FORM 10-Q

                          SECURITIES AND EXCHANGE COMMISSION

                                WASHINGTON, D.C. 20549

                    (X)  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                         OF THE SECURITIES EXCHANGE ACT OF 1934

                    For the quarterly period ended     June 30, 1997

                                          OR

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

                    for the transition period from             to           

                    For Quarter Ended             Commission File Number

                       June 30, 1997                     1-7183        

                                       TEJON RANCH CO.                     

                    (Exact name of Registrant as specified in its charter)

               Delaware                               77-0196136            
          (State or other jurisdiction of (IRS Employer Identification No.)
           incorporation or organization)

          P.O. Box 1000, Lebec, California                          93243   
          (Address of principal executive offices)               (Zip Code)

          Registrant's telephone number, including area code.(805) 248-6774

          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    

          Total Shares of Common Stock issued and outstanding on June 30,
          1997, were 12,682,244.

                                   TEJON RANCH CO.

                                        INDEX

                                                                 Page No.

          PART I.   FINANCIAL INFORMATION

          Item 1.   Financial Statements

                    Unaudited Consolidated Statements of               3
                    Operations for the Three Months 
                    Ended June 30, 1997 and June 30, 1996
                    and Six Months Ended June 30,1997 and 
                    June 30, 1996

                    Unaudited Consolidated Balance Sheet               4
                    as of December 31, 1996 and June 30, 1997

                    Unaudited Consolidated Statements of               5
                    Cash Flows for the Six Months Ended 
                    June 30, 1997 and 1996

                    Notes to Unaudited Consolidated Financial          6
                    Statements

          Item 2.   Management's Discussion and Analysis of           10
                    Financial Condition and Results of Operations

          PART II.  OTHER INFORMATION

                    Item 5. Other Information                         15

                    Item 6. Exhibits and Reports on Form 8-K          16

                    SIGNATURES                                        17


                                       - 2 -
          PART I FINANCIAL INFORMATION

                           TEJON RANCH CO. AND SUBSIDIARIES
                   CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                       (In thousands, except per share amounts)
                                     (Unaudited)

                                         THREE MONTHS ENDED   SIX MONTHS ENDED
                                               June 30             June 30

                                           1997      1996      1997      1996
                                                         

           Revenues:
             Livestock                   $ 4,900   $ 3,269   $ 6,469   $ 3,818 

             Farming                         229        50       681        74 

             Oil & Minerals                  356       338       658       619 

             Commercial and Land Use         417       336       794       672 
             Interest Income                 349       319       672       647 

                                           6,251     4,312     9,274     5,830 

           Cost and Expenses:

             Livestock                     4,729     2,580     6,423     3,277 

             Farming                          99       369       543       747 
             Oil & Minerals                   70        40       115        83 

             Commercial and Land Use         660       588     1,177     1,068 

             General & Administrative
               Expense                       524       586     1,233     1,062 
             Interest Expense                192        54       263       104 

                                           6,274     4,217     9,754     6,341 

           Operating Income (Loss)           (23)       95      (480)     (511)


           Income Tax Expense (Benefit)      (17)       38      (188)     (204)

           Net Income (Loss)             $    (6)  $    57   $  (292)  $  (307)

           Earnings (Loss) Per Share     $  0.00   $  0.00   $ (0.02)   $(0.02)
           Cash Dividends Paid
             Per Share                   $ 0.025   $ 0.025   $ 0.025   $ 0.025 

          See Notes to Consolidated Condensed Financial Statement



                           TEJON RANCH CO. AND SUBSIDIARIES
                        CONSOLIDATED CONDENSED BALANCE SHEETS
                                    (In thousands)

                                          June 30, 1997   December 31, 1996*
      ASSETS                               (Unaudited)
      CURRENT ASSETS
                                                             
        Cash & Cash Equivalents          $           89   $             693 
        Marketable Securities                    17,654              20,127 
        Accounts & Notes Receivable               4,430               4,303 
        Inventories:
          Cattle                                  5,935               3,082 

          Farming                                 2,966                 191 
          Other                                     483                 157 
        Prepaid Expenses & Other                  1,322               1,319 
      Total Current Assets                       32,879              29,872 

      PROPERTY & EQUIPMENT-NET                   20,842              16,270 
      OTHER ASSETS                                1,162               1,227 
      TOTAL ASSETS                       $       54,883   $          47,369 

      LIABILITIES & STOCKHOLDERS' EQUITY
      CURRENT LIABILITIES
        Trade Accounts Payable           $          996   $             488 
        Other Accrued Liabilities                    68                 569 
        Other Current Liabilities                 9,596               4,129 
        Total Current Liabilities                10,660               5,186 

      LONG-TERM DEBT                              4,300               1,800 

      DEFERRED CREDITS                            2,713               2,651 

        Total Liabilities                        17,673               9,637 

      STOCKHOLDERS' EQUITY
        Common Stock                              6,341               6,341 

        Additional Paid-In Capital                  387                 387 
        Retained Earnings                        30,643              31,253 
        Defined Benefit Plan-Funding
          Adjustment, net of taxes                 (256)               (256)
        Marketable Securities-
          Unrealized Gain, Net                       95                   7 

        Total Stockholders' Equity               37,210              37,732 
      TOTAL LIABILITIES AND
        STOCKHOLDERS' EQUITY             $       54,883   $          47,369 

          See Notes to Consolidated Condensed Financial Statements.
          *    The Balance Sheet at December 31, 1996 has been derived from
               the audited financial statements at that date.



                           TEJON RANCH CO. AND SUBSIDIARIES
                    CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW
                                    (In thousands)
                                     (Unaudited)
                                                      SIX MONTHS ENDED
                                                          June 30
                                                    1997           1996
                                                       
      OPERATING ACTIVITIES

        Net Loss                                $       (292)  $       (307)
        Items Not Affecting Cash:
          Depreciation and Amortization                  676            541 
          Deferred Income Taxes                            0            134 
          Gain on Sale of Investments                     (4)             0 
             Changes in Operating Assets and 
             Liabilities
          Receivables, Inventories and Other
          Assets, Net                                 (5,686)         2,362 
          Current Liabilities, Net                      (789)          (846)
      NET CASH (USED IN) PROVIDED BY OPERATING
      ACTIVITIES                                      (6,095)         1,884 

      INVESTING ACTIVITIES
        Acquisition of Champion Feeders               (3,874)             0 
        Maturities and Sales of Marketable 
        Securities                                     4,085          5,484 
        Funds Invested in Marketable 
        Securities                                    (1,460)        (5,503)
        Property and Equipment Expenditures           (1,734)          (947)
        Net Change in Breeding Herds                      59            (60)
        Other                                            (31)             3 
      NET CASH (USED IN) INVESTING ACTIVITIES        $(2,955)       $(1,023)

      FINANCING ACTIVITIES
        Proceeds From Revolving Line of Credit        14,740          6,698 
        Payments of Revolving Line of Credit          (8,477)        (7,184)
        Borrowing of Long-Term Debt                    2,500              0 
        Cash Dividend Paid                              (317)          (317)

      NET CASH PROVIDED BY (USED IN) FINANCING
      ACTIVITIES                                       8,446           (803)
      INCREASE (DECREASE) IN CASH AND CASH
      EQUIVALENTS                                       (604)            58 
      Cash and Cash Equivalents at 
      Beginning of Year                                  693             44 
      CASH AND CASH EQUIVALENTS AT END OF
      PERIOD                                    $         89   $        102 

          See Notes to Consolidated Condensed Financial Statements.


          TEJON RANCH CO. AND SUBSIDIARIES
          NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
          (Unaudited)

          June 30, 1997

          NOTE A - BASIS OF PRESENTATION

          The summarized information furnished by Registrant pursuant to
          the instructions to Part I of Form 10-Q is unaudited and reflects
          all adjustments which are, in the opinion of Registrant's
          Management, necessary for a fair statement of the results for the
          interim period.  All such adjustments are of a normal recurring
          nature.

          The results of the period reported herein are not indicative of
          the results to be expected for the full year due to the seasonal
          nature of Registrant's agricultural activities.  Historically,
          the largest percentage of revenues are recognized during the
          third and fourth quarters.

          For further information, refer to the Consolidated Financial
          Statements and footnotes thereto included in Registrant's Annual
          Report on Form  10-K for the year ended December 31, 1996.

          NOTE B - CALCULATIONS OF EARNINGS PER SHARE

          Earnings per share is calculated using the weighted average
          number of common shares outstanding during the period.  Common
          shares outstanding for the three month and six month periods
          ended June 30, 1997 and 1996 were 12,682,244.  Registrant has a
          Stock Option Plan providing for the granting of options to
          purchase a maximum of 230,000 shares of Registrant's Common Stock
          to employees, advisors and consultants of Registrant.  At June
          30,1997, options to purchase 179,000 shares are outstanding at
          prices equal to the fair market value at date of grant (159,000
          shares at $16.00 per share, and 20,000 shares at $15.00 per
          share).  Stock options granted will be treated as common stock
          equivalents in accordance with the treasury method when such
          amounts would be dilutive.  Fully diluted common shares
          outstanding for the three month period ended June 30, 1997 and
          1996 were 12,698,081 and 12,685,361 respectively.  Fully diluted
          common shares outstanding for the six month period ended June 30,
          1997 and 1996 were 12,690,756 and 12,684,228, respectively. 
          There is no change in earnings per share based on the fully
          diluted common shares outstanding.

          NOTE C - MARKETABLE SECURITIES

          Registrant has elected to classify its securities as available-
          for-sale per Statement of Financial Accounting Standard No. 115,
          Accounting for Certain Investments in Debt and Equity Securities,
          and therefore is required to adjust securities to fair value at
          each reporting date.

          Marketable securities consist of the following at:

                                             June 30            December 31
                                               1997                1996
                                             Estimated           Estimated
                                               Fair                 Fair

                                     Cost      Value      Cost     Value
                                                   
          Marketable securities:
          (in thousands)
            U.S. Treasury and 
            agency notes           $  10,403$   10,564 $   13,156$   13,158

            Corporate notes            7,092     7,090      6,960     6,969
                                   $  17,495$   17,654 $   20,116$   20,127

          As of June 30, 1997, the cumulative fair value adjustment is a
          $159,000 unrealized gain.  The cumulative fair value adjustment
          to stockholders' equity, net of a deferred tax of $64,000, is an
          unrealized gain of $95,000.  Registrant's gross unrealized
          holding gains equal $217,000, while gross unrealized holding
          losses equal $58,000.  On June 30, 1997, the average maturity of
          U.S. Treasury and agency securities was 1.2 years and corporate
          notes was 1.7 years.  Currently, Registrant has no securities
          with a remaining term to maturity of greater than five years.

          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.  Registrant's
          investments in Corporate notes are with companies with a credit
          rating of A or better.

          NOTE D - COMMODITY DERIVATIVES USED TO HEDGE PRICE FLUCTUATIONS

          Registrant uses commodity contracts to hedge its exposure to
          price fluctuations on its purchased stocker cattle and cattle
          feed costs.  The objective is to protect or create a future price
          for stocker cattle that will provide a profit or minimize a loss
          once the cattle are sold and all costs are deducted and to
          protect Registrant against market declines.  To help achieve this
          objective Registrant uses the cattle futures and cattle options
          markets to hedge the price of cattle.  Registrant also hedges to
          protect against fluctuations in feed cost by using the corn
          futures and options markets. Feed costs are hedged in order to
          protect against large pricing increases in feed costs. Registrant
          continually monitors any open futures and options contracts to
          determine the appropriate hedge based on market movement of the
          underlying asset.  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 is that hedging imposes a limit on the potential profits
          from the sale of cattle if cattle prices begin to increase
          dramatically.  The costs of buying and selling options and
          futures contracts reduce profits.  Any payments received and paid
          related to options contracts are deferred in and reflected as an
          asset on the balance sheet in  prepaid expenses until contracts
          are closed or expire and were approximately $56,000 at June 30,
          1997.  There were 180 outstanding option contracts at June 30,
          1997.  Cattle futures contracts are carried off-balance sheet
          until the contracts are settled.  Realized losses associated with
          closed contracts equal to $164,000 are currently included in
          cattle inventory and will be recognized in cost of sales when the
          cattle are sold during the third and fourth quarters of 1997.

          The following table identifies the cattle futures contract
          amounts outstanding at June 30, 1997 (in thousands, except number
          of Contracts):

     Cattle Hedging                                    Estimated 
        Activity                             Original  Fair Value   Estimated
       Commodity                 Contract    Contract      At         Gain
     Future/Option      No.     Expiration   (Bought)  Settlement   (Loss) at
      Description    Contracts     Date        Sold    (Buy) Sell  Settlement
                                                        

    Cattle futures      130        Aug. 97  $  3,343      $(3,351)       $(8)
     sold 50,000    
     lbs. per            37        Oct. 97     1,021       (1,005)        16 
     contract            34        Dec. 97       963         (964)        (1)

    Cattle Options-      50        Aug. 97        12           (6)         6 
      Calls Sold,
      40,000 lbs.        40        Oct. 97        10           (4)         6 
      per contract
    Cattle Options-      50        Aug. 97       (30)          11        (19)
      Puts bought,
      40,000 lbs.
      per contract       40        Oct. 97       (21)          14          7 

          Estimated fair value at settlement is based upon quoted market
          prices at June 30, 1997.

          NOTE E - ACQUISITION OF ASSETS

          On March 10, 1997, Registrant 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, all rolling stock,
          inventory and intangibles.  No debt or material liabilities of
          Champion Feeders, Inc. were assumed in the purchase of these
          assets.  The purchase price for these assets is $3.5 million plus
          inventory value of $358,000, as of February 28, 1997 and will be
          accounted for as a purchase.  The purchase price of the assets
          was based upon a dollar value per head of capacity at the
          feedyard and the fair market value of assets purchased.  The
          purchase price was allocated based on estimated fair value at
          date of acquisition.  The excess of the purchase price over the
          fair market value of tangible assets acquired was immaterial.

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

          The following unaudited pro forma information presents a summary
          of consolidated results of operations of Registrant as if the
          acquisition had occurred as of January 1, 1996.

                                                    Six Months Ended
                                                        June 30

                                                (In thousands except per
                                                     share amounts)
                                                  1997            1996
                                                         

           Total Revenue                      $     11,977   $     14,416 

           Net Operating Income (Loss)                (151)          (304)

           Net (Loss)                                  (40)          (183)
           Net (Loss) Per Share               $       0.00   $       0.01 

          NOTE F - CONTINGENCIES

          Registrant 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
          and Lafarge Corporation (the successor to the previous operator) 
          have been ordered to clean up and abate certain hazardous waste
          sites on the leased premises.  Registrant has been named
          secondarily responsible and would be ordered to perform cleanup
          work if National and Lafarge fail to do so.  Under existing lease
          agreements, National or Lafarge is required to indemnify
          Registrant for costs and liabilities incurred in connection with
          the cleanup order depending on when the release of hazardous
          waste occurred.  Due to the financial strength of National and
          its parent company, which guaranteed National's obligations, and
          Lafarge, Registrant believes that it is remote there will be a
          material effect on Registrant.

          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 from Registrant 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 secondarily 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, 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, 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.

          For a further discussion refer to Registrant's 1996 Form 10-K,
          Part I, Item 3, - "Legal Proceedings".  There have been no
          changes since the filing of the 1996 Form 10-K.  

          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

          Results of Operations

          This Management's discussion and Analysis of Financial Condition
          and Results of Operations includes forward-looking statements
          that are subject to many uncertainties and may turn out not to be
          accurate.  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 any such projections will turn out to
          be accurate.

          Total revenues, including interest income, for the first six months
          of 1997 were $9,274,000 compared to $5,830,000 for the first six
          months of 1996.  The growth in revenues during 1997 is primarily
          attributable to increases in livestock and farming operations
          revenues.  The increase in livestock revenues is due primarily to
          the new cattle feedlot located near Hereford, Texas that
          was purchased on March 10, 1997.  The revenues from the feedlot were
          approximately $5,205,000 for the four months Registrant has owned 
          the feedlot.  Revenues at the feedlot are derived from the sale of
          grain and other types of feed rations to customers that are feeding
          cattle at the feedlot.  This increase in revenues within the
          livestock division was partially offset by a
          decline in cattle sales revenues due to 6,321 fewer head of cattle
          being sold in 1997, which resulted in cattle sales revenues being
          $2,603,000 less than 1996.  The difference in the number of cattle
          sold in 1997 compared to 1996 is due to the timing of sales of
          cattle and to Registrant maintaining ownership of stocker cattle at
          feedlots for sale in August and September to take advantage of 
          improving prices.  Registrant continues to hedge the future sales
          price of cattle using commodity contracts.  See Note D - Commodity
          Contracts Used to Hedge Price Fluctuations, for further information. 
          Farming revenues increased due to the receipt of additional crop
          proceeds related to the 1996 grape, walnut, and pistachio crops. 
          The receipt of these proceeds results from increases in crop prices
          that were reflected in the final settlement payments received during
          1997.

          Operating activities during the first six months of 1997 resulted in 
          a net loss of $292,000, or $.02 per share, compared to a net loss of
          $307,000, or $.02 per share, for the same period in 1996. 

          The reduction in the net loss when compared to 1996 is due to the
          increase in revenues as described above which was partially offset
          by increased livestock and general and administrative expenses.  The
          increase in livestock expense is due primarily to the operations of
          the new feedlot.  Expenses at the feedlot for the period from
          acquisition through June 30, 1997 were approximately $5,000,000. 
          This increase in livestock expense was partially offset by a
          decrease in cost of sales on cattle ($1,933,000) due to fewer head
          of cattle being sold as described above.  General and administrative
          costs have increased when compared to 1996 due to higher staffing
          costs and professional service fees.  Staffing costs increased in
          1997 due to the timing of hiring a new chief executive officer.

          Total revenues for the second quarter of 1997, including interest
          income, were $6,251,000 compared to $4,312,000 for the second
          quarter of 1996.  The increase in second quarter revenues is due to
          additional revenue from the new feedlot which was partially offset
          by reduced cattle sales due to the timing of sales as described
          above.

          During the second quarter of 1997 Registrant had a net loss of 
          $6,000, or $.00 per share, compared to net income of $57,000, or
          $.00 per share for the same period of 1996.  The decrease in net
          income compared to 1996 is due to reduced cattle sales revenues and
          to increased livestock expenses resulting from the purchase of the
          feedlot.  The increase in livestock expense due to the feedlot
          was partially offset by lower cost of sales on cattle due to fewer 
          head of cattle being sold.

          Registrant believes that cattle prices should continue to improve
          throughout 1997 based on estimates of lower supplies during the
          latter part of 1997 and the continued increase in demand due to
          export growth.

          Based on industry estimates it appears that the price per pound
          expected to be received by Registrant for its almonds will be less
          than that received in 1996 by an estimated $.50 per pound.  This
          lower price will reduce almond revenues when compared to 1996 almond
          crop revenues.  All of Registrant's crops appear to be doing very
          well with the exception of the walnut orchards, which are
          expected to have yields lower than 1996 levels, but walnut prices
          may be  higher due to statewide production estimates being less than
          the previous year.  Actual production numbers will not be known
          until harvest is completed.  Harvest for Registrant's crops will
          begin during August.

          Registrant has been advised that final approvals were received
          for the construction of a major crude oil pipeline through ranch
          lands.  During December 1995 Registrant completed negotiations
          with respect to an easement agreement related to this pipeline. 
          Construction of this pipeline has commenced on portions of the
          right of way.  The pipeline company has informed Registrant that
          it expects to close the easement purchase transaction in August,
          which must occur before the pipeline company may commence
          construction on ranch lands.

          Registrant continues to be involved in various environmental
          proceedings related to leased acreage.  For a further discussion
          refer to Note E - Contingencies.

          Prices received by Registrant for many of its products are
          dependent upon prevailing market conditions and commodity prices. 
          Therefore, Registrant is unable to accurately predict revenue,
          just as it cannot pass on any cost increases caused by general
          inflation, except to the extent reflected in market conditions
          and commodity prices.  The operations of the Registrant are
          seasonal and results of operations cannot be predicted based on
          quarterly results.

          Liquidity and Capital Resources

          Registrant's cash, cash equivalents and short-term investments
          totaled approximately $17,743,000 at June 30, 1997, compared to
          $20,820,000 on December 31, 1996, a decrease of 15%.  Working
          capital as of June 30, 1997 was $22,225,000 compared to
          $24,686,000 as of December 31,1996.  Cash and short-term
          investments declined during 1997 due to increases in cattle and
          farming inventories because of the timing of sales and to the
          purchase of the cattle feedlot.  Working capital uses during 1997
          have been for property and equipment expenditures, the purchase
          of a cattle feedlot and dividend payments.  The assets of the
          cattle feedlot were purchased on March 10, 1997 for $3,500,000
          plus an additional $358,000 in beginning inventories.  Registrant
          funded this purchase with cash and short-term lines of credit. 
          During the second quarter Registrant refinanced the funding of
          the purchase of the feedlot with a $2.5 million term loan, with
          an interest rate of 8.50%, secured by feedlot assets.  This debt
          is expected to be paid out of cash flows generated at the
          feedlot.

          Registrant has a revolving line of credit of $6,000,000 that as
          of June 30, 1997 had an outstanding balance of $3,108,000 at an
          interest rate of 8.50%.  Registrant also has a short-term line of
          credit outstanding of $5,900,000 from an investment banking firm
          at an interest rate of 6.05%.  Registrant's short-term borrowing
          needs increased during the quarter due to the timing of cattle
          sales, which are expected to occur during the third quarter, and
          to the feedlot's financing of customer receivables.  The lines of
          credit are expected to be paid down throughout the year from the
          proceeds of cattle and crop sales.  The revolving lines of credit
          are used as a short-term cash management tool.

          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, the fact that the cost
          of water changes significantly from year-to-year as a result of
          changes in its availability and the fact that adverse weather
          conditions can significantly affect farming and cattle
          operations.  Registrant, based on its past experience, believes
          it will have adequate cash flows over the next twelve months to
          fund internal operations.

          Registrant is currently evaluating the possibility of new farming
          developments, expansion of the cattle herd, and commercial
          development along the Interstate 5 corridor.  These potential new
          projects would be funded from current cash resources and from
          additional borrowings.

          Registrant has traditionally funded its growth and capital
          additions from internally generated funds.  Management believes
          that the combination of net earnings, short-term investments and
          borrowing capacity 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.

          Impact of Accounting Change

          None

          PART II - OTHER INFORMATION

          Item 1.      Legal Proceedings

          Not Applicable

          Item 2.      Changes in Securities

          Not Applicable

          Item 3.      Defaults upon Senior Securities

          Not Applicable

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

          Not Applicable

          Item 5.            Other Information

          In April 1997 the Board of Directors of the Company approved
          agreements with seven employees, including the six executive
          officers of the Company, providing for payment of certain
          benefits if their employment is terminated in connection with
          certain transactions relating to the control of the Company. 
          This action was taken because of the announcement by The Times
          Mirror Company that it was considering disposition of all or a
          portion of its shares of Common Stock of the Company.  The
          agreements entered into provide benefits if the employee's
          employment is terminated (subject to certain exceptions) in
          anticipation of, or within two years after, (1) a change in
          ownership of 28% or more of the outstanding shares of Common
          Stock of the Company accompanied or followed within one year by a
          change in a majority of the Board of Directors of (2) certain
          acquisitions of the business of the Company substantially as a
          whole.  The principal benefits consist of payments equal to
          salary and bonus for up to two and one-half years after
          terminations of employment.  In July 1997 the Company announced
          that The Times Mirror Company and the Times Mirror Foundation had
          sold their shares of Common Stock of the Company, representing
          approximately 31% of the total shares outstanding, to {Third
          Avenue Value Fund, Third Avenue Small Cap Fund, Carl Marks
          Strategic Investments LP and certain related purchasers.}

          Also in anticipation of the sale of the shares by The Times
          Mirror Company, the Company amended options to purchase an
          aggregate of 79,000 shares outstanding under its 1992 Stock
          Option Plan to change the vesting of the options.  Prior to the
          amendment the options were to become exercisable as to 100% of
          the shares nine years after the date of grant and were to expire
          ten years after the date of grant.  The amendments provide for
          the options to become exercisable as to 10% of the shares on the
          first anniversary of the date of grant, 15% of the shares on each
          of the second and third anniversaries of the date of grant, and
          30% of the shares on each of the fourth and fifth anniversaries
          of the date of the grant.  As a result of these amendments
          options to purchase an aggregate of 67,000 shares became
          presently exercisable.  Also, at the time of the amendments were
          adopted there were outstanding options to purchase an aggregate
          of 159,000 shares with exercise prices higher than the current
          trading prices of the Company's Common Stock, and the option
          amendments reduced the exercise price of those options to $16 per
          share, which was the closing price of the Common Stock on the
          American Stock Exchange on the date of the amendments.

          Item 6.            Exhibits and Reports on Form 8-K

          (a)  Exhibits - 

               10.4 Tejon Ranch Co. Amended Stock Option Agreement
               10.5 Tejon Ranch Co. Officer Severance Agreement
               27   Financial Data Schedule (Edgar)

          (b)  Reports  - None


                                      SIGNATURES

          Pursuant to the requirements of the Securities and Exchange Act
          of 1934, Registrant has duly caused this report to be signed on
          its behalf by the undersigned thereunto duly authorized.



                                        TEJON RANCH CO.               
                                        (Registrant)



                                             BY /s/ ALLEN E. LYDA
          Date                                 Allen E. Lyda
                                               Vice President, Finance
                                               & Treasurer


                                    EXHIBIT INDEX


          Exhibit No.         Exhibit Description

             10.4             Tejon Ranch Co. Amended Stock Agreement

             10.5             Tejon Ranch Co. Officer Severance Agreement

             27               Financial Data Schedule (Edgar)