tejon Ranch Co. and Subsidiaries

                          Consolidated Statements of Income

                                                  Year Ended December 31
                                                1996         1995         1994
                                                           
          Revenues:
            Livestock                    $ 5,481,000  $ 7,492,000  $ 6,030,000
            Farming                        9,107,000    7,973,000    6,880,000
            Oil and minerals               1,356,000    1,295,000    1,296,000
            Commercial and land use        1,643,000    1,356,000    1,237,000
            Interest income                1,308,000    1,374,000    1,439,000
                                          18,895,000   19,490,000   16,882,000
          Costs and expenses:
            Livestock                      5,028,000    7,490,000    5,481,000
            Farming                        5,973,000    6,162,000    4,955,000
            Oil and minerals                 200,000      104,000       88,000
            Commercial and land use        2,001,000    2,186,000    1,522,000
            Corporate expenses             2,590,000    2,389,000    2,212,000
            Interest expense                 295,000      436,000      287,000
                                          16,087,000   18,767,000   14,545,000

          Income before income tax         2,808,000      723,000    2,337,000
          Income taxes                     1,123,000      289,000      810,000
          Net income                     $ 1,685,000  $   434,000  $ 1,527,000

          Net income per share                 $0.13        $0.03        $0.12
          See accompanying notes.


                           Tejon Ranch Co. and Subsidiaries
                   Consolidated Statements of Stockholders' Equity

                         Three years ended December 31, 1996

                                                Benefit
                         AdditionalUnrealized    Plan
                Common     Paid-In    Gains     Funding   Retained
                 Stock     Capital  (Losses)  Adjustment  Earnings      Total
                                                   

   Balance,
   January 1,
   1994       $6,341,000   $387,000 $122,000   $     --- $29,509,000 $36,359,000 
   Net income        ---        ---      ---         ---   1,527,000   1,527,000 
   Cash
   Dividends
   paid-
    $.05                                                               (634,000)
    per share        ---        ---       ---        ---   (634,000)
   Change in
   unrealized
   gains
   (losses) on 
   available-
   for-sale
   securities,
   net of a
   tax benefit
   of $254,000       ---        --- (494,000)        ---         ---   (494,000)
   Balance                                                           36,758,000 
   December
   31, 1994    6,341,000    387,000 (372,000)        --- 30,402,000 

    Net income       ---        ---      ----        ---    434,000     434,000 
   Cash
   dividends
   paid-
    $.05 
    per share        ---        ---       ---        ---   (634,000)   (634,000) 
 
   Changes in
   unrealized
   gains
   (losses) on 
   available-
   for-sale
   securities,
   net of 
   taxes of
   $164,000          ---       ----   411,000        ---         ---    411,000 
   Balance                                                           36,969,000 
   December
   31, 1995    6,341,000    387,000    39,000        --- 30,202,000 

    Net Income       ---        ---       ---        ---  1,685,000   1,685,000 
   Cash
   dividends
   paid-
    $.05                                                               (634,000)
    per share        ---        ---       ---        ---   (634,000)
   Defined
   benefit
   plan
   funding
   adjustments
   net of
   taxes of
   $170,000          ---        ---       ---  (256,000)         ---   (256,000)
   Changes in
   unrealized
   gains
   (losses) on
   available-
   for-sale
   securities,
   net of
   taxes of
   $21,000           ---        ---  (32,000)        ---         ---    (32,000)
   Balance,
   December
   31,1996    $6,341,000  $ 387,000  $  7,000 $(256,000) $31,253,000 $37,732,000

   See Accompanying Notes



                           Tejon Ranch Co. and Subsidiaries

                        Consolidated Statements of Cash Flows


                                                    Year ended December 31 

                                                 1996       1995         1994 
                                                         

       Operating activities
       Net income                        $  1,685,000 $  434,000   $1,527,000 
       Items not affecting cash:
         Depreciation and amortization      1,221,000  1,017,000      906,000 
          Deferred income taxes               134,000   (196,000)     (23,000)
         Recognition of deferred gains 
         on assets sold                           ---        ---      (29,000)
         Gains on sales of investments            ---     (7,000)     (52,000)
          Current deferred income            (208,000)    71,000      (38,000)
       Changes in certain current assets
         and current liabilities:
           Accounts receivable                184,000 (2,362,000)     980,000 
           Inventories                       (603,000)   301,000     (268,000)
           Prepaid expenses and other 
           current assets                     (93,000)    57,000      (15,000)
           Trade accounts payable and
           other accrued liabilities         (355,000)  (251,000)         ---
           Income taxes payable               592,000   (292,000)  (1,077,000)
       Net cash provided by (used in)
       operating activities                 2,557,000 (1,228,000)   1,911,000 
       Investing activities
       Maturities of marketable
       securities                           9,859,000  8,754,000   14,224,000 
       Funds invested in marketable
       securities                          (9,784,000)(4,657,000) (11,620,000)
       Net change in breeding herd           (168,000)  (125,000)    (194,000)
       Property and equipment
       expenditures                        (2,343,000)(3,263,000)  (2,179,000)
       Net book value of property and
       equipment disposals                        ---    528,000       49,000 
       Other                                   36,000    (24,000)     (43,000)
       Net cash provided by (used in)
       investing                           (2,400,000) 1,213,000      237,000 
       Financing activities
       Proceeds from revolving line of
       credit                              15,824,000  9,792,000    7,094,000 
       Payments on revolving line of
       credit                             (14,698,000)(9,017,000)  (7,187,000)
       Borrowing of long-term debt                ---  2,000,000          ---
       Repayments of long-term debt               --- (2,150,000)  (1,600,000) 
 
       Cash dividends paid                   (634,000)  (634,000)    (634,000)
       Net cash provided by (used in)
       financing activities                   492,000     (9,000)  (2,327,000)
       Increase (decrease) in cash and
       cash equivalents                       649,000    (24,000)    (179,000)
       Cash and cash equivalents at
       beginning of year                       44,000     68,000      247,000 
       Cash and cash equivalents at end
       of year                           $    693,000     44,000 $     68,000 

          See Accompanying Notes


                           Tejon Ranch Co. and Subsidiaries

                      Notes to Consolidated Financial Statements

                                  December 31, 1996

          1.   Summary of Significant Accounting Policies

          Principles of Consolidation

          The consolidated financial statements include the accounts of the
          Company and its wholly-owned subsidiaries.  All intercompany
          transactions have been eliminated in consolidation.

          Cash Equivalents

          The Company considers all highly liquid investments, with a
          maturity of three months or less when purchased, to be cash

          equivalents.  The carrying amount for cash equivalents
          approximates fair value.

          Marketable Securities

          The Company considers those investments not qualifying as cash
          equivalents, but which are readily marketable, to be marketable
          securities.  The Company classifies all marketable securities as
          available-for-sale, which are stated at fair value with the
          unrealized gains (losses), net of tax, reported in a separate
          component of stockholders' equity.

          Credit Risk

          The Company grants credit to customers, principally large cattle
          purchasers, co-ops, wineries, nut marketing companies, and
          lessees of Company facilities, all of which are located in
          California.  The Company performs periodic credit evaluations of
          its customer's financial condition and generally does not require
          collateral. 

          During 1996, 1995 and 1994 the following customers accounted for
          more than 10% of the Company's consolidated revenues, Golden
          State Vintners (21% in 1996, 18% in 1995 and 13% in 1994), Harris
          Ranch (18% in 1996), Timmerman Cattle (26% in 1995), and E.A.
          Miller Cattle Company (22% in 1994).

          Farm Inventories

          Costs of bringing crops to harvest are capitalized when incurred. 
          Such costs are expensed when the crops are sold.  Farm
          inventories held for sale are valued at the lower of cost (first-
          in, first-out method) or market.

          Cattle Inventories and Breeding Herd

          Cattle raised on the Ranch are stated at the accumulated cost of
          developing such animals for sale or transfer to a productive
          function and purchased cattle are stated at cost plus development
          costs.  All cattle held for sale are valued at the lower of cost
          (first-in, first-out method) or market and are included in the
          caption inventories.  Purchased bulls and cows, included in the
          breeding herd and used for breeding, are depreciated using the
          straight-line method over five to seven years.

          Commodity Contracts Used to Hedge Price Fluctuations

          The Company enters into cattle futures and option contracts to
          hedge its exposure to price fluctuations on its stocker cattle. 
          The goal of the Company is to protect or create a future price
          for its cattle that will provide a profit once the cattle are
          sold and all costs are deducted.  Realized gains, losses, and
          costs associated with closed contracts are included in cattle
          inventory and recognized in cost of sales expense at the time the
          hedged cattle are sold.

          Property and Equipment

          Property and equipment accounts are stated on the basis of cost,
          except for land acquired upon organization in 1936 which is
          stated on the basis (presumed to be at cost) carried by the
          Company's predecessor.  Depreciation is computed using the
          straight-line method over the estimated useful lives of the
          various assets.   Buildings and improvements are depreciated over
          a 10 year to 27.5 year life.  Machinery and equipment is
          depreciated over a 3 year to 10 year life depending on the type
          of equipment.  Vineyards and orchards are generally depreciated
          over a 20 year life with irrigation systems over a 10 year life. 
          Oil, gas and mineral reserves have not been appraised, as no
          value has been assigned to them.

          Vineyards and Orchards 

          Costs of planting and developing vineyards and orchards are
          capitalized until the crops become commercially productive. 
          Interest costs and depreciation of irrigation systems and trellis
          installations during the development stage are also capitalized. 
          Revenue from crops earned during the development stage are
          credited against development costs.  Depreciation commences when
          the crops  become commercially productive.

          At the time crops are harvested, delivered to buyers and revenues
          are estimatable, revenues and related costs are recognized, which
          traditionally occurs during the third and fourth quarters of each
          year.  Orchard revenues are based upon estimated selling prices,
          whereas vineyard revenues are recognized at the contracted
          selling price.  Estimated prices for orchard crops are based upon
          the quoted estimate of what the final market price will be by
          marketers and handlers of the orchard crops.  Actual final
          orchard crop selling prices are not determined for several months
          following the close of the Company's fiscal year due to supply
          and demand fluctuations within the orchard crops markets. 
          Adjustments for differences between original estimates and actual
          revenues received are recorded during the period in which such
          amounts become known.  The net effect of these adjustments
          decreased farming revenue $129,000 in 1996 and increased farming
          revenue $124,000 in 1995 and $97,000 in 1994.

          The California Almond Board has the authority to require
          producers of almonds to withhold a portion of their annual
          production from the marketplace.  During 1994  the California
          Almond Board required the Company to hold back 10% of almond
          production which amounted to 163,000 pounds.  The almond withhold
          was due to the record almond production within California during
          1994.  During 1995, the reserved almonds were released for sale
          and the Company recorded $236,000 in revenues upon the sale of
          those almonds.  At December 31, 1996 and 1995, no such
          withholding was mandated.

          Net Income Per Share

          Net income per share is based upon the weighted average number of
          shares of common stock and common stock equivalents outstanding
          during the year (12,683,760 in 1996, 12,684,105 in 1995 and
          12,682,244 in 1994).  Fully diluted earnings per share are the
          same as primary earnings per share.

          In March 1992, the Company's Board of Directors adopted the 1992
          Stock Option Plan providing for the granting of options to
          purchase a maximum of 230,000 shares of the Company's common
          stock to employees, advisors, and consultants of the Company. 
          Since the adoption of the Plan, the Company has granted options
          to purchase 179,000 shares at a price equal to fair market value
          at date of grant.  Stock options granted have been treated as 
          common stock equivalents per the treasury method when such
          amounts would be dilutive.

          Long Lived Assets

          The Company adopted the provisions of Statement of Financial
          Accounting Standards ("SFAS") No. 121, "Accounting for the
          Impairment of Long-Lived Assets and for Long-Lived Assets to be
          Disposed Of" effective January 1, 1996.  In accordance with this
          pronouncement, the Company records impairment losses on long-
          lived assets held and used in operations when indicators of
          impairment are present and the undiscounted cash flows estimated
          to be generated by those assets are less than their related
          carrying amounts.  The adoption of SFAS No. 121 had no impact on
          the Company's consolidated financial position and results of
          operations in the current year.

          Environmental

          Environmental expenditures that relate to current operations are
          expensed or capitalized as appropriate.  Expenditures that relate
          to an existing condition caused by past operations and which do
          not contribute to current or future revenue generation are
          expensed.  Liabilities are recorded when environmental
          assessments and/or remedial efforts are probable and the costs
          can be reasonably estimated.  Generally, the timing of these
          accruals coincides with the completion of a feasibility study or
          the Company's commitment to a formal plan of action.  No
          liabilities for environmental costs have been recorded at
          December 31, 1996, 1995 or 1994.


          2.   Laval Farms Limited Partnership

          The Laval Farms Limited Partnership (Laval), formerly Tejon
          Agricultural Partners, is a limited partnership, formed in 1972,
          to develop and farm land in Kern County, California.  Laval Farms

          Corporation, formerly Tejon Agricultural Corporation , a wholly-
          owned subsidiary of Tejon Ranchcorp, is the general partner of
          the partnership.

          Due to significant losses in Laval, the Company wrote-off its
          investment in Laval in 1976 and provided for all commitments at
          that time.

          The Company  entered into an Agreement with John Hancock Mutual
          Life Insurance Company, Laval's sole limited partner and secured
          lender during 1993, for the sale of Laval's farmland and the
          eventual dissolution of the partnership.  Under the Agreement,
          approximately 13,000 acres of farmland located in the southern
          San Joaquin Valley, were divided into smaller farming parcels and
          as of April 20,  1995, all of the farmland had been sold.  In 
          connection with the sale of this farmland, the Company purchased
          900 acres, which includes 300 acres of rubired grapes, for a
          price of $1.5 million.

          Tejon Farming Company (TFC), a wholly-owned subsidiary of the
          Company, performs services for Laval under a farm management
          agreement, which is terminable on 30 days' notice by Laval.  TFC
          was paid $95,000 during 1996, $200,000 in 1995 and $240,000 under
          the management agreement in 1994.


          3.   Marketable Securities

          Statement of Financial Accounting Standard (SFAS) No. 115,
          Accounting for Certain Investments in Debt and Equity Securities,
          requires that an enterprise classify all debt securities as
          either  held-to-maturity, trading, or available-for-sale.  The
          Company has elected to classify its securities as available-for-
          sale and therefore, is required to  adjust securities to fair
          value at each reporting date.

          The following is a summary of available-for-sale securities at
          December 31:


                                      1996                   1995
                                         Estimated              Estimated
                                Cost     Fair Value    Cost     Fair Value
                                                   

          Marketable
          securities:
            U.S. Treasury
              and agency
              notes         $13,156,000 $13,158,000 $14,868,000 $14,869,000
            Corporate notes   6,960,000   6,969,000   5,323,000   5,388,000

                            $20,116,000 $20,127,000 $20,191,000 $20,257,000

          As of December 31, 1996, the cumulative fair value adjustment to
          stockholders' equity is an unrealized gain of $7,000, net of a
          tax credit of $4,000.  The Company's gross unrealized holding
          gains equals $126,000, while gross unrealized holding losses
          equals $115,000.  On December 31, 1996, the average maturity of
          U.S. Treasury and agency securities was 1.2 years and corporate
          notes was 1.7 years.  Currently, the Company has no securities
          with a weighted average life of greater than five years.  There
          were no sales of securities during 1996.  During 1995, the
          Company recognized gains of $7,000 on the sale of $5.1 million of
          securities, carried at historical cost adjusted for amortization
          and accretion. 

          Market value equals  quoted market price, if available. If a
          quoted market price is not available, market value is estimated
          using quoted market prices for similar securities.  The Company's
          investments in Corporate notes are with companies with a credit
          rating of A or better.

          4.   Inventories

          Inventories at December 31, 1996 and 1995 consist principally of
          cattle held for sale.

          5.   Property and Equipment

          Property and equipment consists of the following at December 31:

                                                  1996           1995
                                                        

          Land and land improvements           $  3,877,000   $  3,541,000 
          Buildings and improvements              7,639,000      7,260,000 
          Machinery, water pipelines,
          furniture and fixtures and other
          equipment                               4,254,000      4,331,000 

          Vineyards and orchards                 15,068,000     13,543,000 
                                                 30,838,000     28,675,000 
          Less allowance for depreciation       (14,568,000)   (13,602,000)

                                               $ 16,270,000   $ 15,073,000 



          6.   Line of Credit and Long-Term Debt

          The Company may borrow up to $5,000,000 on a short-term unsecured
          revolving line of credit at interest rates approximating the
          bank's prime rate (8.25% at December 31, 1996).  The revolving
          line expires in September 1997.  At December 31, 1996, there was
          $2,808,000 of  outstanding debt under the line of credit
          agreement.

          At December 31, 1995, the Company had outstanding a short-term
          borrowing under a line of credit with a banking company.  The
          short-term borrowing was in the amount of $1,682,000 at an
          interest rate of 8.50%.

          Long-term debt consists of the following at December 31:


                                                        1996       1995
                                                          
          Note payable to a bank                     $2,000,000 $2,000,000 
          Less current portion                         (200,000)  (200,000)

                                                     $1,800,000 $1,800,000 

          The note payable to a bank provides for interest at an average
          rate of 7.91% per annum, payable quarterly , on amounts 
          outstanding.  Principal is payable in semi-annual installments of
          $100,000, with the remaining balance due December 31, 1999. 
          Amounts borrowed under the agreement are unsecured.

          Interest paid approximated interest expense incurred for each of
          the three years in the period ended December 31, 1996.

          Maturities of long-term debt at December 31, 1996 are $200,000
          per year for 1997 and 1998, and $1,600,000 in 1999.

          7.   Common Stock and Stock Option Information

          The Company has elected to follow Accounting Principles Board
          Opinion No 25, "Accounting for Stock Issued to Employees" (APB
          25) and related interpretations in accounting for its employees,
          advisors, and consultants stock options because, as discussed
          below, the alternative fair value accounting provided for under
          FASB No. 123, "Accounting for Stock-Based Compensation," requires
          use of option valuation models that were not developed for use in
          valuing employee stock options.  Under APB 25, because the
          exercise price of stock options granted by the Company equals the
          market price of the underlying stock on the date of grant, no
          compensation expense is recognized.  

          The 1992 Stock Option Plan provides for the granting of options
          to purchase a maximum of 230,000 shares of the Company's common
          stock at 100% of the fair market value as of the date of grant. 
          The compensation committee of the board of directors administers
          the plan.  There are currently 179,000 options granted under the
          1992 Stock Option Plan with 59,000 options at a grant price of
          $20 per share, 20,000 options at a grant price of $15 per share,
          and 100,000 options at a grant price of $17.88 per share.

          During 1995, 14,000 shares were granted at an exercise price of
          $11.88, which was the market price at the date of grant.  These
          options have a ten year period to exercise and all options vest
          at the end of the ninth year.  These options were subsequently
          cancelled in 1996.  On May 1, 1996 100,000 shares were granted at
          an exercise price of $17.88, which was the market price at the
          date of grant.  These options have a ten year period to exercise
          and vest over five years from the respective grant date.

          As of December 31, 1996 and 1995, there were 100,000 and 14,000
          options outstanding, respectively, that are subject to SFAS 123
          disclosure requirements.  The fair value of these options was
          estimated utilizing the Black-Scholes option valuation model and
          assumptions as of each respective grant date.  Based on the
          results of such estimates, management determined that there was
          no material effect on net income or earnings per share for the
          years ended December 31, 1996 and 1995.  The weighted average
          exercise price of all options was $17.84 and $17.70 for 1996 and 
          1995 and the weighted average remaining contractual lives of the
          options are approximately 6 years as of December 31, 1996.

          8.   Commodity Contracts Used to Hedge Price Fluctuations

          The Company uses commodity derivatives to hedge its exposure to
          price fluctuations on its purchased stocker cattle and its cattle
          feed costs.  The objective is to protect or create a future price
          for stocker cattle that will provide a profit once the cattle are
          sold and all costs are deducted and protect the Company against a
          disastrous cattle market decline.  To help achieve this objective
          the Company uses the cattle futures and cattle options markets. 
          The Company continually monitors any open futures and options
          contracts to determine the appropriate hedge based on market
          movement of the underlying asset, stocker cattle.  The option and
          futures contracts used typically expire on a quarterly or semi-
          annual basis and are structured to expire close to or during the
          month the stocker cattle are scheduled to be sold.  The risk
          associated with hedging for the Company is that hedging limits or
          caps the potential profits if cattle prices begin to increase
          dramatically.  Payments received and paid related to outstanding
          options contracts are deferred in prepaid and other current
          assets and were approximately $22,000 at December 31, 1996. 
          Futures contracts are carried off-balance sheet until the
          contracts are settled because there is no exchange of cash until
          settlement.  Realized gains, losses, and costs associated with
          closed contracts is  included in cattle inventory and will be
          recognized in cost of sales expense at the time the hedged
          stocker cattle are sold.  During 1996 and 1995, the Company
          recognized approximately $577,000 and $215,000, respectively, in
          net gains from hedging activity as a reduction in cost of sales.

          The following table identifies the futures contract amounts and
          options contract costs outstanding at December 31, 1996:


                                                        Estimated 
        Cattle Hedging                                  Fair Value   Estimated
       Activity Commodity                  Original         at      Gain (Loss)
         Future/Option         No.      Contract/Cost   Settlement       at
          Description       Contracts   (Bought) Sold   (Buy) Sell   Settlement
                                                        
      Corn futures bought      30         $  (82,000) $    78,000   $   (4,000)
      10,000 Bushels per
      contract

      Cattle futures sold      80          2,600,000   (2,744,000)    (144,000)
      50,000 lbs. per
      contract

          Estimated fair value at settlement is based upon quoted market
          prices at December 31, 1996. 



          9.   Income Taxes

          The Company accounts for income taxes using SFAS No. 109,
          Accounting for Income Taxes.  SFAS No. 109 is an asset and
          liability approach that requires the recognition of deferred tax
          assets and liabilities for the expected future tax consequences
          of events that have been recognized in the Company's financial
          statements or tax returns.

          The provision for income taxes consists of the following at
          December 31:

                                              1996        1995         1994
                                                        

          Federal:
            Current                    $  746,000   $ 176,000    $ 627,000 
            Deferred                      106,000      70,000      (12,000)

                                          852,000     246,000      615,000 
          State:
            Current                       248,000      65,000      205,000 
            Deferred                       23,000     (21,000)     (10,000)
                                          271,000      44,000      195,000 

                                       $1,123,000   $ 289,000    $ 810,000 

          The reasons for the difference between total income tax expense
          and the amount computed by applying the statutory Federal income
          tax rate (34%) to income before taxes are as follows at December
          31:

       
                                               1996       1995      1994
                                                          

          Income tax at the statutory rate $  955,000   $246,000$  795,000 
          State income taxes, net of          179,000     29,000   129,000 
          Federal benefit
          Other, net                          (11,000)    14,000  (114,000)
                                           $1,123,000   $289,00 $  810,000 


          Deferred income taxes result from temporary differences in the
          financial and tax bases of assets and liabilities.  The net
          current deferred asset is included with prepaid expenses and
          other assets on the statement of financial position.  Significant
          components of the Company's deferred tax liabilities and assets
          are as follows at December 31:

          Deferred tax assets:                              1996       1995
                                                           

            Unrealized gain (loss) on 
              available-for-sale securities           $      --- $      ---
            Accrued expense                              147,000    117,000
            Prepaid revenues                             147,000    140,000
            Other                                         50,000     87,000

          Total deferred tax assets                      344,000    344,000
          Deferred tax liabilities:
            Depreciation and amortization              1,460,000  1,387,000

            Involuntary conversion-land                  363,000    412,000
            Other                                        828,000    741,000
          Total deferred tax liabilities               2,651,000  2,540,000

          Net deferred tax liabilities                $2,307,000 $2,196,000

          The Company made net payments of income taxes of $531,000,
          $721,000 and $2,004,000 during 1996, 1995 and 1994, respectively.

          10.  Operating Leases

          The Company is lessor of certain property pursuant to various
          commercial lease agreements having terms ranging up to 30 years. 
          The cost and accumulated depreciation of buildings and
          improvements subject to such leases was $3,067,000 and
          $1,054,000, respectively, at December 31, 1996.  Income from
          commercial rents, included in commercial and land use revenue was
          $928,000 in 1996, $936,000 in 1995 and $905,000 in 1994.  Future
          minimum rental income on noncancelable operating leases as of
          December 31, 1996 is:  $950,000 in 1997, $891,000 in 1998,
          $889,000 in 1999, $802,000 in 2000, $797,000 in 2001, and
          $6,512,000 for years thereafter.

          11.  Commitments and Contingencies

          A total of 6,200 acres of the Company's land is subject to water
          contracts requiring minimum future annual payments for as long as
          the Company owns such land.  The estimated minimum payments for
          1997 are $1,299,000, whether water is available or is used. 
          Minimum payments made under these contracts were approximately
          $1,277,000 in 1996, $1,109,000 in 1995 and $985,000 in 1994. 
          Approximately 4,600 acres of these lands are subject to
          contingent assessments of approximately $842,000 to service water
          district bonded indebtedness, if water district revenues are
          insufficient to cover bond interest and redemptions when due.

          The Company leases land to National Cement Company of California,
          Inc. (National) for the purpose of manufacturing portland cement
          from limestone deposits on the leased acreage.  National, Lafarge
          Corporation (the parent company of the previous operator) and the
          Company have been ordered to cleanup and abate an old industrial
          waste landfill site on the leased premises.  Under the lease
          agreements with National and Lafarge, both companies are required
          to indemnify the Company for any costs and liabilities incurred
          in connection with the cleanup order.  Due to the financial 
          strength of National and Lafarge, the Company believes that a
          material effect to the Company is remote at this time.

          12.  Retirement Plan

          The Company has a retirement plan which covers substantially all
          employees.  The benefits are based on years of service and the
          employee's five year final average salary.  Contributions are
          intended to provide for benefits attributable to service both to
          date and expected to be provided in the future.  The Company
          funds the plan in accordance with the Employee Retirement Income
          Security Act of 1974 (ERISA).

          The following accumulated benefit information is as of December
          31:

                                                             1996         1995
                                                               

          Accumulated actuarial present value of
            benefit obligation, including vested
             benefits of $2,060,000 in 1996 and
             $1,542,000 in 1995                        $2,084,000 $  1,560,000 
          Projected benefit obligation for service
            rendered to date                            2,466,000    1,893,000 

          Plan assets at fair value                     1,947,000    1,795,000 
          Projected benefit obligation in excess of
            Plan assets                                  (519,000)     (98,000)
          Items not yet recognized in earnings:
            Unrecognized net gain from past experience
            different from that assumed and effects of
            changes in assumptions                      1,084,000      671,000 

            Unrecognized net transition asset being 
            amortized over approximately 17 years        (138,000)    (158,000)
            Adjustment required to recognize minimum
            liability                                    (564,000)          ---

          Prepaid (accrued) pension cost                 (137,000) $   415,000 

          In accordance with the provisions of Financial Accounting
          Standard No. 87, the Company recorded a minimum pension liability
          representing the excess of the accumulated benefit obligation
          over the fair value of plan assets and accrued pension
          liabilities.  The liability has been offset by intangible assets
          to the extent possible.  Because the asset recognized may not
          exceed the amount of unrecognized past service cost, the balance
          of the liability at the end of 1996 is reported as a separate
          reduction of stockholder's equity, net of applicable deferred
          income taxes.

          Plan assets consist of equity, debt, and short-term money market
          investment funds.  The weighted-average discount rate and rate of
          increase in future compensation levels used in determining the
          actuarial present value of projected benefits obligation was 6.5%
          in 1996 and 1995.  The expected long-term rate of return on plan
          assets was 7.5% in 1996 and 1995.

          Total pension and retirement expense was as follows for each of
          the years ended December 31:

                                                1996         1995        1994
                                                             

           Cost components:

           Service cost-benefits earned
           during the period                  $ (74,000)  $ (80,000)  $ (80,000)

           Interest cost on projected
           benefit obligation                  (136,000)   (136,000)   (126,000)

           Actual return on plan assets         (89,000)    305,000     (87,000)
           Net amortization and deferral        214,000    (209,000)    173,000 

           Total net periodic pension cost      (85,000)   (120,000)   (128,000)


          13.  Business Segments

          The Company operates principally in four industries: livestock,
          farming, oil and minerals, and commercial and land use.  The
          livestock segment includes the production and sale of beef
          cattle.  The farming segment involves those operations related to
          permanent crops and the supervision of farming activities for
          Laval (see Note 2).  The oil and minerals and the commercial and
          land use operations collect rents and royalties from lessees of

          Company-owned properties. 

          Information pertaining to the Company's business segments follows
          for each of the years ended December 31:

                                            1996          1995         1994
                                                           
          Segment profits:

            Livestock                 $     453,000 $       2,00 $     549,000 
            Farming                       3,134,000     1,811,000    1,925,000 
            Oil and minerals              1,156,000     1,191,000    1,208,000 

            Commercial and land use        (358,000)     (830,000)    (285,000)
          Segment profits                 4,385,000     2,174,000    3,397,000 
          Interest income                 1,308,000     1,374,000    1,439,000 

          Corporate expenses             (2,590,000)   (2,389,000)  (2,212,000)
          Interest expense                 (295,000)     (436,000)    (287,000) 
          Operating profit             $  2,808,000 $     723,000 $  2,337,000 



                                                  Depreciation
                                    Identifiable      and         Capital
                                       Assets     Amortization Expenditures
                                                       
          1996

            Livestock                $ 5,554,000    $  307,000  $   98,000
            Farming                   10,545,000       626,000   1,051,000
            Oil and minerals             259,000         1,000         ---
            Commercial and land use    2,874,000       183,000     901,000
            Corporate                 28,137,000       104,000     293,000
          Total                      $47,369,000    $1,221,000  $2,343,000

          1995
            Livestock                $ 5,533,000    $  303,000  $  270,000

            Farming                   10,370,000       477,000   2,287,000
            Oil and minerals             258,000         1,000         ---
            Commercial and land use    2,713,000       133,000     557,000
            Corporate                 26,329,000       103,000     149,000
          Total                      $45,203,000    $1,017,000  $3,263,000

          1994
            Livestock                $ 5,310,000      $276,000  $  336,000
            Farming                    7,347,000       395,000     993,000
            Oil and minerals             179,000         3,000         ---
            Commercial and land use    2,226,000       132,000     801,000
            Corporate                 29,858,000       100,000      49,000
                                     $44,920,000      $906,000  $2,179,000

          Intersegment sales are not significant.  Segment profits are
          total revenues less operating expenses, excluding interest and
          corporate expenses.  Identifiable assets by segment include both
          assets directly identified with those operations and an allocable
          share of jointly used assets.  Corporate assets consist primarily
          of cash and cash equivalents, refundable and deferred income
          taxes, land and buildings.  Land is valued at cost for
          acquisitions since 1936.  Land acquired in 1936, upon
          organization of the Company, is stated on the basis (presumed to
          be at cost) carried by the Company's predecessor. 

          14.  Unaudited Quarterly Operating Results

          The following is a tabulation of unaudited quarterly operating
          results for the years indicated (in thousands of dollars, except
          per share amounts):

                                           Segment       Net      Earnings
                                 Total     Profit      Income      (Loss)
                              Revenue(1)   (Loss)      (Loss)    Per Share
                                                     
         1996
            First quarter         $ 1,518 $ (408)     $ (364)    $ (0.03)     
            Second quarter          4,312    416          57        0.01     
            Third quarter           5,824  1,982         918        0.07     
            Fourth quarter          7,241  2,395       1,074        0.08     
                                  $18,895 $4,385      $1,685      $ 0.13     

          1995
            First quarter         $ 1,409 $(818) (2)  $(661) (2) $(0.05) (2)
            Second quarter          1,792  (355)       (409)      (0.03)    
            Third quarter           8,716 2,012         970        0.08     
            Fourth quarter          7,573 1,335         534        0.04     
                                  $19,490$2,174      $  434     $  0.03     


          (1)  Includes interest income.

          (2)  Includes recognition of a $400,000 ($240,000 after tax, or
               $.02 per share) charge-off of destroyed almond trees.


          15.  Subsequent Event

          Acquisition of Assets

          On March 10, 1997, the Company completed the purchase of certain
          assets from Champion Feeders, Inc., a cattle feedlot company in
          western Texas.  The assets purchased include land, a feed mill,
          cattle pins, office and shop buildings, and all rolling stock. 
          No debt or liabilities of Champion Feeders, Inc. were assumed in
          the purchase of these assets.  The purchase price for these
          assets is $3.5 million and will be accounted for as a purchase. 
          The purchase price of assets was based upon a dollar value per
          head of capacity at the feedyard and the fair market value of
          assets purchased.  The Company believes the purchase price
          approximates the fair value of assets being purchased.

          The purchase of these assets allows the Company to begin to  meet
          its long-term objective of becoming vertically integrated within 
          the beef industry.   The assets purchased will allow the Company
          to own and operate a cattle feedyard operation in western Texas.

          The following unaudited pro forma condensed combined statement of
          income presents the results of operations as if the acquisition
          of assets had occurred at the beginning of the periods presented
          and does not purport to be indicative of what would have occurred
          had the acquisition actually been made as of such date or of
          results that may occur in the future.  The pro forma information 
          provided is for the year ended December 31, 1996.

          Pro forma Statement of Income
          Revenues                                $   34,059,000
          Costs and Expenses                          30,831,000
                                                                
          Income before income taxes                   3,228,000
          Income Tax                                   1,291,000
          Net Income                              $    1,937,000
                                                                
          Earnings Per Share                      $         0.15


                                    EXHIBIT INDEX

          3.   Exhibits:

                    3.1 Restated Certificate of Incorporation    *

                    3.2 By-Laws                                  *

                    10.1 Water Service Contract with Wheeler
                         Ridge-Maricopa Water Storage District
                         (without exhibits),amendments originally
                         filed under Item 11 Registrant's Annual
                         Reporton Form 10K                       **

                    10.2 Tejon Ranch Co. Stock Option Agreement  **


                    10.3 Lease agreement for Mr. San Olen        **

                    10.4 Asset Purchase Agreement dated
                         March 10, 1997 for purchase of feedlot
                         assets                                  58

                    22 List of subsidiaries of Registrant        91

                    27 Financial Data Schedule (Edgar)           92

               (b)  Report on Form 8-K filed during the last quarter of
                    the period covered by this report:

                    None. 

               (c)  Exhibits
               
               *    This document, filed with the Securities Exchange
                    Commission in Washington D.C. (file number 1-7183)
                    under Item 14 to Registrant's Annual Report on Form
                    10-K for year ended December 31, 1987, is incorporated
                    herein by reference.

               **   This document, filed with the Securities Exchange
                    Commission in Washington D.C. (file Number 1-7183)
                    under Item 14 to Registrant's Annual Report on Form
                    10-K for year ended December 31, 1994, is incorporated
                    herein by reference.

               (d)  Financial Statement Schedules -- The response to this
                    portion of Item 14 is submitted as a separate section
                    of this report. 

                               Asset Purchase Agreement

               This Asset Purchase Agreement dated as of the 28th day of
          February, 1997, (this "Agreement"), between CHAMPION FEEDERS,
          INC., a Texas corporation ("Seller"), and for certain purposes,
          three of its shareholders, Dave Hopper, Gordon Dutterer and Joe
          Mendiburu ("individually, a "Shareholder" and collectively, the
          "Shareholders"), on the one hand, and TEJON RANCH FEEDLOT, INC.,
          a California corporation ("Buyer"), on the other hand.

                                 W I T N E S S E T H:

               WHEREAS, Seller is engaged in, among other things, the
          cattle feeding business known as Champion Feeders located near
          Hereford, Texas (the "Business");

               WHEREAS, Buyer desires to acquire, and Seller desires to
          sell, substantially all of the assets and business of the
          Business as a going concern, upon the terms and conditions
          hereinafter set forth;

               WHEREAS, the parties hereto desire to set forth certain
          representations, warranties and covenants made by each to the
          other as an inducement to the execution, delivery and performance
          of this Agreement and certain additional agreements related to
          the transactions contemplated hereby;

               NOW, THEREFORE, in consideration of the premises and of the
          representations, warranties, covenants and agreements herein
          contained, and for other good and valuable consideration, the
          receipt and sufficiency of which are hereby expressly
          acknowledged, the parties hereto agree as follows:

               1.   Sale of Assets and Business by Seller.

                    1.1  Sale of Assets.  Pursuant to the terms and
          conditions of this Agreement, Seller agrees to sell to Buyer, and
          Buyer agrees to purchase, all of the assets, properties, rights
          and interests (other than those assets described in Section 1.3
          below) of Seller, wherever located, of every type and
          description, whether real, personal or mixed, and whether
          tangible or intangible, which, as of the Closing (as defined in
          Article 4 hereof), are used or held for use in connection with,
          which are generated by, derived from or attributable to, or which
          otherwise relate to, the business of the Business (collectively,
          the "Assets"), including, but not limited to:

                         (a)  all accounts receivable (except as noted in
          Section 2.3 below) and general intangibles of a similar nature
          arising after the Closing;

                         (b)  all prepaid expenses and similar items, the
          benefit of which may be effectively transferred to Buyer,
          including, without limitation, advance payments, security
          deposits and other prepaid items, to be apportioned pursuant to
          Section 7.3 below;

                         (c)  all inventories wherever located, including,
          without limitation, all grain and feed stocks, livestock
          medicines, raw materials, work-in-progress, finished goods,
          office and operating supplies, and packaging materials and
          supplies;

                         (d)  the real property described on Annex A
          hereto (the "Properties"), and all right, title and interest in
          and to all buildings, structures, other improvements, fixtures
          and appurtenances thereon and thereto, whether currently in
          existence or under construction (the "Facilities");

                         (e)  the name "Champion Feeders" and any
          variations thereof; 

                         (f)  any copyrights, trademarks, trade names and
          service marks of Seller;

                         (g)  all owned personal property, including,
          without  limitation, all equipment, computer equipment,
          machinery, office equipment, furniture, cars, trucks and other
          vehicles, including, without limitation, those described on Annex
          B hereto;

                         (h)  to the extent assignable, all rights under
          contracts, agreements or commitments, including, without
          limitation, any existing insurance policies Buyer elects to have
          assigned to it, natural gas supply contract with Enermart Trust,
          contracts providing for the lease by the Business of equipment,
          machinery, office equipment, furniture, cars, trucks and other
          vehicles, sales representative agreements, consignment agreements

          and other similar agreements, whether as principal or agent, and
          under any license agreement (collectively, the "Contracts"),
          including, without limitation, those described on Annex C hereto;

                         (i)  all rights under orders, bids and
          quotations, and similar arrangements relating to the purchase or
          sale of goods or services (collectively, the "Service
          Contracts"), including, without limitation, those so described on
          Annex C hereto; 

                         (j)  all right, title and interest in and to all
          patents, patent applications, trade secrets and secret processes
          and similar items pertaining to the Business; 

                         (k)  to the extent transferable, all permits,
          approvals, qualifications, licenses and the like issued by a
          Governmental Authority (as defined in Section 5.6 hereof) or any
          third party and any pending applications therefor (collectively,
          the "Permits"), including, without limitation, those described on
          Annex D hereto; and

                         (l)  subject to the provisions of Section 12.2
          hereof, all books and records of account and other records,
          whether written or in machine-readable form (including, without
          limitation, operating systems and application software, and
          computerized records maintained on tapes, disks and other
          electronic or optical storage media), generated in connection
          with or otherwise related to the conduct of the business of the
          Business, relating to operating, inventory, legal, personnel,
          payroll, supplier/vendor rights, interests and customer records
          and all sales and promotional literature, correspondence and
          files.

                    1.2  Pre-Closing Disposition of Assets.  Without
          limiting the generality of the foregoing, the parties agree that
          the Assets shall include the assets, properties and rights
          described or listed in Section 1.1 hereof, except such assets,
          properties and rights as may have been disposed of by Seller
          prior to the Closing in the ordinary course of business of the
          Business.

                    1.3  Exclusions from Assets.  The parties agree that
          the Assets shall not include the following:

                         (a)  cash, investment securities and related bank
          and brokerage accounts of Seller;

                         (b)  all notes receivable, accounts receivable
          (except as noted in Section 2.3 below), employee advances, trade
          acceptances receivable and general intangibles of a similar
          nature arising prior to the Closing;

                         (c)  the corporate minute books and stock
          transfer records of Seller and, subject to Section 12.3 hereof,
          any books and records of account relating to any financial and
          tax records of Seller;

                         (d)  a 1979 Ford diesel tractor (Model 2W30,
          Serial No. C615041) owned by a third party;

                         (e)  feedlot supply purchase rebates;

                         (f)  utility cooperative credits and/or dividends
          attributable to periods prior to Closing and utility cooperative
          capital stock; and 

                         (g)  income tax credits and/or refunds due in
          connection with diesel fuel or gasoline used in the Business for
          periods prior to Closing.

                    1.4  Independent Contract Consideration.  On the date
          hereof Buyer shall deliver to Seller a check in the amount of
          $50.00 (the "Independent Contract Consideration"), which amount
          Seller and Buyer hereby acknowledge and agree has been bargained
          for and agreed to as consideration for Seller's execution and
          delivery of this Agreement.  The Independent Contract
          Consideration is in addition to and independent of any other
          consideration or payment provided for herein, and is
          nonrefundable in all events.

                    1.5  Condition of Assets.  It is understood and agreed
          that Buyer has had adequate opportunity to inspect the condition
          of the Assets and to observe the operation of the Business, and
          that Buyer has determined that the condition of the Assets and
          Business are suitable for Purchaser's intended use thereof.  The
          Properties and Facilities shall be conveyed and transferred to
          Buyer on the Closing Date in "as is", "where is" condition and
          with all faults, and, and except as set forth in Article 5 below,
          Seller makes no representations and/or warranties of any kind
          whatsoever relating to the condition of the Assets and Seller
          specifically makes no representations and/or warranties as to the
          merchantability and/or fitness for a particular purpose of any of
          the Properties or the Facilities.

               2.   Buyer's Obligations With Respect to Purchase of Assets
          and Related Matters.

                    2.1  Purchase Price.

                         (a)  Subject to the terms and conditions of this
          Agreement and in full consideration for the sale, conveyance,
          transfer, assignment and delivery of the Assets and for the
          Shareholder Covenants Not To Compete (as defined in Section

          11.2), Buyer shall:

                              (i)  at the Closing pay $3,500,000 (the
          "Purchase Price") to Seller by delivery of a check payable to
          Seller in such amount less the Deposit (hereinafter defined);

                              (ii)  at the Closing pay to Seller by
          delivery of a check payable to Seller in the amount of the fair
          market value of Seller's grain and livestock feed inventories and
          medicine inventories as of February 28, 1997 less the sum of
          $2,362.50 representing the estimated cost of disposing of the
          manure pile located in southeast portion of the feedyard; and

                              (iii) assume the obligations described in
          Section 2.2 below (the "Assumed Liabilities"). 

          At the Closing, appropriate adjustments will be made in the
          Purchase Price to reflect amounts prepaid or deposits by or to
          Seller under the Service Contracts and not fully used or earned
          by Seller as of the Closing Date and prepaid premiums on any
          existing insurance policies assigned to Buyer at Closing.

                    2.2  Assumption of Certain Obligations.  On the
          Closing Date, Buyer shall assume, and on and after the Closing
          Date, Buyer agrees to pay, observe, perform and otherwise
          discharge all liabilities and obligations of the Business arising
          after the Closing and all liabilities and obligations of the
          Business under all Permits, Service Contracts and Contracts in
          respect of periods after the Closing Date.  Other than the
          liabilities and obligations described in the first sentence of
          this Section 2.2, Buyer expressly does not assume any other
          liabilities and obligations of Seller or of the Business, and
          Seller and the Shareholders shall pay, observe, perform and
          otherwise discharge all such liabilities and obligations not
          assumed by Buyer hereunder.  Buyer is not assuming any
          liabilities or obligations set forth in Article 14 below.

                    2.3  Receivables.  Buyer agrees that it shall, as soon
          as reasonably practicable after receipt thereof, remit and
          forward to Seller any payments or other items received in respect
          of the assets described in Section 1.3(b).  Buyer will make a
          good faith effort to collect any sums due to Seller in respect of
          the assets described in Section 1.3(b).  It is understood and
          agreed that all expenses owing to Seller for each lot of cattle
          for which Seller has provided financing, feed, rations, medicine,
          and services and accrued interest thereon (the "Expenses") shall
          be computed as of February 28, 1997, and that interest on the
          Expenses shall continue to accrue and be owing to Seller until
          the sale of the cattle, and that as each lot of cattle is sold,
          Buyer shall promptly remit and forward the proceeds of the sale
          of each such lot of cattle in the following order:

                         (1)  to Seller, the Expenses owing to Seller as
          of February 28, 1997;

                         (2)  to Seller, all accrued interest on the
          Expenses owing to Seller from February 28, 1997 to date of sale
          of the cattle.

                         (3)  to Buyer, all Expenses owing to Buyer for
          periods after February 28, 1997 and interest to accrue thereon;
          and

                         (4)  to the owner of the cattle, the remaining
          proceeds.

                    2.4  Shareholder Covenants Not To Compete.  On the
          Closing Date, Buyer shall pay $1,000 to each of the Shareholders 
          in respect of each Shareholder's Covenant Not To Compete by
          delivery of a check payable to each Shareholder in such amount. 
          Such payments are to be made pursuant to the understandings set
          forth in Article 11 of this Agreement.

                    2.5  Allocation of Purchase Price, Assumed Liabilities
          and Covenants Not To Compete.  The aggregate amount of the
          Purchase Price and the Assumed Liabilities shall be allocated
          among the Assets and the Covenants Not To Compete as set forth on
          Annex F attached hereto.  Seller and Buyer shall duly prepare and
          timely file such returns, reports and information returns as may
          be required under section 1060 of the Internal Revenue Code of
          1986, as amended (the "Code"), and any regulations thereunder and
          any corresponding or comparable provisions of applicable state
          and local tax laws to report the allocation of the Purchase Price
          and the Assumed Liabilities among the Assets and the Covenants
          Not to Compete as set forth in Annex F attached hereto.

                    2.6  Deposit.  Within one (1) business day after
          Buyer's execution of this Agreement, Buyer shall deposit with
          Title Company (hereinafter defined), the sum of $50,000 in cash
          ("Deposit") to be held by the Title Company as earnest money in
          accordance with the terms and provisions of this Agreement.  The
          Title Company is hereby instructed to hold the Deposit in an
          interest bearing account with a federally insured bank.  All
          interest accruing on the Deposit shall belong to Buyer.  Except
          as provided in this Agreement to the contrary, the Deposit is
          non-refundable.  If Buyer terminates this Agreement pursuant to
          an express right granted to Buyer pursuant to this Agreement, the
          Title Company shall and is hereby instructed to immediately
          return the Deposit to Buyer.  Upon the Closing of the
          transactions contemplated hereby, the Deposit will be delivered
          to the Seller as part of the Purchase Price.  Should Buyer
          default in the performance of its obligations under this
          Agreement when Seller is not in default under this Agreement,
          Seller shall be entitled to receive the Deposit as liquidated
          damages for such default by Buyer, and the Title Company is
          directed to deliver the Deposit to Seller upon notice of a
          default by Buyer hereunder.

               3.   Seller's Obligations; Further Assurances.

                    3.1  Title.  Promptly after the date hereof, Seller
          shall cause A. O. Thompson Abstract Co., Inc., 242 E. 3rd St.,
          Hereford, Texas (the "Title Company"), as agent for Stewart Title
          Company, to issue to Buyer a title commitment (the "Title
          Commitment") covering the Properties and the Facilities, showing
          all matters affecting title thereto and binding the Title Company
          to issue to Buyer at the Closing an Owner Policy of Title
          Insurance (the "Title Policy") in the form prescribed by the
          Texas Department of Insurance in the amount of $3,176,100.   

                    3.2  Title Review Period.  Buyer shall have fifteen
          (15) business days (the "Title Review Period") after the receipt
          of the (i) Title Commitment and (ii) legible copies of all
          instruments referred to in Schedules B and C of the Title
          Commitment to notify Seller, in writing, of such objections as
          Buyer may have to anything contained in the Title Commitment. 
          Liens for ad valorem taxes not then due and payable and any item
          contained in the Title Commitment to which Buyer does not object
          during the Title Review Period shall be deemed a "Permitted
          Exception".  In the event Buyer shall notify Seller of an
          objection to anything contained in the Title Commitment prior to
          the expiration of the Title Review Period, Seller shall have
          twenty (20) business days, or such greater period of time as may
          be mutually acceptable to Buyer and Seller (the "Cure Period"),
          within which Seller may (but shall in no event be required to)
          cure or remove such objection.  If Seller fails to either cure or
          remove such objection to the reasonable satisfaction of Buyer and
          the Title Company prior to the expiration of the Cure Period, and
          if by reason of such objection the Title Company refuses to issue
          the Title Policy in the form provided for in Section 3.3 of this
          Agreement, Buyer may either waive such objection and accept such
          title as Seller is able to convey without any reduction in the
          Purchase Price or, as its sole and exclusive remedy, terminate
          this Agreement by written notice to Seller given within five (5)
          days following the expiration of the Cure Period, except that
          Buyer shall be entitled to a reduction in the Purchase Price in
          the amount of any valid mortgage liens or valid tax liens
          actually filed of record against the Assets to the extent such
          liens are not paid at or before the Closing.  Failure of the
          Buyer to send written notice of the election available to it
          pursuant to the preceding sentence within five (5) days after the
          expiration of the Cure Period shall be deemed an election by
          Buyer to waive its objection and accept such title as Seller is
          able to convey without any reduction in the Purchase Price.

                    3.3  Title Policy of Title Insurance.  At Closing, the
          Title Company shall issue to Buyer, at Seller's sole cost and
          expense, the Title Policy covering the Properties (excluding the
          appurtenant easements created by instruments recorded in Volume
          237, Page 288, and Volume 256, Page 445, both in the Deed Records
          of Deaf Smith County, Texas)and the Facilities, in the full
          amount of $3,176,100.  Such policy may contain as exceptions the
          standard printed policy exceptions (modified, if applicable, but
          at Buyer's expense) (the "Standard Exceptions") and the Permitted
          Exceptions.  The Standard Exceptions shall be modified as
          follows:

                         (a)  the Standard Exception with regard to
          restrictive covenants shall either be deleted or shall list those
          restrictions that constitute Permitted Exceptions; 

                         (b)  the Standard Exception with regard to real
          estate taxes shall except taxes for 1997 and subsequent years;
          and,

                         (c)  the Standard Exception with regard to
          parties in possession shall be deleted, except as to cattle being
          fed at the feedyard at the time of the Title Company's
          inspection.

                    3.4  Conveyance Documents.  The sale, assignment,
          transfer, conveyance and delivery of the Assets (other than real
          property) shall be made by such bills of sale and other
          recordable instruments of assignment, transfer and conveyance as
          Buyer shall reasonably request, provided that the warranties of
          title contained in all such instruments shall be consistent with
          the provisions of this Agreement, including Section 5.4 hereof. 
          The sale and conveyance of any real property constituting a
          portion of the Assets shall be made by special warranty deeds in
          form and substance satisfactory to Buyer and its counsel and
          subject only to Permitted Exceptions.  To the extent Seller holds
          perfected security interests in any cattle being fed on the
          Properties at Closing, Seller agrees that it retains such
          security interests in such cattle for the benefit of Seller and
          Buyer in proportion to the rights each have in the proceeds of
          the sale of such cattle, which proportion is to be determined
          pursuant to Section 2.3 above.

                    3.5  Further Assurances.

                         (a)  At the Closing and at any time and from time
          to time thereafter, Seller shall at the reasonable request of
          Buyer take all reasonable action necessary to put Buyer in actual
          possession and operating control of the Assets, and shall
          execute, acknowledge and deliver such further instruments of
          conveyance, sale, transfer and assignment, and take such other
          action as Buyer may reasonably request in order more fully and
          effectively to convey, sell, transfer and assign to Buyer all of
          Seller's right, title and interest in and to the Assets.

                         (b)  The parties recognize that a separate
          instrument or instruments of assignment and assumption may be
          necessary or proper with respect to certain of the Contracts,
          Service Contracts and Permits to be transferred hereunder, and,
          accordingly, the parties shall duly execute and deliver at or
          prior to the Closing or thereafter, as required or reasonably
          requested by Buyer, such separate instrument or instruments as
          may be reasonably required to effect the assignment or transfer
          thereof to the Buyer.

                         (c)  Each party shall use all commercially
          reasonable efforts to assist the other in obtaining any consents,
          approvals and releases required for the assignment of all 
          Contracts, Service Contracts and Permits.  If any material
          consents or releases cannot be obtained prior to Closing with
          respect to any Contract, Service Contract or Permit included in
          the Assets and the Closing is nevertheless consummated, Seller
          and Buyer shall fully cooperate in any arrangement reasonably
          satisfactory to the parties designed to fulfill the obligations
          under, and to afford Buyer the benefits of, such Contract,
          Service Contract or Permit.  Should the consent required for the
          transfer of any Contract, Service Contract or Permit not be
          received until after Closing, the parties will cooperate as
          provided in this Agreement to cause thereafter the assignment
          thereof or the assumption thereof by the Buyer without further
          consideration.

                    3.6  Shareholder Feeding Agreement.  At the Closing,
          the Shareholders shall execute and deliver to Buyer the best
          efforts feeding agreement attached hereto as Annex E (the
          "Feeding Agreement").

                    3.7  FIRPTA Certificate.  At the Closing, Seller shall
          furnish to Buyer a certificate of Seller, as transferor, to
          Buyer, as transferee, stating that Seller is not a foreign entity
          in accordance with the Foreign Investment in Real Property Tax
          Act of 1980 in the form promulgated by the Treasury Regulations
          thereunder.

                    3.8  Release of Realty Liens.  On or prior to Closing,
          Seller, at its sole cost and expense, shall cause to be fully
          released and discharged of record in Deaf Smith County, Texas,
          any and all mortgage, deed of trust or other liens affecting the
          Properties or the Facilities.

                    3.9  Insurance.  Until Closing, Seller shall maintain
          in full force and effect the insurance coverages specified in
          Annex H hereto, and Seller shall not make any changes in such
          insurance coverages or in the insurers issuing the same prior to
          Closing without Buyer's prior written consent.  Should Buyer
          elect to have the benefit of any of such insurance after Closing,
          Seller shall cooperate with Buyer in effecting appropriate policy
          assignments at Closing.

               4.   Closing.

               The sale and purchase of the Assets (herein called the
          "Closing") shall take place at 9:00 a.m., Central Standard time,
          on March 10, 1997, at the offices of The Title Company.  At
          Closing and upon Buyer's payment of the Purchase Price, Seller
          shall take all steps necessary to cause title to and possession
          of all Assets to be given to Buyer in satisfaction of this
          Agreement, which obligation of Seller shall be continuing until
          the same is fully performed.

               5.   Representations and Warranties by Seller and
          Shareholders.

               Each of Seller and the Shareholders severally represents
          and warrants to Buyer as follows:

                    5.1  Incorporation.  Seller is a corporation duly
          organized, validly existing and in good standing under the laws
          of the State of Texas, with full corporate power and authority to
          execute and deliver this Agreement and the other agreements and
          instruments contemplated hereby to which it is or is to become a
          party (the "Seller Documents", which term shall also include the
          Shareholder Covenants Not To Compete and the Feeding Agreement)
          and to perform its obligations hereunder and thereunder and to
          own, lease and operate the Assets and to conduct the business of
          the Business as the same is currently being conducted.

                    5.2  Authorization.

                         (a)  The execution and delivery by Seller of this
          Agreement and the Seller Documents, and its performance of its
          obligations hereunder and thereunder, have been duly and validly
          authorized by its Board of Directors and by all necessary
          corporate action of it and by the affirmative vote of not less
          than the owners and holders of two-thirds of the issued and
          outstanding capital stock of Seller.

                         (b)  This Agreement has been duly executed and
          validly delivered by Seller and constitutes its legal, valid and
          binding obligations enforceable against it in accordance with its
          terms, except as such enforcement may be limited by (i) any
          applicable bankruptcy, insolvency, reorganization, receivership,
          moratorium, fraudulent transfer and conveyance laws and other
          similar laws of general application relating to or affecting the
          rights and remedies of creditors or (ii) general principles of
          equity, whether applied by a court of law or equity.

                         (c)  The Seller Documents, when executed and
          delivered by Seller at Closing, will have been duly executed and
          validly delivered by it and will constitute its legal, valid and
          binding obligations enforceable against it in accordance with
          their respective terms, except as such enforcement may be limited
          by (i) any applicable bankruptcy, insolvency, reorganization,
          receivership, moratorium, fraudulent transfer and conveyance laws
          and other similar laws of general application relating to or
          affecting the rights and remedies of creditors or (ii) general
          principles of equity, whether applied by a court of law or
          equity.

                    5.3  No Conflict.  Except for any Contract, Service
          Contract or Permit terms requiring consent to  assignment, 
          neither the execution and delivery by Seller of this Agreement
          and the Seller Documents, nor its performance of its obligations
          hereunder and thereunder, will (a) conflict with its articles of
          incorporation or by-laws, (b) result in any breach of any of the
          provisions of, or constitute a default under, any judgment,
          order, decree or writ to which it is a party or by which it is
          bound, which breach or default would have a material adverse
          effect upon the Assets taken as a whole or the business,
          financial condition or results of operations of the Business (a
          "Material Adverse Effect"), (c) violate any provision of law
          applicable to it or (d) breach or constitute a default (or an
          event that, with notice or lapse of time or both, would
          constitute a default) under, or permit the termination of any
          provision of, or result in the creation or imposition of any lien
          upon any Asset under, any note, bond, indenture, mortgage, deed
          of trust, lease, franchise, permit, authorization, license,
          contract, instrument or other agreement or commitment to which it
          is a party or by which it or any Asset is bound or encumbered,
          except for such breaches, defaults or liens that would not have a
          Material Adverse Effect.

                    5.4  Title; Absence of Adverse Claims.  Seller has and
          will transfer to Buyer at Closing good title to the Assets free
          and clear of all liens and encumbrances whatsoever, with the
          following exceptions:

                         (a)  liens for ad valorem taxes not yet due and
          payable; and

                         (b)  Permitted Exceptions relating to Assets
          constituting real property.

          None of the Assets is leased by Seller.

                    5.5  Financial Statements.

                         (a)  Seller has delivered to Buyer the balance

          sheet of Seller at December 31, 1996, and the income statement of
          Seller for the year ended December 31, 1996 (collectively, the
          "Seller Financial Statements"), together with a report of
          Seller's certified public accountant thereon.  Other than as
          disclosed in such report, the Seller Financial Statements present
          fairly, in all material respects, the financial position of
          Seller as at December 31, 1996, and the results of its operations
          for the year ended December 31, 1996.

                         (b)  Since December 31, 1996, there has not been
          any material change in Seller's accounting methods, principles or
          practices.

                    5.6  Litigation and Claims.  There are no claims,
          actions, suits or proceedings pending or, to its or his 
          knowledge, threatened, against Seller or any of the Assets,
          before or by any Governmental Authority, or before any
          arbitration board or panel, wherever located.  For the purposes
          of this Agreement, "Governmental Authority" means the government
          of the United States of America, any state of the United States
          of America, any foreign country, or any political subdivision of
          any of the foregoing, or any agency, board, bureau, court,
          department or commission of any of the foregoing.

                    5.7  Labor and Employment.  There are no (a)
          collective bargaining or other agreements with labor unions
          covering any Business employee or (b) written employment
          agreements with any Business employee.  There is no labor strike,
          dispute, work slowdown, work stoppage or other job action pending
          or, to its or his knowledge, threatened, against Seller or the
          Business, which would have a Material Adverse Effect.  To its or
          his knowledge, the Business is in material compliance with all
          applicable laws, rules or regulations respecting employment and
          employment practices, terms and conditions of employment and
          wages and hours, and has not engaged in any unfair or illegal
          labor practice which has not been remedied as of the date hereof. 
          There is no unfair labor practice complaint or charge, or charge
          of employment discrimination, pending or, to its, his knowledge,
          threatened against Seller.  

                    5.8  Employee Benefit Matters.

                    Neither Seller nor any Shareholder has incurred any
          unsatisfied liability under ERISA or to any Governmental
          Authority in respect of any employ benefit or similar plan, and
          to its or his knowledge no such liability is threatened or
          claimed.  The consummation of the transactions contemplated by
          this Agreement (and the employment by Buyer of former employees
          of Seller) will not result in any liability to Buyer for taxes,
          penalties, interest or any other claims resulting from any
          employee benefit plan as defined in the Employment Retirement
          Income Security Act of 1974, as amended ("ERISA").  Seller shall
          be and remain solely responsible for the fulfillment of all
          obligations under any employee benefit plan currently maintained
          by the Seller and shall comply with all requirements of ERISA,
          and Buyer shall have no liability in respect of any such employee
          benefit plan of Seller or any other benefit plan now or formerly
          maintained by Seller or any of the Shareholders.  None of the
          persons employed by Seller are subject to, or employed under any
          written contract of employment, but all such persons are or were
          at-will employees of Seller.  

                    5.9  Assets.  The Assets constitute the material
          properties, rights, interests and other assets, of every type and
          description, whether real, personal or mixed and whether tangible
          or intangible, used by Seller in connection with the conduct of
          the business of the Business. 

                    5.10 Compliance with Laws.  Except with respect to
          Environmental Laws (as defined in and the representations and
          warranties in respect of which are set forth in Section 5.13), to
          its or his knowledge, Seller is in compliance with all laws,
          ordinances, codes, restrictions, judgments, orders, rules,
          regulations and other legal requirements, domestic or foreign,
          applicable to the Assets or the conduct of the business of the
          Business, other than where the noncompliance therewith would not
          have a Material Adverse Effect.

                    5.11 [Intentionally left blank]

                    5.12 [Intentionally left blank.]

                    5.13 Environmental Matters.

                         (a)  The business of the Business, the
          Properties, the Facilities,  and buildings, structures, other
          improvements, fixtures and appurtenances thereon and thereto are
          in substantial compliance with all Environmental Laws, except as
          disclosed in the Phase I Environmental Site Assessment dated
          January 27, 1997 prepared by Enviro-Ag Engineering Inc. with
          respect to the Properties and the Facilities (the "Enviro
          Report"), a copy of which has been reviewed by Seller.

                         (b)  To its knowledge, Seller has no liability
          for remediation actions (including removal, response, cleanup,
          investigation and monitoring of contaminants or pollutants)
          resulting from any release, discharge, placement, migration or
          movement of contaminants, pollutants or other substances that are
          listed, regulated or designated as toxic or hazardous under any
          Environmental Laws into the environment from any of the
          Facilities or the Properties, except as indicated in the Enviro
          Report.

                         (c)  There are no claims, actions, suits or
          proceedings, judgments, orders, writs or injunctions of any court

          or Governmental Authority pending or presently in effect or, to
          its or his knowledge, threatened, against Seller relating to
          Environmental Laws.

                         (d)  The Seller has never been the subject of any
          order, schedule, decree or agreement issued or entered into under
          any Environmental Law.

                         (e)  Except as indicated in the Enviro Report, to
          Seller's knowledge, there are no underground storage tanks
          located on or under any of the Facilities or the Properties and
          any underground storage tank previously removed was removed in
          accordance with applicable Environmental Laws.  To Seller's
          knowledge there are no friable asbestos containing materials
          present on or at any of the Facilities or the Properties. 

                         (f)  For the purposes of this Agreement,
          "Environmental Laws" means any law, regulation, rule, ordinance,
          by-law or order of any Governmental Authority, in effect on the
          Closing Date, which relates to or otherwise imposes liability,
          obligations or standards with respect to (i) the control of any
          potential pollutant or the protection of the environment, (ii)
          solid waste, gaseous waste or liquid waste generation, handling,
          treatment, storage, disposal or transportation, and (iii)
          exposure to hazardous, toxic or other substances alleged to be
          harmful, but in each case excluding the Occupational Safety and
          Health Act of 1970, as amended, and any regulation issued
          thereunder.

                    5.14 Broker's Fees.  No broker, finder, agent or
          similar intermediary has acted on behalf of Seller, any affiliate
          of Seller or any Shareholder in conjunction with this Agreement
          or the transactions contemplated hereby.  Bill Helming of Bill
          Helming Consulting Services, located at 10640 South Glenview
          Lane, Olathe, Kansas 66061, represents the Seller in a
          professional consulting and financial capacity, and Seller shall
          be solely responsible for payment of consulting and financial
          advisory fees owing to Bill Helming at Closing.

                    5.15 Contracts and Service Contracts.  Each of the
          Contracts and the Service Contracts is a valid and binding
          obligation of Seller and, to its knowledge, a valid and binding
          obligation of the other party or parties thereto, except, in each
          case, as may be limited by (a) the course of conduct of the
          parties to the Contracts and the Service Contracts, (b) any
          applicable bankruptcy, insolvency, reorganization, receivership,
          moratorium, fraudulent transfer and conveyance laws and other
          similar laws of general application relating to or affecting the
          rights and remedies of creditors or (c) general principles of
          equity, whether applied by a court of law or equity.  Neither 
          Seller nor, to its or his knowledge, any other party has
          terminated or canceled any of the Contracts or the Service
          Contracts.  Neither Seller nor, to its or his knowledge, any
          other party is in breach of, or default under, any provision of
          such Contract or Service Contract, which default or breach, in
          each case, could have a Material Adverse Effect.

                    5.16 Permits.  The Permits constitute the permits and
          licenses necessary for the conduct of the business of the
          Business as it is now being conducted and necessary to own,
          operate, maintain and use the Assets in the manner in which they
          are now being operated, maintained and used.

                    5.17 Tax Matters.  Seller has timely filed with all
          appropriate governmental and taxing authorities all tax or
          information returns and tax reports that are required to be filed
          by Seller.  All taxes of Seller and all interest, penalties,
          assessments, deficiencies, charges, fees or other government 
          impositions or charges claimed to be due by any governmental or
          taxing authority with respect to taxes have been fully paid or
          adequately reserved for, and Seller has collected and paid all
          sales taxes with respect to the sale of any of its assets
          required to be so collected and paid on or before the Closing
          Date.  Seller has made adequate accruals on its financial
          statements for the payment of all taxes, and those accruals have
          been made on a basis consistent with past practices.  Seller has
          no liability for any taxes or other governmental charges in
          excess of the amounts so paid or accruals so made and required to
          be accrued.  Seller is not a party to any pending audit, action
          or proceeding with respect to taxes or any other governmental
          charges and has not waived any statute of limitations in respect
          of taxes or agreed to any extension of time with respect to any
          tax assessment or deficiency.

                    5.18 Restatement; Survival.  All representations and
          warranties by Seller and the Shareholders herein shall be
          restated in writing at the Closing, but such representations and
          warranties shall be of no force and effect after August 31, 1998.

                    5.19 Several Liability.  The liabilities of the
          Shareholders under this Article 5 are several, not joint, with
          each Shareholder's liability being limited to one-third (1/3rd)
          of the liability of all Shareholders.

               6.   Representations and Warranties by Buyer.

               Buyer hereby represents and warrants to Seller as follows:

                    6.1  Incorporation.  It is a corporation duly
          organized, validly existing and in good standing under the laws
          of the State of California, with full corporate power and
          authority to execute and deliver this Agreement and the other
          agreements and instruments contemplated hereby to which it is or
          is to become a party (the "Buyer Documents") and to perform its
          obligations hereunder and thereunder.  Buyer will be qualified to
          do business in the State of Texas prior to the Closing Date.

                    6.2  Authorization.

                         (a)  The execution and delivery by it of this
          Agreement and the Buyer Documents, and its performance of its
          obligations hereunder and thereunder, have been duly and validly
          authorized by all necessary corporate action of it.  

                         (b)  This Agreement has been duly executed and
          validly delivered by it and constitutes its legal, valid and
          binding obligations enforceable against it in accordance with its
          terms, except as such enforcement may be limited by (i) any
          applicable bankruptcy, insolvency, reorganization, receivership,
          moratorium, fraudulent transfer and conveyance laws and other 
          similar laws of general application relating to or affecting the
          rights and remedies of creditors or (ii) general principles of
          equity, whether applied by a court of law or equity.

                         (c)  The Buyer Documents, when executed and
          delivered by it at the Closing, will have been duly executed and
          validly delivered by it and will constitute its legal, valid and
          binding obligations enforceable against it in accordance with
          their respective terms, except as such enforcement may be limited
          by (i) any applicable bankruptcy, insolvency, reorganization,
          receivership, moratorium, fraudulent transfer and conveyance laws
          and other similar laws of general application relating to or
          affecting the rights and remedies of creditors or (ii) general
          principles of equity, whether applied by a court of law or
          equity.

                    6.3  No Conflict.  Neither the execution and delivery
          by it of this Agreement and the Buyer Documents, nor the
          performance by it of its obligations hereunder and thereunder,
          will (a) conflict with its articles of incorporation or by-laws,
          (b) result in the breach of any of the provisions of, or
          constitute a default under, any judgment, writ, order or decree
          to which it is a party or by which it is bound, which breach or
          default would have a material adverse effect upon the business,
          financial condition or results of operations of it and its
          subsidiaries, taken as a whole, (c) violate any provision of law
          applicable to it, or (d) breach or constitute a default (or an
          event that, with notice or lapse of time or both, would
          constitute a default) under, or permit the termination of any
          provision of, or result in the creation or imposition of any lien
          upon any of its properties, assets or business under, any note,
          bond, indenture, mortgage, deed of trust, lease, franchise,
          permit, authorization, license, contract, instrument or other
          agreement or commitment to which it is a party or by which it or
          any of its assets or properties is bound or encumbered, except in
          any of the cases enumerated in clause (d), those which breach or
          default would not adversely affect its ability to execute and
          deliver this Agreement or any Buyer Document or perform its
          obligations hereunder or thereunder.

                    6.4  Broker's Fees.  No broker, finder, agent or
          similar intermediary has acted on behalf of the Buyer or its
          affiliates in conjunction with this Agreement or the transaction
          contemplated hereby, and there are no brokerage commissions,
          finder's fees, or similar fees or commissions payable by or on
          behalf of the Buyer in connection with the transactions
          contemplated by this Agreement.

                    6.5  Restatement.  All representations and warranties
          of Buyer shall be restated in writing at the Closing.

               7.   Covenants of Seller and Buyer. 

                    7.1  Notices; Consents; Reasonable Efforts.  Subject
          to the terms and conditions of this Agreement, Seller and Buyer
          shall cooperate to (a) give notice to all third parties and
          obtain all consents, waivers, approvals, authorizations and
          orders required in connection with the authorization, execution
          and delivery of this Agreement and the consummation of the
          transactions contemplated hereby and (b) take, or cause to be
          taken, all reasonable action, and do, or cause to be done, all
          reasonable things to consummate and make effective as promptly as
          practicable the transactions contemplated by this Agreement.

                    7.2  Transfer Taxes; Governmental Fees and Charges; Ad
          Valorem Taxes.

                         (a)  Notwithstanding any provision of law
          imposing the burden of Transfer Taxes (as hereinafter defined) on
          Seller or Buyer, as the case may be, any sales (except as
          provided below), use, franchise and other transfer taxes imposed
          in connection with the consummation of the transactions
          contemplated by this Agreement (collectively, "Transfer Taxes")
          shall paid by Seller.

                         (b)  Seller and Buyer agree to cooperate in good
          faith with each other, and to use their commercially reasonable
          efforts, to minimize Transfer Taxes.  Without limiting the
          generality of the preceding sentence, (i) the appropriate party
          hereto shall promptly and properly complete, execute and deliver
          to the other resale, exemption, and/or similar certificates or
          other documentation necessary or appropriate under any applicable
          law to claim and/or evidence that all or any portion of the sale
          or transfer of the Assets under this Agreement is exempt from or
          otherwise not subject to Transfer Taxes imposed under such
          applicable law, and (ii) each of the parties hereto shall consult
          and cooperate in good faith with each other on a timely basis in
          order to effectively handle and contest any audit, examination,
          investigation, or administrative, court, or other proceeding
          relating to Transfer Taxes.

                         (c)  Buyer shall pay and be responsible for all
          filing and recordation of vehicle license transfers and the
          license fees related thereto and the sales taxes on non-exempt
          farm/agricultural vehicles referred to in Annex B,
          notwithstanding any provision of law imposing the burden of such
          fees or charges on Seller or Buyer, as the case may be.

                         (d)  (i)  Ad valorem and similar taxes relating to
          the Assets or any portion thereof for any taxable period that
          includes the Closing Date shall be prorated between Seller and
          Buyer as of February 28, 1997 based upon such taxes in the
          taxable period immediately preceding such taxable period that
          includes the Closing Date (in which case such taxes shall be
          readjusted as provided in the next sentence), and Buyer shall 
          receive a credit against the Purchase Price at the Closing for
          Seller's pro rata portion of such taxes.  As soon as the amount
          of such taxes is known for such taxable period that includes the
          Closing Date, Seller and Buyer shall readjust the amount of such
          taxes to be paid by each party (by means of a payment from Seller
          to Buyer or from Buyer to Seller, as the case may be) with the
          result that Seller shall pay for such taxes attributable to the
          portion of such taxable period prior to February 28, 1997 and
          Buyer shall pay for such taxes attributable to the portion of
          such taxable period from and after February 28, 1997.  Each of
          the Shareholders severally agree (each to the extent of one-third
          (1/3rd) of the applicable amount) to cause Seller to timely
          perform its obligations under this subsection.

                              (ii) For purposes of calculating any
          proration required by Section 7.2(d)(i), (A) Seller's pro rata
          portion shall be 59/365ths of the total amount of taxes being
          prorated; and (B) Buyer's pro rata portion shall be 306/365ths of
          such taxes.

                         (e)  If a party hereto shall fail to pay on a
          timely basis any amount such party is responsible for under this
          Section 7.2, the other party may pay such amount to the
          appropriate governmental authority or authorities or other
          appropriate third party or parties, and the party responsible for
          payment of such amount shall promptly reimburse the other party
          for such amount so paid.

                         (f)  The respective rights and obligations of the
          parties hereto under this Section 7.2 shall survive the Closing
          without limitation.

                    7.3  Apportionments.  Except as otherwise specifically
          provided below, all expenses and obligations relating to the
          operation of the Business (including, without limitation, the
          unpaid monetary obligations of Seller under the Contracts,
          Service Contracts and the Assumed Liabilities; payroll and
          employee benefits; and insurance premiums prepaid on policies
          assumed by Buyer at Closing) and unearned income or other
          payments or prepayments to Seller (including, without limitation,
          payments received by reason of participation in the Conservation
          Reserve Program) shall be pro rated between Buyer and Seller as
          of February 28, 1997.  The foregoing obligations shall survive
          Closing.  Deposits held by Seller with respect to Service
          Contracts for feeding after the Closing shall be delivered to
          Buyer on the Closing Date.

                    7.4  Utilities.  Charges for water, electricity, sewer
          service, gas, telephone and all other utilities shall be pro
          rated on a per diem basis as of February 28, 1997, disregarding
          any discount or penalty, with such proration to be made after
          Closing when the bills for the current period are issued.  The 
          foregoing obligations shall survive Closing.  Seller and Buyer
          shall cooperate to cause the transfer of the Property's utility
          accounts and telephone numbers from Seller to Buyer.

               8.   Conditions Precedent to the Obligations of Buyer.

               All obligations of Buyer under this Agreement are subject,
          at Buyer's option, to the fulfillment or waiver prior to or at
          the Closing, of each of the following conditions:

                    8.1  Litigation.  No action, suit, proceeding,
          investigation, inquiry or request for information by any third
          person (including but not limited to any Governmental Authority)
          shall have been instituted or threatened against Seller or Buyer
          or any of their respective affiliates that questions, or
          reasonably could be expected to lead to subsequent questioning
          of, the validity or legality of this Agreement or the
          transactions contemplated hereby or thereby which, if successful,
          would adversely affect the right of Buyer to consummate the
          transactions contemplated hereby or to continue the business of
          the Business substantially as currently conducted.

                    8.2  Permits, Consents, etc.  There shall be no
          material permit, consent, approval or authorization of, or
          declaration to or filing with, any Governmental Authority
          required in connection with the transactions contemplated by this
          Agreement or material consent of a third party which has not been
          accomplished or obtained and which may not be accomplished or
          obtained after the Closing.

                    8.3  Contracts.  All consents required for the
          assignment of any Contracts, Service Contracts or Permits to
          Buyer shall have been obtained or the requirement therefor
          waived.

                    8.4  Intentionally left blank.  

                    8.5  Environmental.  At its expense, Seller shall
          cause the site of the former Centergas II of Amarillo leaking
          underground storage tank to be excavated to a depth of 15 feet
          and then have the excavated earth disposed of off the Properties
          in accordance with any requirements of a Governmental Authority
          and the excavated area refilled with clean soil compacted to
          leave the excavated area level with the surrounding area.

                    8.6  Waiver.  Buyer shall have waived any rights it
          may have to terminate this Agreement pursuant to other Sections
          of this Agreement. 

                    8.7  Adverse Event.  No condition or circumstance
          shall exist or be reasonably threatened which Buyer reasonably
          believes will cause or result in a Material Adverse Effect.

               9.   Condition Precedent to the Obligations of Seller.

               All obligations of Seller under this Agreement are subject,
          at Seller's option, to the fulfillment or waiver prior to or at
          the Closing, of the condition that no action, suit, proceeding,
          investigation, inquiry or request for information by any third
          person (including but not limited to any Governmental Authority)
          shall have been instituted or threatened against any of Seller or
          Buyer or any of their respective affiliates that questions, or
          reasonably could be expected to lead to subsequent questioning
          of, the validity or legality of this Agreement or the
          transactions contemplated hereby or thereby which, if successful,
          would adversely affect the right of Seller to consummate the
          transactions contemplated hereby.

               10.  Indemnification.

                    10.1 Definitions.  As used in this Article:

                         (a)  "Damages" means any and all penalties,
          judgments, fines, damages, liabilities, losses, expenses or costs
          (including, without limitation, Litigation Expenses).

                         (b)  "Litigation Expenses" means reasonable
          attorneys' fees and other costs and expenses incident to
          proceedings or investigations respecting, or the prosecution or
          defense of, a claim.

                         (c)  "Third Party Claims" means any and all
          claims, demands, suits, actions or proceedings by any person or
          entity, other than Buyer or Seller or their respective
          affiliates, relating to the Assets or the Business.

                    10.3 Indemnification by Buyer.

                         (a)  Subject to the terms, conditions and
          limitations of this Article, Buyer shall defend, indemnify and
          hold Seller and the Shareholders, and their respective affiliates
          and controlling persons, officers, directors and employees
          harmless from and against any Damages caused by or arising out of
          (i) the failure of Buyer to perform or fulfill any agreement or
          covenant to be performed or fulfilled by it under this Agreement,
          including without limitation thereto those agreements set forth
          in Section 2.2 hereof, or under any Buyer Document, or (ii) any
          inaccuracy in any representation or breach of any warranty of
          Buyer set forth in Article 6 or any Buyer Document and any Third
          Party Claims attributable to periods after the Closing Date.  The
          foregoing indemnity shall not extend to any matters for which
          Seller is to indemnify Buyer pursuant to the Section 14.2 below.

                         (b)  Notwithstanding the foregoing provisions of
          this Section 10.2, Buyer shall not be obligated to indemnify
          Seller and the Shareholders until the aggregate amount of any
          Damages and Third Party Claims sustained by Seller and the
          Shareholders exceeds on a cumulative basis $10,000, and then only
          to the extent of any such Damages and Third Party Claims
          sustained by Seller and the Shareholders in excess of such
          $10,000.  The amounts stated in the immediately preceding
          sentence shall be exclusive of any Damages and Third Party Claims
          sustained by Seller and the Shareholders by reason of their
          respective obligations under Article 14 hereof.

                         (c)  The representations and warranties of Buyer
          set forth in Article 6 shall survive the Closing.

                    10.3 Indemnification by Seller and the Shareholders.

                         (a)  Subject to the terms, conditions and
          limitations of this Article, each of Seller and the Shareholders
          (each to the extent of one-third of the applicable liability)
          shall severally defend, indemnify and hold harmless Buyer, and
          its affiliates and controlling persons, officers, directors and
          employees from and against any Damages caused by or arising out
          of:

                              (i)  the failure of Seller or any Shareholder
          to perform or fulfill any agreement or covenant to be performed
          and fulfilled by it or him under this Agreement or under any
          Seller Document;

                              (ii)  any inaccuracy in any representation
          or breach of any warranty of Seller or any Shareholder set forth
          in Article 5 or in any Seller Document; or


                              (iii) Third Party Claims related to periods
          prior to the Closing Date.

                         (b)  Notwithstanding the foregoing provisions of
          this Section 10.3, Seller and the Shareholders shall not be
          obligated to indemnify Buyer until the aggregate amount of any
          Damages and Third Party Claims sustained by Buyer exceeds on a
          cumulative basis $10,000, and then only to the extent of any such
          Damages and Third Party Claims sustained by Buyer in excess of
          such $10,000.  The immediately preceding sentence shall not be
          applicable to limit the liability of Seller and the Shareholders
          under Article 14 below.  The amounts stated in the first sentence
          of this subsection shall be exclusive of any Damages and Third
          Party Claims sustained by Buyer by reason of Environmental
          Liabilities (hereinafter defined). 

                         (c)  The representations and warranties of Seller
          and the Shareholders set forth in Article 5 shall survive the
          Closing until August 31, 1998, but no longer.

                         (d)  The indemnity obligations of Seller and the
          Shareholders under this Section 10.3 shall terminate August 31,
          1998, except for Damages and claims asserted and not resolved by
          said date.  After August 31, 1998, Seller and Shareholders shall
          have no further indemnity obligations to Buyer under this Section
          except as to Damages and claims asserted and not resolved by said
          date.

                    10.4 Procedure for Claims.  If any party indemnified
          under Section 10.2 or 10.3 (the "Claimant") desires to make a
          claim against any party obligated to provide indemnification
          under Section 10.2 or 10.3 (the "Indemnitor"), with respect to
          any matter covered by such indemnification obligation, the
          procedures for making such claim shall be as follows:  (subject
          to the limitation of Section 10.3(d) above).

                         (a)  Third Party Claims.  If the claim is for
          indemnification with respect to any Third Party Claim, the
          Claimant will give prompt written notice to the Indemnitor of the
          institution, assertion or making of such Third Party Claim, and
          the nature thereof.  Upon delivery of such notice, the claim
          specified therein shall be deemed to have been made for purposes
          of this Agreement.  If the Claimant fails to give such notice and
          Indemnitor is precluded from asserting a defense, Claimant shall
          be deemed to have waived rights to indemnification or payment
          with respect to such Third Party Claim but only to the extent the
          Indemnitor suffers actual loss as a result of such failure.  Upon
          prior written notice to Claimant, Indemnitor may, within 30 days
          after receipt of Claimant's notice, proceed, at the Indemnitor's
          sole expense, to cure, defend, compromise or settle the Third
          Party Claim, in the name of the Claimant or otherwise.   If
          Indemnitor undertakes defense of any Third Party Claim, Claimant
          shall cooperate with Indemnitor and its counsel in the
          investigation and defense thereof, and may participate in such
          investigation and defense, at its own expense, but Indemnitor
          shall control the negotiation, tactics, trial, appeals and other
          matters and proceedings related thereto, except that Indemnitor
          shall not, without the prior written consent of Claimant, in
          connection with such Third Party Claim, require Claimant to take
          or refrain from taking any action, or make any public statement,
          which Claimant reasonably considers to be against its interest,
          or consent to any settlement that requires Claimant to make any
          payment that is not fully indemnified hereunder.  If the
          Indemnitor notifies Claimant that it does not wish to assume the
          defense of such Third Party Claim, or if the Indemnitor fails to
          respond to the Claimant's notice of the Third Party Claim within
          30 days after receipt of such notice or fails to proceed in a
          diligent and timely manner to cure, defend, compromise or settle 
          a Third Party Claim for which it has assumed the defense pursuant
          to the foregoing provisions, the Claimant may proceed to cure,
          defend, compromise or settle the Third Party Claim as it shall in
          its sole discretion deem to be advisable, without prejudice to
          any right to indemnification the Claimant may have against the
          Indemnitor with respect thereto, whether pursuant to this
          Agreement or otherwise, and in such event any liability of the
          Indemnitor to the Claimant for indemnification with respect to
          such Third Party Claim shall be determined by a final and
          nonappealable judgment entered by a court of competent
          jurisdiction, or by written consent of the Indemnitor.

                         (b)  Non-Third Party Claims.  If the claim is for
          indemnification with respect to a matter other than a Third Party
          Claim, the Claimant will give prompt written notice to the
          Indemnitor of such claim, setting forth with reasonable
          particularity the basis, nature and dollar amount thereof.  Upon
          delivery of such notice the claim specified therein shall be
          deemed to have been made for purposes of this Agreement.  The
          Indemnitor shall, within 30 days after receipt of such notice,
          give written notice to the Claimant as to whether or not the
          Indemnitor accepts the responsibility to indemnify the Claimant
          with respect to such claim.  If the Indemnitor fails to respond
          to notice of such claim within 30 days after receipt of such
          notice or denies responsibility therefor, the liability of the
          Indemnitor to the Claimant for indemnification with respect to
          such claim shall be determined by a final and nonappealable
          judgment entered by a court of competent jurisdiction, or by
          written consent of the Indemnitor.

                         (c)  Feeding Contracts.  If a Third Party Claim
          is made in respect of a Service Contract for cattle feeding that
          began before Closing and ended after the Assets were acquired by
          Buyer (a "Feeding Claim"), the party hereto having notice of a
          Feeding Claim shall give the initial notice required of a
          Claimant by Section 10.4(a).  Thereafter, Buyer will cure,
          defend, compromise or settle (collectively, "Defense") the
          Feeding Claim on behalf of Seller and Buyer.  Any monetary
          judgment or settlement resulting from the Defense and due in
          response to a Feeding Claim, plus the court costs and reasonable
          fees and expenses of Buyer's attorneys engaged in the Defense,
          shall be promptly paid by Seller and Buyer in proportion to the
          number of days each provided services during the entire term of
          the Service Contract out of which the Feeding Claim arose. 
          However, should a final judgment in litigation over a Feeding
          Claim establish that either Seller or Buyer is solely liable for
          a Feeding Claim or jointly liable in proportions other than as
          determined under the immediately preceding sentence, such
          judgment shall control over this subsection on the question of
          responsibility for payment of such judgment.  This subsection
          shall control over any conflicting provisions of Article 10
          hereof.  Nothing herein shall be deemed to affect, release or 
          waive any party's indemnity obligations to the opposite party if
          a party pays all of a Feeding Claim when such party only has the
          obligation hereunder to pay a proportionate part of such Feeding
          Claim.

               11.  Noncompetition.

                    11.1 Agreement.  Seller and each Shareholder agrees
          that during the five-year period following the Closing Date (the
          "Term"), and anywhere within a radius of 300 miles of the
          Facilities neither Seller, nor any Shareholder nor any respective
          affiliate of any thereof shall, directly or indirectly, engage in
          or manage a cattle feeding business, or any phase or aspect
          thereof, in any manner or form, including by or through
          ownership, individually or in conjunction with others, of a
          controlling interest of any kind in any corporation, partnership
          or other business entity of any nature or by or through the
          solicitation of employees or customers of the Business.  It is
          specifically agreed that this Section does not restrict the
          activities of Shareholder, Dave Hopper, relative to his farming
          interests and cattle grazing interests on his farm property in
          Deaf Smith County, Texas, and further does not restrict the
          activities of Shareholder, Joe Mendiburu, relative to his
          ranching and cattle gazing interests on his property situated in
          El Paso, Texas and Bingham, New Mexico.  Each Shareholder is
          willing to enter into the foregoing covenant in consideration of
          his or her receipt of a material portion of the Purchase Price
          from Seller.

                    11.2 Interpretation of Covenant.  The parties hereto
          acknowledge and agree that the duration and area for which the
          covenants not to compete set forth in this Article 11 (the
          "Covenants Not to Compete") is to be effective are fair and
          reasonable and are reasonably required for the protection of
          Buyer, and Seller and each Shareholder hereby waives any
          objections to or defenses in respect thereof.  In the event that
          any court determines that the time period or the area, or both of

          them, are unreasonable and that the Covenants Not to Compete are
          to some extent unenforceable, the parties hereto agree that this
          Article 11 shall be deemed amended to delete therefrom such
          provisions or portions adjudicated to be unenforceable so that
          the Covenants Not to Compete shall remain in full force and
          effect for the greatest time period and in the greatest area that
          would not render it unenforceable.  The parties intend that the
          Covenants Not to Compete shall be deemed to be a series of
          separate covenants, one for each and every county of each and
          every state of the United States of America where the Covenants
          Not to Compete are intended to be effective and is not proscribed
          by law.

                    11.3 Equitable Relief.  Seller and each Shareholder
          hereby acknowledges and agrees that its, his or her obligations
          contained in this Article 11 are of special, unique and personal
          character which gives them a peculiar value to Buyer, and Buyer
          cannot be reasonably or adequately compensated in money damages
          in an action at law in the event Seller  or any Shareholder
          breaches such obligations.  Seller and each Shareholder therefore
          expressly agrees that, in addition to any other rights or
          remedies which the Buyer may have at law or in equity or by
          reason of any other agreement, Buyer shall be entitled to
          injunctive and other equitable relief in the form of preliminary
          and permanent injunctions without bond or other security in the
          event of any actual or threatened breach of such obligations by
          Seller or any Shareholder and without the necessity of proving
          actual damages.

               12.  Cooperation in Various Matters.

                    12.1 Mutual Cooperation.  After the Closing, each
          party to this Agreement shall cooperate with each other party and
          its affiliates, which cooperation shall include the furnishing of
          testimony and other evidence, permitting access to employees and
          providing information regarding the whereabouts of former
          employees, as reasonably requested by such other party in
          connection with the prosecution or defense of any claims or other
          matters relating to the Assets or the business of the Business. 

                    12.2 Preservation of Buyer's Files and Records.  For a
          period of two years after the Closing, Buyer shall preserve all
          files and records relating to the Business that are in existence
          as of the Closing Date and that are less than five years old as
          of the Closing Date, shall allow Seller and any Shareholder
          access to such files and records and the right to make copies and
          extracts therefrom at any time during normal business hours, and
          shall not dispose of any thereof, provided that at any time after
          the Closing, Buyer may give Seller and the Shareholders written
          notice of its intention to dispose of any part thereof,
          specifying the items to be disposed of in reasonable detail. 
          Seller and any Shareholder may, within a period of 60 days after
          receipt of any such notice, notify Buyer of its, his or her
          desire to retain one or more of the items to be disposed of. 
          Buyer shall, upon receipt of such a notice from Seller or any
          Shareholder, deliver to such person, at such person's expense,
          the items specified in Buyer's notice to such person which such
          person has elected to retain.

                    12.3 Preservation of Seller's Files and Records.  For
          a period of two years after the Closing, Seller and the
          Shareholders shall preserve in a location on the Properties,
          those existing Business files and records relating to periods not
          more than 5 years prior to Closing and designated by Buyer
          for retention by notice given within 90 days after the Closing
          Date.  Buyer shall have access to such files and records and the
          right to make copies and extracts therefrom at any time during 
          normal business hours, and shall not dispose of any thereof,
          provided that at any time after the Closing, Seller and any
          Shareholder may give Buyer written notice of its or his intention
          to dispose of any part thereof, specifying the items to be
          disposed of in reasonable detail.  Buyer may, within a period of
          60 days after receipt of any such notice, notify Seller or such
          Shareholder of Buyer's desire to retain one or more of the items
          to be disposed of.  Seller or such Shareholder, as applicable,
          shall, upon receipt of such a notice from Buyer, deliver to
          Buyer, at Buyer's expense, the items specified in such person's
          notice to Buyer which Buyer has elected to retain.  

                    12.4 Preparation of Reports, etc.  Each of Buyer on
          the one hand, and Seller and each Shareholder, on the other hand,
          shall cooperate and cause its respective employees to cooperate
          with the other in the preparation of financial and other reports
          and statements relating to the Business, for periods ending on or
          prior to the Closing.

               13.  Expenses; Termination of Services.

                    13.1 Expenses.  Each party to this Agreement shall pay
          all expenses incurred by it or him or on its or his behalf in
          connection with the preparation, authorization, execution and
          performance of this Agreement, the Seller Documents and the Buyer
          Documents, including, but not limited to, all fees and expenses
          of agents, representatives, counsel and accountants engaged by
          such party.  Seller shall be solely responsible for the cost of
          obtaining the Title Policy.  Buyer shall be solely responsible
          for the costs and expenses incurred in connection with obtaining
          new Permits required by Buyer to operate the business of the
          Business, the Properties, and the Facilities after the Closing.

                    13.2 Broker's Fees.  Each party to this Agreement
          shall indemnify and hold harmless the other parties with respect
          to any broker's, finder's or other similar agent's fee with
          respect to the transactions contemplated hereby claimed by any

          broker, finder or similar agent engaged, employed by or otherwise
          acting on behalf of the indemnifying party.

               14.  Environmental Indemnification.

                    14.1 Environmental Liabilities.  For purposes of this
          Section 14.1, "Environmental Liabilities" means any and all
          liabilities, responsibilities, claims, suits, losses, costs
          (including remedial, removal, response, abatement, cleanup,
          investigative, and/or monitoring costs and any other related
          costs and expenses) related to contamination and violations of
          Environmental Laws at the sites described in the Enviro Report
          and elsewhere on or within the Properties and the Facilities,
          other causes of action recognized now or in the future, damages,
          settlements, expenses, charges, assessments, liens, penalties, 
          fines, prejudgment and post-judgment interest, attorneys' fees
          and other legal costs incurred or imposed (a) pursuant to any
          agreement, order, notice of responsibility, directive (including
          requirements embodied in Environmental Laws), injunction,
          judgment or similar documents (including settlements) arising out
          of, in connection with or under Environmental Laws, (b) pursuant
          to any claim by a Governmental Authority or other entity or
          person for personal injury, property damage, damage to natural
          resources, remediation, or payment or reimbursement of response
          costs incurred or expended by such Governmental Authority or
          other entity or pursuant to common law or statute, or (c) as a
          result of any act, omission, event, circumstance or condition on
          or in connection with the business of the Business or the Assets
          prior to the Closing, including, but not limited to, any course
          of conduct or operating practice which existed or commenced prior
          to the Closing and any pollution, contamination, degradation,
          damage or injury caused by, arising from or in connection with
          the generation, use, handling, treatment, storage, disposal,
          discharge, emission or release of contaminants or pollutants
          prior to the Closing.

                    14.2 Indemnification.  Subject to the terms,
          conditions and limitations of this Article 14, each of Seller and
          the Shareholders (each to the extent of one-third (1/3rd) of the
          applicable liability) shall severally defend, indemnify and hold
          harmless Buyer and its affiliates and controlling persons,
          officers, directors and employees from and against and in respect
          of any and all Environmental Liabilities that may be imposed
          upon, asserted against or incurred by Buyer arising out of or
          resulting from (i) the presence or existence, as disclosed by the
          Enviro Report, of any contaminant, pollutant or other toxic or
          hazardous substance on, in, under or affecting all or any portion
          of the Business or the Assets, (ii) the warranties and
          representations contained in Section 5.13 being false or
          misleading, or (iii) a violation of Environmental Laws (excluding
          any such violations disclosed by the Enviro Report) existing or
          occurring on or before the Closing Date and asserted on or before

          August 31, 1998.  After August 31, 1998, Seller and Shareholders
          shall have no further indemnity obligation under clause (iii)
          next above, except as to Environmental Liabilities arising or
          existing and not resolved by said date.  Seller and the
          Shareholders waive any common law or statutory right of
          contribution from Buyer in respect of any Environmental
          Liabilities.

                    14.3 Actions.  With respect to the Environmental
          Liabilities for which Buyer may be entitled to indemnification
          under Section 14.2, Buyer shall have the right to perform and
          complete all actions required by a Governmental Authority.

                    14.4 Continuing Obligations.  In the event Buyer sells
          any of the Facilities or Properties, to one or more third 
          parties, any of Seller's and any Shareholder's continuing
          indemnification obligations under this Article 14 for
          Environmental Liabilities relating to the ownership or operation
          of such Facilities or  Properties, shall remain owing to Buyer,
          to the extent Buyer may continue to have liability in respect
          thereof, whether pursuant to a claim by a Governmental Authority
          or any third parties (including any party that purchases such
          Facilities or the Properties from Buyer), and so long as Buyer
          continues to fulfill its obligations under this Article 14.

               15.  Notices.

                    15.1 Procedure and Addresses.  All notices, requests,
          demands and other communications required or permitted to be
          given hereunder shall be deemed to have been duly given if in
          writing and delivered personally or delivered by facsimile
          transmission or delivered by courier service or delivered by
          registered or certified U.S. mail, return receipt requested, at
          the following addresses:

                         (a)  If to Buyer:

                              P. O. Box 1000
                              Lebec, California  93243 
                              Attention: Matt Echeverria
                              Facsimile number:   (805) 858-2553


                              With a copy to:

                              J. S. Hollyfield
                              Fulbright & Jaworski L.L.P.
                              1301 McKinney Street, Suite 5100
                              Houston, Texas 77010-3095
                              Facsimile number:   (713) 651-5246

                         (b)  If to Seller or any Shareholder:

                    
                              P. O. Box 150
                              Hereford, Texas 79045
                              Facsimile number:   (806) 258-7252

                              With a copy to:

                              Terry D. Langehennig
                              Cowsert, Line & Langehennig
                              P. O. Box 1655
                              Hereford, Texas  79045
                              Facsimile number:   (806) 364-9368 
 

                    15.2 Notice of Change of Address.  Any party may
          change the address to which such communications are to be
          directed to it by giving written notice to the other parties in
          the manner provided in Section 15.1.

               16.  General.

                    16.1 Entire Agreement.  This Agreement, including the
          Annexes hereto, the Seller Documents and the Buyer Documents set
          forth the entire agreement and understanding of the parties with
          respect to the transactions contemplated hereby and supersede all
          prior agreements, arrangements and understandings, whether
          written or oral, among the parties or any of them, relating to
          the subject matter hereof.

                    16.2 Headings.  The Article and Section headings
          contained in this Agreement are for convenient reference only,
          and shall not in any way affect the meaning or interpretation of
          this Agreement.

                    16.3 Governing Law; Venue.  This Agreement shall be
          governed by and construed and enforced in accordance with the
          laws of the State of Texas, excluding the conflict of laws
          provisions thereof that would otherwise require the application
          of the law of any other jurisdiction.  Venue for any proceeding
          brought by any party to this Agreement against another party
          hereto and related to or arising out of this Agreement shall lie
          exclusively in Deaf Smith County, Texas.

                    16.4 Counterparts.  This Agreement may be executed in
          multiple counterparts (including counterparts executed by one
          party), each of which shall be an original, but all of which
          shall constitute a single agreement.

                    16.5 Binding Agreement; Assignment.  This Agreement
          shall be binding upon and inure to the benefit of the parties
          hereto and their respective successors and permitted assigns, but
          this Agreement shall not be assignable by any party without the
          prior written consent of the other parties.  Subject to any
          hereinabove stated expiration dates applicable thereto, Sections
          2.3, 3.5, 7.2, 7.3 and 7.4 of this Agreement and Articles 5, 6,
          10, 11, 12, 13 and 14 of this Agreement shall survive the
          Closing.

                    16.6 Amendment.  This Agreement may be amended only in
          a writing executed by the parties hereto which specifically
          states that it amends this Agreement.

                    16.7 No Waiver.  Failure of any party to insist upon
          strict observance of or compliance with any term of this
          Agreement in one or more instances shall not be deemed to be a 
          waiver of its rights to insist upon such observance or compliance
          with the other terms hereof, or in the future.

                    16.8 Third Party Beneficiaries.  Neither this
          Agreement nor any document delivered in connection with this
          Agreement confers upon any person not a party hereto any rights
          or remedies thereunder.

                    16.9 Severability.  Any provision of this Agreement
          which is invalid or unenforceable in any jurisdiction shall be
          ineffective to the extent of such invalidity or unenforceability
          without invalidating or rendering unenforceable the remaining
          provisions of this Agreement, and, to the extent permitted by
          law, any determination of invalidity or unenforceability in any
          jurisdiction shall not invalidate or render unenforceable such
          provision in any other jurisdiction.

                    16.10     Annexes.  Each of the Annexes hereto
          constitutes part of this Agreement and by this reference are
          incorporated herein for all purposes hereof.

                    16.11     Risk of Loss.  Title to, and risk of loss or
          destruction of or damage to, the Assets shall remain in and upon
          Seller until completion of the Closing, at which time they shall
          pass to Buyer.

                    16.12     Right of Inspection.  Until the Closing,
          Buyer shall have the right to inspect the tangible Assets and
          make such non-destructive tests and evaluations of the same as it
          chooses, including, without limitation, environmental tests, and
          to examine all books and records maintained with respect to the
          same.  All such inspections shall be conducted at reasonable
          times and conducted so as not to unreasonably interfere with the
          Business.  

                    16.13     Substantial Casualty or Condemnation.  If at
          any time prior to the Closing Date all or any portion of the
          Facilities is destroyed or damaged as a result of fire or any
          other casualty whatsoever and the cost of restoring such damage
          exceeds $10,000, or if all or any portion of the Properties or
          Facilities material for the operation of the Business is
          condemned or taken by eminent domain proceedings by any
          Governmental Authority or if a notice of any such prospective
          condemnation or taking is given by any Governmental Authority,
          then at the option of Buyer (exercised by written notice to
          Seller within fifteen (15) days after receipt of notice of such
          occurrence from Seller, this Agreement shall terminate and shall
          be canceled with no further liability of either party to the
          other (except for such obligations which expressly survive
          termination hereof).  Seller shall give Buyer prompt written
          notice of any casualty or any actual or threatened taking of
          which Seller has actual knowledge. 

                    16.14     Seller's and Buyer's Rights.  If there is
          any partial or total damage or destruction or condemnation or
          taking, as set forth in Section 16.13, and if Buyer elects not to
          terminate (or is not permitted to terminate) this Agreement as
          herein provided, then (1) in the case of a taking, there shall be
          no adjustment to the Purchase Price but all condemnation proceeds
          paid or payable to Seller shall belong to Buyer and shall be paid
          over and assigned to Buyer at Closing, and Seller shall further
          execute all assignments and any other documents or instruments as
          Buyer may reasonably request or as may be necessary to transfer
          all interest in all such proceeds to Buyer or to whomever Buyer
          shall direct, free and clear of any claims or encumbrances and
          (2) in the case of a casualty, there shall be no adjustment to
          the Purchase Price and Seller shall (i) assign to Buyer Seller's
          valid and unencumbered right, title and interest in and to all
          insurance proceeds paid or payable under all insurance policies
          required to be maintained by Seller hereunder (and to Seller's
          interest in such policies to the extent necessary to enforce
          Buyer's right to any proceeds thereunder), free and clear of any
          claims or defenses of the insurer and (ii) pay to Buyer the
          amount of any deductible under such policies (not to exceed the
          amount of the actual loss); provided that in the event Buyer
          determines prior to Closing that the amount collectible under
          such insurance policies together with the amount of the
          deductible is or will likely be less than the actual cost to
          restore the Facilities either because the same were underinsured
          by Seller or the insurer denies coverage for any reason, Buyer
          shall have the right to terminate this Agreement at or prior to
          Closing, unless Seller agrees to pay the uninsured deficiency.

                    16.15     Default.  Should either party hereto fail to
          consummate the sale and purchase of the Assets in accordance with
          this Agreement, the party so failing shall be liable to the other
          party hereto for all losses and damages suffered by the other
          party, together with reasonable attorneys' fees and litigation
          expenses.  Additionally, the non-defaulting party shall have all
          remedies available to it at law or in equity for the enforcement
          of this Agreement, including, without limitation, specific
          performance.

               IN WITNESS WHEREOF, the parties have executed this
          Agreement as of the date and year first above written.

                                   Seller:   CHAMPION FEEDERS, INC.


                                        By:________________________________
                                        Name:______________________________
                                        Title:_____________________________

                                   Buyer:    TEJON RANCH FEEDLOT, INC. 

                                        By:________________________________
                                        Name:______________________________
                                        Title:_____________________________

                                   FOR THE SPECIFIC PURPOSES INDICATED
                                   HEREIN:

                                   Shareholders:  ________________________
                                                  Dave Hopper

                                                  ________________________
                                                  Gordon Dutterer

                                                  ________________________
                                                  Joe Mendiburu


                                       ANNEX A


          Tract 1:  All of the South 1/2 of section 39, block K-3, Deaf
          Smith County, Texas; Save and except a tract out of the southwest
          portion thereof, more particularly described by metes and bounds
          as follows, to-wit:

          Beginning at a point which is the southwest corner of section 39;

          Thence north along the west line of said section 39, 150 feet to
          a point in said west line;

          Thence east in a line parallel with the south line of said
          section 39 for a distance of 750 feet to a point;

          Thence south parallel with the west line of said section 150 feet 
          to a point in the south line of said section 39;

          Thence west along the south line of said section 39, a distance

          of 750 feet to the place of beginning.

          Tract 2:  The west one-half (W/2) of the northeast one-forth
          (NE/4) of section no. 39, Block K-3, Deaf Smith County, Texas.

          Tract 3:  The east 235.6 acres of section 40, Block K-3, S. K. &
          K. survey, Deaf Smith County Texas.

          Tract 4:  1.51 acres, 0.15 thereof being in a public road, out
          of the northeast part of the northwest 1/4 of section 10, Block
          K-3, cert no. 334, S. K. & K. survey, in Deaf Smith County,
          Texas, described by metes and bounds as follows, to-wit:

          Beginning at a point in the north line of section 40, 1983.33
          feet east of a stone and iron pipe set at its northwest corner; 
          Thence south 0 degrees 36 minutes 25 seconds west at 30 feet pass
          a 3/4 inch iron pipe in the south line of a public road, and at
          311.2 feet a 3/4 inch iron pipe by a corner post;
          Thence north 0 degrees 39 minutes east, at 277.3 feet pass a 3/4
          inch iron pipe in the south line of a public road, and at 307.3
          feet a point in the north line of said section; thence west with
          the north line of said section, 213.89 feet to the place of
          beginning.

          Tract 5:  Easements created by instruments recorded in volume
          237, page 288 and volume 256, page 445, deed records of Deaf
          Smith County, Texas.


                                       ANNEX B


          1997      Chevrolet Tahoe
          1989      Chevrolet 1/2 ton 4-T70
          1981      GMC 1/2 Ton
          1988      Ford 1/2 Ton
          1995      GMC 1/2 Ton
          1988      Chevrolet
          1994      GMC 3/4 ton (utility)
          1985      1 ton (stk. bed)
          1995      Ford 1/2 Ton
          1986      Ford 1/2 Ton Van
          1972      Ford 1/2 Ton
          1996      Livestock Trailer
          1991      J.D. 544-E loader
          1988      CAT 950 c loader
          1968      Chevrolet 2 Ton (hay)
          1975      International manure spreader
          1972      GMC 2 Ton (hay)
          1973      Ford 2 Ton Tank
          1973      GMC 2 Ton Tank
                    I.H. 1086 Tractor
          1995      J.D. 5400 Tractor
          1976      Chevrolet BJM
          1984      Chevrolet BJM
          1997      Chevrolet Oswalt
          1990      Chevrolet Oswalt
          1991      Chevrolet BJM
                    JD AMT 626
          1972      Wabco maintainer
          1993      Bush Hog Shredder
                    Hay Piler
          2         Lincoln welders
          1993      Heston Hay Grinder
                    Case Bobcat Loader
          1951      CAT D-7 Bulldozer 
                    Overhead Gas Tank
          2         Butane Tanks
          3         Plows and Scrapers
          8         Chutes
          7         Horses
                    Office Equipment
                    Miscellaneous Small Tools, Equipment & Supplies


                                       ANNEX E


                    TWO YEAR BEST EFFORTS CATTLE FEEDING AGREEMENT

               The undersigned individuals shall, on a best efforts basis
          only, feed and market at rates and prices prevailing from time to
          time at the Champion Feeders feedlot located in Hereford, Texas,
          a combined total of approximately 7,000 head of finished cattle
          per year during the two years of (a) March 1, 1997 through
          February 28, 1998 (first year) and (b) March 1, 1998 through
          February 28, 1999 (second year).  Therefore, this tow year best
          efforts cattle feeding agreement results in a targeted total
          number of cattle fed and marketed of 14,000 head over said two
          year period.  It is further anticipated and understood that the
          targeted number of cattle fed and marketed in each of year one
          and in year tow may be above or below the 7,000 head targeted
          number per year, but the total cattle fed and marketed within
          said tow year period will be, on a best efforts basis, close to
          14,000 head.  It is anticipated and estimated that the
          approximate annual numbers fed and marketed by the undersigned
          individuals, on a best effort basis, will be as follows, with the
          understanding that each of the individuals listed below shall be
          focused on a responsible for his individual specific annual
          targeted number as shown below:

                    Names               Targeted Number of Cattle
                                        Fed and Marketed per year


                    1.   Joe Mendiburu                 2,000

                    2.   Gordon Dutterer               4,000

                    3.   Dave Hopper                   1,000
          _________________________________________________________________
                         TOTAL                         7,000
          _________________________________________________________________

          Executed this ___ day of February, 1997

                                    ______________________________________
                                    Joe Mendiburu, Individually 

                                    ______________________________________
                                    Gordon Dutterer, Individually

                                    ______________________________________
                                    Dave Hopper, Individually


                                       ANNEX F


          ITEM                                                      AMOUNT

          1.   Real property as described in Exhibit A:
               a.   399 acres upon which is situated 
                    the feedyard facility and operations
                    thereof, at $300.00 per acre.                  $119,700

               b.   237 acres in Conservation Reserve 
                    Program, at $200.00 per acre.                    47,400

               c.   Total fixed plant and improvements 
                    situated upon the real property including
                    but not limited to feed mill building,
                    feeding pens, water system and all other
                    feed yard fixed assets improvements.          3,009,000

          2.   Rolling stock equipment and machinery as 
               described in Exhibit B.                              300,000

          3.   Goodwill                                              23,900
                                                                  _________
                                                                 $3,500,000


                                       ANNEX H


               COMPANY      DATES OF COVERAGE      COVERAGE      ORIGINAL
              COVERAGE                              AMOUNT        PREMIUM

           Hartford Steam  1/20/97-1/20/98           $1,500,000  $2,323.00
           Boiler          Boiler Machinery
           BMI-HN-         Deductible $1,500
           7314207-25      Business
                           Interruption
                           $225,000 included

           The Hartford    4/1/95-4/1/98                $50,000    $249.00
           Blanket Bond    Employee
           CBBLV4968       dishonesty profit
                           sharing plan
                           trustees 

           Lawyers Surety  1/22/97-1/22/98                          $50.00
           Corp LSC474086  Outside
                           advertising bond

           Lexington       Feedlot Cattle       Deposit          $2,800.00
           Insurance       deductible $1,000    $10,000,000
           IF8790000015                         Occurrence
                                                .08HD + $4.95%
                                                Tax

           Texas Cattle    Group Health         Monthly          $4,697.54
           Feeders Assn.   Insurance            $2,000,000
           Group #0033164  Deductible $500      Maximum
                           Individual           Lifetime
                           Generally 80%        Benefit
                           Coinsurance

           Ranger          6/1/96-5/31/97       $1,000,000       $4,711.00
           Insurance       Commercial           Liability,
           TBA 0453380     Automobile           $5,000
                           Deductible $250      Personal
                                                Injury,
                                                $1,000,000
                                                Uninsured
                                                Motorist

           Ranger          6/1/97-5/31/97       $1,053,800       $6,789.00
           Insurance       Commercial           Property
           TXG 033331400   Property/Liability   General
                           Deductible $1,000    Liability &
                           90% Coinsurance      Inland Marine

           Frontier        10/1/96-10/1/97      $500,000        $39,465.00
           Insurance Co.   Worker's             Bodily injury
           of NY TWC 2770  Compensation         by accident,
                           Deductible $25,000   each accident
                                                $500,000
                                                Bodily injury
                                                by disease-
                                                policy limit:
                                                $500,000
                                                bodily injury
                                                by disease by
                                                employee


                                      EXHIBIT 22


          (22) Subsidiaries of Registrant
                    A.   Registrant:  Tejon Ranch Co.
                    B.   Subsidiaries of Registrant 
                         a.   Tejon Ranchcorp (100% of whose Common Stock
                              is owned by Registrant);
                         b.   Laval Farms Corporation, formerly Tejon
                              Agricultural Corporation (100% of whose
                              Common Stock is owned by Tejon Ranchcorp);
                         c.   Tejon Farming Company (100% of whose Common
                              Stock is owned by Tejon Ranchcorp);
                         d.   Tejon Marketing Company; (100% of whose
                              Common Stock is owned by Tejon Ranchcorp);
                         e.   Tejon Ranch Feedlot, In. (100% of whose
                              Common Stock is owned by Tejon Ranchcorp);
                         f.   White Wolf Corporation (100% of whose Common
                              Stock is owned by Tejon Ranchcorp);
                         g.   Tejon Development Company; (100% of whose
                              Common Stock is owned by Tejon Ranchcorp).

               C.   Each of the aforesaid subsidiaries is included in
          Registrant's Consolidated Financial Statement set forth in answer
          to Item 14(a)(1) hereof.
               D.   Each of the aforesaid subsidiaries was organized and
          incorporated under the laws of the State of California.
               E.   Each of the aforesaid subsidiaries does business under
          its name, as shown.  Tejon Ranchcorp also does business under the
          names Tejon Ranch, Fireside Oak Co. and Grapevine Center.

                    In addition to the foregoing, Laval Farms Limited
          Partnership, formerly Tejon Agricultural Partners, a California
          limited partnership, may be deemed to be a "subsidiary" of
          Registrant within the meaning of the Rules under the Securities
          Exchange Act of 1934 by reason of the fact that the sole general
          partner of said partnership is Laval Farms Corporation, a wholly-
          owned subsidiary of Registrant.