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, 2000
                                -----------------

                                       OR

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

             For the transition period from __________ to __________

                         Commission File Number : 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: (661) 248-3000
                                                    --------------

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

                                                        Name of Each Exchange on
Title of Each Class                                       Which Registered
Common Stock                                            New York 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 |_|.

      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 23, 2001 was $340,844,715 based on the closing price on
that date on the New York Stock Exchange.

      The number of the Company's outstanding shares of Common Stock on March
23, 2001 was 14,291,183 shares.

DOCUMENTS INCORPORATED BY REFERENCE:

      Portions of the Proxy Statement for the Annual Meeting of Stockholders to
be held on May 1, 2001 relating to the directors and executive officers of the
Company are incorporated by reference into Part III.

                                                         Total Pages -        79
                                                         Exhibit Index - Page 35


                                     PART I

ITEM 1. BUSINESS

Throughout Item 1 - "Business," Item 2 - "Properties," Item 3 - "Legal
Proceedings," Item 7 - "Management's Discussion and Analysis of Financial
Condition and Results of Operations," and Item 7A - "Quantitative and
Qualitative Disclosures About Market Risk," we have made forward-looking
statements regarding future developments in the cattle industry, in our
strategic alliances and the almond industry, the future plantings of permanent
crops, future yields, prices and water availability for our crops and real
estate operations, future prices, production and demand for oil and other
minerals, future development of our property, future revenue and income of our
jointly-owned travel plaza, potential losses to the Company as a result of
pending environmental proceedings and market value risks associated with
investment and risk management activities and with respect to inventory,
accounts receivable and our own outstanding indebtedness. These forward-looking
statements are subject to factors beyond our control (such as weather, market
and economic forces) and, with respect to our future development of its land,
the availability of financing and the ability to obtain various governmental
entitlements. No assurance can be given that the actual future results will not
differ materially from the forward-looking statements.

Tejon Ranch Co. is a diversified, growth oriented land development and
agribusiness company whose purpose is to increase the value of our real estate
and resource holdings and maximize our market value for our shareholders. Our
prime asset is approximately 270,000 acres of contiguous, largely undeveloped
land which, at its most southerly border, is 60 miles north of Los Angeles and,
at its most northerly border, is 15 miles east of Bakersfield. We believe that
our land holdings offer attractive development opportunities. We also have
significant, existing commercial real estate developments along Interstate 5 (a
major, north-south federal highway in California that runs through our land),
and we have significant livestock, farming and mineral extraction operations.

Over the last four years we have been implementing a new strategic plan that
sets out a broad strategy for enhancing stockholder value. Specifically, the
plan has focused on planning and development of our largest and most valuable
asset, our 270,000-acre land holding, as well as growing our other core
businesses.

In implementing the new strategic plan, we have:

      .     Increased revenues from operations over the last four years,
      .     Purchased a feedlot in Texas to further enhance and expand livestock
            operations,
      .     Increased the cattle herd by over 20,000 head in order to expand
            market opportunities,
      .     Sold $6 million of non-strategic real estate assets, using the
            proceeds to purchase commercial and industrial buildings for current
            and future revenue sources,
      .     Began development of the 351-acre Tejon Industrial Complex, with the
            first occupant being the 51-acre Petro Travel Plaza that opened for
            business in 1999 and the first purchaser being IKEA, an
            international home furnishings retailer. IKEA is constructing a


                                       1


            regional warehouse having 850,000 or more square feet at the Complex
            and IKEA will ultimately have 1.8 million of square feet of building
            at the Complex when completed,
      .     Signed a joint venture agreement on March 14, 2001 with Dermody
            Properties for the development of a 660,000 square foot building on
            31 acres within the Tejon Industrial Complex.
      .     Signed an agreement with Enron North America Corp. and one of its
            affiliates, for the development of a power plant on our land,
      .     Signed a joint venture agreement with three well-known home builders
            for the creation of a 4,000-acre master-planned community on our
            land in Los Angeles County which we call "Rolling Meadows," and
            which we expect to expand to 6,500 acres,
      .     Began trading on the New York Stock Exchange on July 28, 1999,
      .     Purchased an almond hulling and processing plant to enhance and
            expand our farming operations,
      .     Successfully completed a rights offering on January 16, 2001,
            raising $30 million in new capital, and

More recently we have decided to focus our primary efforts and resources on real
estate development instead of trying to grow all of our businesses at the same
time. In addition to our Tejon Industrial Complex and the Rolling Meadows
residential project, we are engaged in the constraints and feasibility analyses
and phase I planning of a master-planned mountain community. We envision that
the major components of any proposed project would include mountain homes, a
high quality golf resort, a commercial component and substantial open space. We
call this concept "Tejon Mountain Village." Although the size and exact location
of this development concept have not yet been decided upon, it could involve
several thousand acres. While we have not defined the products to be offered,
they could include sites for several thousand homes in a rural, mountain
environment. In September 2000 we decided to commit the resources necessary to
refine our concept, develop detailed plans, prove up the project's feasibility
and, if all goes well, perform preliminary work necessary to apply for
governmental approvals for this proposal.

We are also in the process of seeking entitlements during 2001 to expand the
Tejon Industrial Complex by over 1000 acres. Our undertaking construction of
these residential and industrial projects is subject to a number of
contingencies and uncertainties, and we cannot assure you that the developments
will occur or that they will be successful.

In order to provide additional working capital for our real estate development
activities, we are exploring the sale of our livestock assets. On December 27,
2000 we sold a small portion of our cattle assets to Echeverria Cattle Company,
LLC, which is owned by Matthew J. Echeverria, our former Senior Vice President,
Livestock and Ranch Operations. The transaction involved the sale of
approximately 1,000 cows, 50 bulls and certain personal property for a purchase
price of $893,000, as well as a grazing lease over approximately 55,000 acres of
our land. In a separate transaction we have also sold an additional 1,000 head
of stocker cattle to Mr. Echeverria in the normal course of our sales of stocker
cattle.


                                       2


We expect to continue entering into the sales of our livestock assets to one or
more purchasers, and we expect that such sale would also involve leasing of
additional acreage for grazing purposes. None of the grazing leases would affect
any real estate development opportunities. Because of the preliminary stage we
are in, we cannot assure you that any future sales will take place, nor can we
predict the amount of additional working capital that will be provided from the
sales.

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

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



                                                        2000         1999(1)       1998(1)
                                                                         
Revenues

Livestock Operations                                  $ 51,619      $ 40,576      $ 31,450
Farming                                                  7,225         7,433         8,671
Real Estate                                              9,347         7,268         6,966
                                                      --------      --------      --------
Segment Revenues                                        68,191        55,277        47,087
Interest Income                                            632           639         1,001
                                                      --------      --------      --------
Total Revenues                                        $ 68,823      $ 55,916      $ 48,088
                                                      ========      ========      ========

Segment Profits and Income (Loss) Before
Income Taxes and Minority Interest

Livestock Operations                                  $  2,264      $  1,757      $    970
Farming                                                     71         1,148         2,269
Real Estate                                              2,062         2,422         4,028
                                                      --------      --------      --------
Segment Profits (2)                                      4,397         5,327         7,267

Interest Income                                            632           639         1,001
Corporate Expense                                       (3,029)       (3,198)       (2,581)
Interest Expense                                        (2,701)         (863)       (1,065)
                                                      --------      --------      --------
Income (Loss) Before Income Taxes and
  Minority Interest in Consolidated Joint Venture         (701)        1,905         4,622
Minority Interest in Consolidated Joint Venture           (185)           --            --
                                                      --------      --------      --------
Income (Loss) Before Income Taxes                     $   (886)     $  1,905      $  4,622
                                                      ========      ========      ========

Identifiable Assets by Segment (3)
Livestock Operations                                  $ 34,491      $ 28,712      $ 30,055
Farming                                                 17,698        13,574        12,890
Real Estate                                             28,195        30,924         9,110
Corporate                                               17,903        18,309        20,959
                                                      --------      --------      --------

Total Assets                                          $ 98,287      $ 91,519      $ 73,014
                                                      ========      ========      ========



                                       3


      (1)   Certain industry segment information presented for the years ended
            prior to December 31, 2000 have been reclassified to conform to
            their presentation for the year ended December 31, 2000.
      (2)   Segment Profits are revenues less operating expenses, excluding
            interest income and expense and corporate expense.
      (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.

Real Estate Operations

Our real estate operations consist of four principal activities: land planning
and entitlement, real estate development, commercial sales and leasing, and
income portfolio management. Our 270,000-acre land holding offers significant
real estate development opportunities. Our land is characterized by diverse
topography and scenic vistas and is conveniently served by three inter-regional
highways. Interstate 5, one of the nation's most heavily traveled freeways,
brings approximately 60,000 vehicles a day through our land, which includes 16
miles of Interstate 5 frontage and the commercial land surrounding four
interchanges. The strategic plan for real estate focuses on development
opportunities along the Interstate 5 corridor as well as laying the necessary
groundwork for moving forward with potential destination uses, including
residential and resort projects.

During 2000, development activity was principally focused on the 351-acre Tejon
Industrial Complex at the Interstate 5/Laval Road interchange. The activity at
the industrial complex was primarily related to infrastructure construction and
marketing of commercial sites. Interest in developing industrial, warehouse, and
distribution facilities on the remaining acreage at the Tejon Industrial Complex
is being expressed by developers and end users. We have begun marketing building
sites at the industrial complex to these groups. In September 2000, we closed
the first sale of a building site, 80 acres purchased by IKEA, an international
home furnishings retailer, and in March 2001 we have entered into a joint
venture agreement with Dermody Properties for the development of the 660,000
square foot building on 31 acres within the Tejon Industrial Complex. We are in
direct competition for customers with other industrial sites in Central and
Southern California, including the inland empire region of Southern California.

During 1999, development activity was related to infrastructure construction for
Petro Travel Plaza, a traveler-oriented development with restaurant, truck stop
and gas station facilities located on approximately 51 acres in the complex. We
organized a limited liability company with Petro Stopping Centers, L.P. for the
project. The transaction is structured so that we were not required to
contribute any capital other than the land and up to $1.4 million in off-site
improvements, and we will ultimately receive 60% of the profits and cash flow
after debt service. The term of the joint venture is 35 years, subject to mutual
buy-out rights commencing in 2002. Petro Travel Plaza opened at the end of June
1999 and has experienced increasing sales and traffic through the site since the
opening.

In March 2000, we formed a limited liability company with three well-known
homebuilders (Lewis Investment Company, LLC, Pardee Construction Company and
Standard Pacific Corp.),


                                       4


to develop a master-planned community initially on 4,000 acres on our land in
Los Angeles County that we call Rolling Meadows. Under the terms of the
agreement we are to contribute the land and $500,000 for feasibility studies and
the developers are to invest a matching amount of funds up to an aggregate of
$15.0 million to perform planning and feasibility work and to prepare
applications for entitlements for the project, which they hope to file with Los
Angeles County in mid 2001. The parties have agreed in principle to increase the
size of the project to 6,500 acres, which means that we would contribute another
2,500 acres and the developers' cash contributions would increase to $27.5
million. No binding agreements have been entered into for this expansion of the
project, however. If and when the entitlements have been obtained, we expect the
limited liability company to make the required infrastructure improvements and
to sell the lots to developers for the construction of homes. The three
development companies participating in the project have the right to purchase up
to 60% of the lots. We are entitled to receive 50% of the profits and cash flow,
if any, from the development, which is not expected to be completed for several
years.

In April 1999 we entered into an agreement with Enron North America Corp. and
one of its affiliates which we call collectively "Enron." Under this agreement,
Enron receives the use of certain land and real estate services related to the
entitlement of approximately 31 acres of undeveloped land at the southern end of
the San Joaquin Valley for the construction and operation of a power plant
having an anticipated capacity of 750 megawatts of electricity. The project
would be powered by natural gas turbines and would be subject to extensive
environmental requirements. The transaction is subject to a number of
contingencies, and Enron has the right to terminate the arrangement unilaterally
at any time before the lease becomes effective. One of the major contingencies
has been removed due to Enron receiving approvals from the California Energy
Commission for the construction and operation of a power plant on our site.

Under the Enron arrangement we received $1,551,000 in 1999 and an additional
$2,100,000 through December 31, 2000 as compensation for use and entitlement of
the land. If the arrangement is not terminated by Enron, we are entitled to
receive $100,000 monthly until rental under a separate lease commences or the
payments reach an agreed maximum amount, although such payments could be
significantly higher and could be paid earlier under certain circumstances. If
Enron exercises its right to terminate the arrangement, we would be entitled to
retain all payments made to the date of termination, but Enron would have no
obligation to make any further payments. Payments under the lease, which include
both rent and compensation for significant easement rights over other parts of
our land, would be $2,600,000 per year (subject to certain adjustments which
could be material), would commence when the plant becomes operational or earlier
under certain circumstances and would be subject to escalation based upon
changes in a designated consumer price index. We would also be entitled to
receive additional rent after commercial operation of the plant begins, based
upon production capacity at the plant and energy prices. The term of the lease
would be 25 years from the date the plant becomes operational (or earlier under
certain circumstances), and Enron would have three five-year options to extend
the term.

In addition to the Petro Travel Plaza facility, we lease to various tenants land
which is used for a full-service truck stop facility, a truck wash, four auto
service stations with convenience stores, four full-service restaurants, five
fast-food operations, a motel, two antique shops, and a United States Postal
Service facility. In addition, several microwave repeater locations, radio and


                                       5


cellular transmitter sites, and fiber optic cable routes are also leased. In the
commercial sales and leasing area, we are in direct competition with other
landowners which have highway interchange locations along Interstate 5 and State
Route 99 in the southern San Joaquin Valley and the Tehachapi Mountains.

We lease certain portions of our land to oil companies for the exploration for,
and production of, oil and gas but do not ourselves engage in any such
exploratory or extractive activities.

As of December 31, 2000, approximately 9,645 acres were committed to producing
oil and gas leases from which the operators produced and sold approximately
166,516 barrels of oil, 45,802 MCF of dry gas, and 727 gallons of wet gas during
2000. Our share of production based upon the average royalty rate during the
last three years has been 57, 49, and 39 barrels of oil per day for 2000, 1999,
and 1998, respectively. Approximately 402 producing oil wells were located on
the leased land as of December 31, 2000. No new wells have been drilled on our
land in recent years.

Estimates of oil and gas reserves on our properties are unknown to us. We do not
make such estimates, and our lessees do not make information concerning reserves
available to us.

We have approximately 2,440 acres under lease to National Cement Company of
California, Inc., which we call "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 an
original design capacity of approximately 600,000 tons of cement per year. The
manufacturing plant has recently increased its production capacity to 1,000,000
tons. The amount of payment that we receive under the lease is based upon
shipments from the cement plant. The term of this lease expires in 2006, 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. Significant
proceedings under environmental laws relating to the cement plant are in
process, see Item 3--"Legal Proceedings."

Livestock Operations

We conduct a beef cattle operation upon those portions of our land which are not
devoted to farming, commercial real estate operating assets or other purposes.
As indicated above, however, we are exploring the sale of our livestock
operations, depending on market conditions, in order to provide additional
working capital for our real estate development activities. 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 grazing of stocker cattle (cattle purchased at
light weights for growing on available range forage before being resold). At
December 31, 2000, our cattle herd numbered approximately 39,146 head of which
approximately 35,572 head were stockers and the remainder were in the breeding
herd. Our cattle are either sold to stocker and feedlot operators or fed at our
own feedlot in Texas and then sold to packers.

As to the sale of cattle, we are in direct competition with other commercial
cattle operations throughout the United States. The prices received for our
cattle are primarily dependent upon the perception of supply and demand at the
time cattle are sold. In an attempt to reduce the market risks of our livestock
activities, we usually hedge future sales of cattle in the futures and options


                                       6


markets or obtain fixed prices for future delivery through contracts with cattle
buyers, feedlots, or packing houses. We purchased our own feedlot in Texas in
1997 in order to further vertically integrate our beef operations. At the
feedlot we feed cattle for outside customers as well as our own cattle prior to
sale to packers. The feedlot is in direct competition for customers with
feedlots in west Texas and Kansas. We compete primarily on the basis of price
and the quality of service offered to our customers.

During the last few years, 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. We believe 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 we believe that the producers of
beef must become more consumer-oriented. To achieve this goal we began a program
in 1997 to vertically integrate our cattle operations. We believe that vertical
integration will allow us to control the quality of the product through the
production process to the end users. To vertically integrate, we 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, we
purchased the feedlot in Texas and entered into a strategic alliance known as
Ranchers Renaissance with several other cattle producers to sell high quality,
source-verified beef to end users such as restaurants and grocery stores. The
strategic alliance with other cattle producers has grown to a size that we
believe will support a source-verified branded beef product. The Ranchers
Renaissance strategic alliance plans to introduce a branded beef product in a
large chain of supermarkets on the east coast during the first half of 2001. A
branded product is expected to provide us with additional returns on cattle
placed into the program because we are able to obtain higher prices for higher
quality beef. In 2000, 1999 and 1998 Excel Meat Packing, which purchases our
cattle as part of the Ranchers Renaissance program, accounted for 27%, 39% and
22%, respectively, of our total revenues.

On December 27, 2000 we sold a portion of our cattle assets to Echeverria Cattle
Company, LLC, which is owned by Matthew J. Echeverria, our former Senior Vice
President, Livestock and Ranch Operations. The transaction involved the sale of
approximately 1,000 cows, 50 bulls and certain personal property for a purchase
price of $893,000, as well as a grazing lease over approximately 55,000 acres of
our land. The lease has a term of ten years with two five-year options to extend
the term and would provide for rent at the rate of $200,000 per year, subject to
adjustment based upon the extent to which we exercise our right to use portions
of the land for other purposes. The rent would also be subject to adjustment for
the two five-year extension periods based upon changes in the price of calves
between the date the lease commences and the date any such extension term
commences. The sale involved approximately 22% of our breeding herd and
approximately 3% of the total amount of our cattle. Mr. Echeverria continues to
render services to the Company on a part-time basis.

At December 31, 2000 the Livestock Division accounted for approximately $34.5
million in book value of our identifiable assets representing approximately 35%
of the book value of our total assets. The book value of the Livestock Division
assets is not necessarily indicative of their fair market value. For the fiscal
years ended December 31, 2000, 1999, and 1998, the Livestock Division accounted
for approximately 75%, 73%, and 65%, respectively, of our total revenues. The
completed sale and any possible future sales may include substantially all the
assets of the


                                       7


Livestock Division. While the possible sale of livestock assets would likely
provide significant working capital, it would also result in a loss of
significant revenues and income even after taking into account the revenue
stream from grazing leases that we expect to enter into in connection with the
sale.

Cattle prices strengthened during the last half of 2000 and continued to
strengthen in early 2001. The increase in cattle prices is due to increases in
demand for beef products and the reduction in cattle numbers within the United
States. We believe that overall cattle prices should continue to improve during
2001 due to the factors stated.

Farming Operations

In the San Joaquin Valley, we farm permanent crops including the following
acreage: wine grapes--1,555, almonds--1,985, pistachios--738 and walnuts--295.
Included in these acreage figures are 300 acres of almonds planted in 1998 and
300 acres of almonds planted early in 1999. These new almond developments are
expected to have their first harvestable crops in 2001 and 2002. Our objective
in planting new trees is to offset the normal yield decline as our older
plantings reach productive maturity and to improve revenues from farming
operations in future years. As certain of our permanent plantings age to the
point of declining yields, we will evaluate the advisability of replanting those
crops or replacing them with different plantings, depending upon market
conditions. We also lease approximately 1,000 acres to third parties for the
farming of row crops.

We sell our farm commodities to several commercial buyers. As a producer of
these commodities, we are in direct competition with other producers within the
United States and throughout the world. Prices received by us for our
commodities are determined by total industry production and demand levels. We
attempt to improve price margins by producing high quality crops through
cultural practices and by obtaining better prices through marketing arrangements
with handlers. In order to control the quality of our almonds through the
processing phase and to reduce future processing costs, in May 2000 we formed a
joint venture with D. Billings Family Trust, a significant San Joaquin Valley
farming company, to own and operate an almond hulling, shelling and processing
plant purchased by us in January 2000. The purchase price was $2,700,000. We are
entitled to two-thirds of the profits and cash flow after debt service. In
addition to using the almond processing plant to process our crop and that of
our co-venturer, we also hull, shell and process almonds for outside growers.

In 2000 our almonds were primarily sold to various commercial buyers, with one
of the buyers receiving approximately 35% of the crop. Since we now process our
own almonds, we have considerably more flexibility over the timing and nature of
our sales. We do not believe that we would be adversely affected by the loss of
our largest buyers because of the size of the almond market, the large number of
other buyers that would be available to us and the fact that the prices for
these commodities do not vary based on the identity of the buyer.

The California almond industry is subject to a federal marketing order which
empowers the California 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 1999, the State of California had a record almond crop that led the
Almond Board of California, an industry group, to request an almond marketing
reserve that was


                                       8


approved by the Secretary of Agriculture. The marketing order had allowed us to
sell only 77% of the 1999 crop until the summer of 2000, when the marketing
order was lifted and we were able to sell the remaining 23% during the third
quarter of 2000. Historically, marketing orders have been lifted in the
following year after the size of the crop for that year is determined. During
2000 and 1998 the saleable percentage was set at 100%.

In 2000, the majority of our pistachios were sold to one customer, and our
walnuts were sold to two customers, each receiving approximately 50% of the
crop. During 2000 the majority of wine grapes were sold to one winery, Golden
State Vintners. Our contract with Golden State Vintners expired with the
purchase of this year's crop, and, while discussions are ongoing, we have not
entered into another contract. We believe that there is an imbalance between the
supply of wine grapes and the demand as the result of so many new plantings
coming into production. We cannot assure you that we will find buyers for all or
any significant portion of our wine grape production in 2001 and beyond or that
any contracts entered into will be profitable. The lack of purchasers for our
wine grapes would materially affect our business.

Overall crop production from our farming operation was less than 1999 levels
primarily due to reduced almond and walnut production.

Our almond production for 2000 was 14% less than for 1999 due to weather related
problems during the almond bloom. Prices for almonds, however, increased
approximately 20% when compared to year-end 1999 levels. The decrease in
production was offset by the increase in prices which, combined with the sale of
carryover inventory, generated revenues approximately 100% greater than 1999
revenues.

Grape yields and revenues for 2000 declined when compared to 1999 levels due to
significant reductions in the prices returned for our grapes. Grape prices fell
approximately 55% during 2000. Pistachio production increased slightly in 2000
and prices remained fairly stable for the year when compared to 1999 pistachio
prices. Walnut production declined approximately 55% for 2000 due to weather
related problems in the spring.

Overall 2000 crop revenues were less than expected due mainly to a decrease in
grape prices and lower walnut revenues. See "Management's Discussion and
Analysis of Financial Statements and Results of Operations". We expect further
price pressure on both nuts and grapes as new production within California comes
online. Nut and grape crop markets are particularly sensitive to the size of
each year's world crop. Large crops in California and abroad can rapidly depress
prices.

2000 was an adequate water year with 90% of our water entitlement being
available from the State Water Project. In addition, there was sufficient runoff
from local mountain streams allowing us to capture this water in reservoirs and
utilize it to offset some of the higher priced State Water Project water. The
State Department of Water Resources has announced its 2001 water supply at 25%
of full entitlement, although this number is expected to increase to reflect
late winter precipitation. Combined with other water supplies the water district
will be able to make available to its farmers, this level of supply will not
fully cover all of our farming needs. If in any year the entire entitlement is
not available, we will have to rely on ground water sources, water transfers
from the Tejon-Castac Water District and water banking arrangements that we


                                       9


have has entered into. Water from these sources may be more expensive because of
pumping costs and transfer costs but will make up the shortfall we could face in
2001.

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

Customers

During 2000, 1999 and 1998 the following customer accounted for more than 10% of
our consolidated revenues: Excel Meat Packing, a purchaser of cattle, (27% in
2000, 39% in 1999 and 22% in 1998.

Organization

Tejon Ranch Co. is a Delaware corporation incorporated in 1987 to succeed the
business operated as a California corporation since 1936.

Employees

At December 31, 2000, we had 138 full-time employees.

                        Executive Officers of Registrant

The following table shows, as to each executive officer of ours, the offices
held as of March 20, 2001, the period the offices have been held, and the age of
the executive officer. 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                54
                               Executive Officer, Director

Jeffrey H. Warren              Vice President, Property Management                  2001                48
                               and Ranch Operations

Allen E. Lyda                  Vice President,                                      1990                43
                               Chief Financial Officer,
                               Treasurer, and Assistant Secretary

Dennis F. Mullins              Vice President,                                      1993                48
                               General Counsel and Secretary

Dennis J. Atkinson             Vice President, Agriculture                          1998                50

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


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


                                       10


Mr. Stine has been employed by us since May 1996, serving as President and Chief
Executive Officer and as a Director. Mr. Stine served as the Chief Executive
Officer of the Collins Companies, a real estate development company, from 1986
to April 1995.

Mr. Warren has been employed by us since December 2000, serving as Vice
President, Property Management and Ranch Operations. In 1999 he was a Director
and Chief Financial Officer of BB Energy, an independent oil and gas exploration
and production company headquartered in Bakersfield, CA. In 1998, before joining
BB Energy, Mr. Warren served as General Manager and Chief Financial Officer of
West Coast Quartz Corporation of Fremont, CA (a manufacturer of parts for
semiconductor production equipment) and in 1994 as Vice President and Director
of Petsec Energy of Lafayette, LA (an oil and gas exploration and production
company operating in the Gulf of Mexico).

Mr. Lyda has been employed by us since 1990, serving as Vice President, Finance
and Treasurer. He was elected Assistant Secretary in 1995 and Chief Financial
Officer in 1999.

Mr. Mullins has been employed by us since 1993, serving as Vice President,
General Counsel and Secretary.

Mr. Atkinson has been employed by us since July 1998, serving as Vice President,
Agriculture. From 1995 to 1998, he was a farm manager with Wilson Ag, an
agricultural company in Kern County. Prior to this he was a farm manager with
Tejon Farming Company, a subsidiary of the Company.

ITEM 2. PROPERTIES

Our 270,000 acres include 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 cross our
land, including Interstate 5, California Highways 58, 138 and 223, the
California Aqueduct (which brings water from Northern California), and various
transmission lines for electricity, oil, natural gas and communication systems.

Approximately 250,000 acres of our 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 residential 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,
much of our land will require specific zoning and site plan approvals prior to
actual development. We have not yet made specific proposals to the County to
implement any part of our proposed land use concepts, except at the Laval Road
Interchange on Interstate 5 where the Tejon Industrial Complex is located.

The remainder of our land, approximately 20,000 acres, is in Los Angeles County.
This area is accessible from Interstate 5 via Highway 138. Los Angeles County
has adopted general plan policies which contemplate future limited residential
development of portions of this land,


                                       11


subject to further assessments of environmental and infrastructure constraints.
In March 2000 we formed a limited liability company with three major Southern
California homebuilders to pursue a master planned community on our Los Angeles
County land. See "Business--Real Estate Operations."

Portions of our land consist of mountainous terrain, and much of the land is not
presently served by developed roads or by utility or water lines. Any
significant development of the land 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 and wetlands issues, that may limit development of portions
of the land or result in substantial delays in getting governmental approval.

During 1999, we completed the purchase of three industrial and commercial
buildings in Phoenix, Arizona and a commercial office building in Rancho Santa
Fe, California for a combined price of $10,550,000. The Phoenix property is a
cluster of three buildings in a master planned industrial park located near Sky
Harbor International Airport and adjacent to the Interstate 10 Freeway. The
Rancho Santa Fe property is located within the village of Rancho Santa Fe. The
buildings were acquired to complete a tax deferred exchange of real property in
which $4,250,000 in proceeds from the sale of land in December 1998, $1,750,000
in proceeds from the sale of an easement in 1999 and $4,800,000 in bank
borrowings were used to pay for the properties and all closing costs. The bank
borrowings are secured by the Phoenix properties.

Due to our location and the undeveloped state of our property, 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
power of eminent domain. For the most part, we make a determined effort to
ensure that any such proposals are implemented in a manner that is
environmentally sound and that will maintain our flexibility to develop our
adjoining lands. The construction of a major oil pipeline over the Ranch was
completed in February 1999. The pipeline follows the alignment of other oil
pipelines along the Interstate 5 corridor. The pipeline company purchased its
easement from us in November 1997 for $2,050,000, and it purchased a one-acre
parcel for a pump station in 1998 for $150,000. In January 1999, Qwest
Communications Corporation, an affiliate of the pipeline company, purchased an
easement in the same location for fiber optic cable uses for $1,750,000. Our
lands are also being evaluated as a possible route for a high speed rail system
between Los Angeles and San Francisco.

Water Rights

Existing long-term contracts with the Wheeler Ridge-Maricopa Water Storage
District, which we call the "Wheeler Ridge Water District," provide for water
deliveries from the California State Water Project to portions of our land in
the San Joaquin Valley. The terms of these contracts extend to 2035. Under the
contracts we are entitled to annual water for 5,496 acres of land, which is
adequate for our present farming operations. 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 water exported
from the Sacramento-San Joaquin River Delta. The impact of these restrictions
could adversely affect our business.


                                       12


The years 1995 through 1999 were excellent water years with 100% of our water
entitlement being available from the State Water Project. While the year 2000
Project allocation was only 90%, the Wheeler Ridge Water District was able to
supply us with 100% of our contract entitlement. In addition, in each of these
years, there was sufficient runoff from local mountain streams to allow us to
capture this water in reservoirs and utilize it to offset some of the higher
priced State Water Project water. Both the Wheeler Ridge Water District and we
are able to bank (percolate into underground aquifers) some of our excess
supplies for future use. The Wheeler Ridge Water District expects to be able to
deliver our entire contract water entitlement in any year that the State Water
Project deliveries exceed 30-50% by drawing on its ground water wells and water
banking assets. Based on historical records of water availability, we do not
believe we have material problems with our water supply. However, if State Water
Project deliveries are less than 30-50% of our entitlement in any year, or if
less severe shortages continue for a sustained period of several years, then the
Wheeler Ridge Water District may not be able to deliver 100% of our entitlement
and we will have to rely on our own ground water sources, mountain stream
runoff, water transfers from the Tejon-Castac Water District and water banking
assets. Water from these sources may be more expensive because of pumping costs
and transfer costs. Also, as we develop our real estate for residential,
commercial and industrial uses, there will be less water available for
agriculture from the Tejon-Castac Water District. A 25% allocation has been made
by the State Water Project for 2001. With this allocation, along with the
Wheeler Ridge Water District's additional supplies and Tejon-Castac Water
District's supplies, we believe that we will have adequate water supplies for
farming in 2001.

The water contracts with the Wheeler Ridge Water District require annual
payments related to the fixed costs of the California State Water Project and
the Wheeler Ridge Water District, whether or not water is used or available. The
contracts also establish a lien on benefited land. Payments made under these
contracts by us for the three years ended December 31, 2000, 1999 and 1998 were
$793,000, $1,300,000, and $1,200,000, respectively.

Land benefiting from the Wheeler Ridge Water District is subject to contingent
assessment liens that are senior in priority to any mortgages on the property.
The liens secure bonds issued by the Wheeler Ridge Water District to finance
construction of water distribution facilities. Lien enforcement of assessments
and contracts can involve foreclosure of the liens and the resulting loss of the
land subject to the liens. The Wheeler Ridge Water District will impose
contingent assessments (over and above our normal costs for water entitlement)
only if the District's revenues from water contracts and other regular revenue
sources are not sufficient to meet its obligations. Lien assessments are levied
by the District based on estimated benefits to each parcel of land from the
water project serving the land. The Company is presently subject to such
contingent liens totaling approximately $784,000. Since commencement of
operations in 1971, the District has had sufficient revenues from water contract
payments and other service charges to cover its obligations without calls on
assessment liens and has advised that it does not presently 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 undertaken by the water district,
if any, which might result


                                       13


in new assessment liens must be approved by landowners of more than one-half of
the land (based on valuation) in the district.

In addition to our agricultural contract water entitlements, we have an
additional entitlement to obtain from the California State Water Project
sufficient water to service a substantial amount of future residential and/or
commercial development in Kern County. The Tejon-Castac Water District, a local
water district serving only our land and land we have sold in the Tejon
Industrial Complex, has 5,278 acre feet of State Water Project entitlement, or
enough to supply over 10,000 average families assuming 100% delivery. In
addition, Tejon-Castac has nearly 15,000 acre feet of water stored in Kern
County water banks. Both the entitlement and the banked water are the subject of
long-term water supply contracts extending to 2035 between Tejon-Castac and our
company. Tejon-Castac would be the principal water supply for any significant
residential and recreational development in Tejon Mountain Village and is
regarded as a backup supply for the Tejon Industrial Complex. Tejon Industrial
Complex's primary sources of water are Wheeler Ridge Maricopa Water Storage
District and a well on ranch lands.

The water agency serving the Los Angeles County portion of our land, the
Antelope Valley-East Kern Water Agency, has significant surplus entitlement and,
although no assurance has been given, it has indicated that it would be able to
provide the water needed for a major development like Rolling Meadows.

Portions of our property also have available groundwater that would be
sufficient to support low density residential development in Tejon Mountain
Village, supply significant commercial development in the Interstate 5 corridor
and provide a significant back-up supply for development in Los Angeles County
including Rolling Meadows.

Historic State Water Project restrictions on the right to use agricultural water
entitlement for municipal and industrial purposes were removed in 1995. For this
purpose "municipal" use includes residential use. Therefore, although only 2,000
of Tejon-Castac's 5,278 acre feet of entitlement are labeled for municipal use,
there is no practical restriction on Tejon-Castac's ability to deliver that
water to residential or industrial developments. However, for political and
regulatory reasons, it is unlikely that we would be able to direct any of our
Wheeler Ridge Water District agricultural entitlement to municipal or industrial
uses.

ITEM 3. LEGAL PROCEEDINGS

We lease 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 - Resource Management." In August 1997
National ceased burning hazardous waste as supplemental fuel in the cement plant
located on the land leased from us. The fuel was obtained, transported, stored
and processed by National's subtenant, Systech Environmental Corporation
("Systech"). Systech has removed most of the above ground improvements from its
former sublease premises and its formal closure plan under the Resource
Conservation and Recovery Act and the California Hazardous Waste Control Act has
been approved by the California Department of Toxic Substances Control. Systech
has begun the site investigation work specified in the closure plan, and has
undertaken to perform any required cleanup work.


                                       14


Contamination has been discovered on the land leased to National, including at
several landfills containing industrial waste, a storage area for drums
containing lubricants and solvents, an underground storage tank for waste oil
and solvents, underground plumes of chlorinated hydrocarbons originating at each
of the foregoing sites, 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 (which
we call the "Regional Water Board") has issued investigation and cleanup orders
with respect to all of these sites. These orders, which have different
provisions depending on the site involved, generally require National, Lafarge
Corporation (which we call "Lafarge"), the predecessor in interest to National
under the existing lease, and us to investigate and clean up soil and
groundwater contamination in the vicinity of the sites. Although we did not
deposit any of the contaminants, the orders state that we, 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 Regional Water Board
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 above the groundwater level from
the landfills. Additional work may be required to alleviate groundwater
contamination and chlorinated hydrocarbon plumes resulting from the landfills.
In 2000, Lafarge removed PCE - contaminated soil at the drum storage site in an
action supervised by the Regional Water Board. Lafarge has completed a
substantial amount of the site investigation of the chlorinated hydrocarbon
plume that was released at the drum storage area and by the underground waste
oil tank, and is undertaking additional investigation work and feasibility
studies under the oversight of the Regional Water Board. This plume of
chlorinated hydrocarbons covers an extensive area and has migrated off of the
leased premises in one direction, where it has been found to be leaking into a
small, local creek. Lafarge has proposed installation of a pump and treat
remediation system designed to capture and remove the chlorinated hydrocarbons
before they reach surface water. With respect to the diesel pipe line leak,
Lafarge has performed some site investigation. The leak produced an extensive
plume of diesel contamination which has migrated under the cement plant itself.
In 2000, National and Lafarge reimbursed Tejon for the costs it has incurred
over the last four years to monitor the site investigations and defend itself in
Regional Water Board proceedings. In light of the cleanup work performed by
Lafarge and the cost reimbursement by National and Lafarge, it is unlikely that
litigation against Lafarge and National will be initiated by us.

In 2000, the Regional Water Board named National as the primarily responsible
party in a cleanup and abatement order relating to cement kiln dust on the
cement plant site. That order incorporates the Regional Water Board's final kiln
dust management plan for this site, which requires long term monitoring of the
cement kiln dust piles on the premises along with stabilization measures of the
sort previously undertaken by National, but does not require the removal or
disposal of the piles, National is implementing this order. The Regional Water
Board named Lafarge and us secondarily responsible on the order relating to the
kiln dust piles, which means that Lafarge and we could be ordered to perform the
obligations of National under the order if it should fail to do so. Lafarge and
we have agreed that in the event of National's default, Lafarge would undertake
National's work before we are called upon to do so.


                                       15


The United States Environmental Protection Agency ("USEPA") has proposed to
regulate all kiln dust nationwide under the hazardous waste program, but with a
tailored set of standards. The proposed rules would mostly involve careful
groundwater monitoring and possibly covering dust piles. Measures of this type
are already being taken by National on the cement plant site pursuant to the
Regional Water Board order described above. Kiln dust from cement plants that
used supplemental fuels like the plant operated by National would 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 would otherwise be classified as hazardous solely because of its extreme pH
content. We believe this legislative reclassification will apply to the kiln
dust pile used by National until 1999, but possibly not to older piles created
by Lafarge and its predecessors, which may contain bricks contaminated with
chromium. If the chromium bricks are present, that could provide an independent
basis for classifying the kiln dust as a hazardous waste.

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

Under the lease between National and us, the tenant is obligated to indemnify us
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.
We believe that all of the matters described above in this Item 3 are included
within the scope of the National and Lafarge indemnity obligations.

The Company 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 $1.8 billion as of September
30, 2000. National and its parent/guarantor are subsidiaries of a large French
company, and, so far as we are aware, no separate financial statements are
publicly available with respect to either company. However, we have 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 have not been charged with violating any Regional Water
Board orders and appear to have the financial strength to carry out any future
orders that may be approved by the Regional Water Board. Therefore, we believe
that it is remote that any cleanup orders issued by the Regional Water Board
will have a material effect on us. If, however, National and Lafarge do not
fulfill their cleanup responsibilities and we are


                                       16


required at our own cost to perform the remedial work likely to be mandated by
the regulatory agencies on the sites described above, the amount of any such
expenditure by us could be material.

As an unrelated matter, we became aware that soils contaminated by leaking
gasoline and diesel fuel tanks are present on the premises along the Interstate
5 corridor leased by Travel Centers of America for a truck stop and gas station.
The Kern County Environmental Health Services Department has named us as a
secondarily responsible party with respect to the underground diesel storage
tanks that have leaked. The Central Valley Regional Water Quality Control Board
has assumed jurisdiction over a contaminated storm water pond, which was cleaned
up in 1998 by the tenant by removing contaminated soils. We would be required to
clean up this contamination only if the tenant and the guarantors refused to
respond to agency orders, and those parties have to date fully complied with all
agency orders. Because of the financial strength of the lease guarantors, we
believe that it is remote that complying with agency cleanup orders will have a
material effect on us.

In 1999, we reached a settlement agreement with the current tenant (the company
that owns all Travel Centers of America truck stops nationally), the former
tenant, and the guarantors of the lease, Standard Oil Company of Ohio and BP Oil
& Exploration, Inc. Under this settlement, the current tenant and BP Oil have
agreed to respond to all government agency orders respecting site cleanup, to
conduct cleanup to certain agreed-upon standards upon the expiration of the
truck stop lease in 2008, to indemnify us from any and all losses suffered by us
respecting re-use of the property, and to reimburse us $361,000 for all of our
legal and consultant expenses in pursuing the agreement and attendant
litigation. The reimbursement was received in 1999.

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

At our annual meeting on May 1, 2001, our stockholders will be asked (1) to
elect four directors, (2) to approve an amendment to the 1998 Stock Incentive
Plan to increase the number of shares that can be issued under the Plan from
800,000 to 1,600,000, and (3) to approve an amendment to the Non-Employee
Director Stock Incentive Plan to extend the dates through which awards can be
granted under the plan and shares can be issued under the Plan for five years.


                                       17


                                     PART II

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

Our Common Stock began trading in July 1999 on the New York Stock Exchange. The
following table shows the high and low sale prices for our Common Stock on the
New York Stock Exchange and the American Stock Exchange for each period during
the last two years, as reported by both exchanges.

                                 2000                              1999
                         -------------------------------------------------------
Quarter                  High            Low               High             Low
- -------                  ----            ---               ----             ---

First                       28             21              22.63           16.50

Second                   24.31          20.50              31.13           16.13

Third                    29.81          21.88              33.75              24

Fourth                   25.75          19.05              29.63           19.81

As of March 21, 2001, there were 620 owners of record of our Common Stock.

We paid cash dividends of $.05 per share in each of the years 1999 and 1998. Two
and one-half cents per share was paid in June and December of each year. No
dividends were paid in 2000.

In May 2000 the Board of Directors decided to discontinue payment of dividends
in order to conserve cash for the operations of the Company. Any future
determination to pay dividends will be made in the discretion of the Board of
Directors and will depend on a number of factors, including our future earnings,
capital requirements, financial condition, future prospects and other factors as
the Board of Directors may deem relevant.


                                       18


ITEM 6. SELECTED FINANCIAL DATA

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



                           2000           1999            1998            1997            1996
                           --------------------------------------------------------------------
                                                                        
Consolidated
Operating Revenues,
Including Interest
     Income              $ 68,823      $ 55,916(1)     $ 48,088(2)     $ 38,229(3)     $ 18,960
Net Income(Loss)             (545)        1,181(1)        3,139(2)        3,032(3)        1,685
Total Assets               98,287        91,519          73,014          63,693          47,369
Long-term Debt             21,183        20,606           1,875           3,925           1,800

Stockholders' Equity       42,489        43,160          42,705          40,488          37,732
Income(Loss) per
Share, Diluted              (0.04)         0.09(1)         0.25(2)         0.24(3)         0.13
Cash Dividends
Declared and Paid
Per Share                    0.00          0.05            0.05            0.05            0.05


      (1)   Includes receipt of one time payment of $1,750,000 ($1,085,000 net
            of tax or $.09 per share) from a fiber optic easement sale.
      (2)   Includes receipt of one time payment of $4,250,000 ($2,569,000 net
            of tax, or $0.20 per share) from the sale of land to Northrop
            Grumman Corp. This land was previously leased to Northrop.
      (3)   Includes receipt of one time payment of $2,050,000 ($1,353,000 net
            of tax, or $.11 per share) from a pipeline company for the
            acquisition of easement rights.


                                       19


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

Throughout Item I - "Business," Item 2 - "Properties," Item 3 - "Legal
Proceedings," Item 7 - "Management's Discussion and Analysis of Financial
Condition and Results of Operations," and Item 7A - "Quantitative and
Qualitative Disclosures About Market Risk," management has made forward-looking
statements regarding future developments in the cattle industry, in the
Company's strategic alliances and the almond industry, our plans for future
plantings of permanent crops, future yields, prices and water availability for
the Company's crops, future prices, production and demand for oil and other
minerals, future development of our property, future revenue and income of our
jointly owned travel plaza, potential losses to the Company as a result of
pending environmental proceedings and market value risks associated with
investment and risk management activities and with respect to inventory,
accounts receivable and our own outstanding indebtedness. These forward-looking
statements are subject to factors beyond the control of the Company (such as
weather and market and economic forces) and, with respect to the Company's
future development of its land, the availability of financing and the ability to
obtain various governmental entitlements. No assurance can be given that the
actual future results will not differ materially from those in the
forward-looking statements.

Overview

We intend to continue focusing on increasing revenues and improving net income
by developing our significant land holding and by expanding our real estate
development activities. We are currently working to take advantage of existing
resources and market conditions as well as to anticipate and create future
market trends and demand. Part of this effort includes evaluating our land and
water resources to ensure that the resources essential for growing the core
businesses are available when and where needed. In the future, we will continue
to assess the feasibility of entering into complementary new related lines of
business and refining or reconfiguring current core businesses to take advantage
of opportunities presented and changing market conditions.

Results of Operations

As reflected in the accompanying financial statements, there was a net loss of
$545,000 in 2000 and net income was $1,181,000 in 1999 and $3,139,000 in 1998.

Net income for 2000 declined when compared to 1999 due primarily to reduced
operating profits from farming, increased real estate expenses and higher
interest expenses.

Net income for 1999 declined when compared to 1998 due primarily to lower
farming revenues and increased real estate expenses.

Real Estate. Real Estate segment profit of $2,062,000 in 2000 is $360,000 less
than 1999 segment profit. The decline in segment profit is due to increased
revenues being more than offset by higher real estate expenses. Revenues grew
$2,079,000 when compared to 1999. This growth is due to higher oil and mineral
revenues of $402,000, the sale of land to IKEA for $2,000,000, an increase in
revenues from Enron of $549,000, settlement of an easement transaction for
$801,000, and an improvement in leasing revenues. These revenue improvements
were partially offset by revenues in 1999 of $1,750,000 related to the sale of a
fiber optic


                                       20


communications easement. Real Estate expenses increased $2,439,000 during 2000
when compared to 1999. The increase in expenses are due to higher professional
service fees of $764,000, an increase in fixed water costs of $183,000, and
commissions and cost of sales totaling $2,000,000 related to the IKEA land sale.
These costs were partially offset by a $360,000 improvement in our share of the
net loss at the Petro Travel Plaza joint venture.

The increase in professional service fees continue to be related to our
increased real estate development and entitlement activities. The loss at the
Petro Travel Plaza joint venture declined during 2000 due to higher fuel sales,
increased volume at its convenience store, and higher restaurant revenues. These
improvements, however, could not offset the higher cost of sales during the year
due to the significant increase in oil and gas prices. Even though a loss was
shown for the year, cash flows continued to improve and expectations are for
continued growth in the future as more travelers and trucking professionals
place Petro on their refueling schedules.

In future years, as in 2000, the Real Estate Division will continue to see an
increase in costs, net of amounts capitalized, primarily related to professional
service fees, planning costs, entitlement costs, and staffing costs as we
continue to increase real estate activities and pursue development
opportunities. These types of real estate development activities and costs could
continue over several years as we develop our land holdings. We will also
continue to evaluate land resources to determine the highest and best uses for
our land holdings. Future sales of land, outside of Tejon Industrial Complex as
in 2000, are dependent on market circumstances and specific opportunities. Our
goal in the future is to increase land value and create future revenue growth
through planning and development of commercial, industrial, and residential
programs.

Real Estate segment profits of $2,422,000 in 1999 were $1,606,000 less than 1998
segment profits. This decrease in segment profits during 1999 was due to
increases in staffing costs of $422,000, professional service fees of $252,000,
increased depreciation costs of $365,000, and our share of losses related to the
start-up, training, opening, and first year operations of the Petro Travel Plaza
joint venture of $889,000. Partially offsetting these increases in costs, were
higher revenues during 1999 when compared to 1998. During 1999, the Qwest
easement sale proceeds of $1,750,000, payments from Enron of $1,551,000 related
to land use and real estate services, a net increase in leasing income of
$247,000, a $248,000 improvement in oil and mineral income, and improved
communications revenues were more than offset by the sale of land in 1998 for a
gain of $4,250,000.

The increases in staffing costs and professional service fees are directly
related to the increased real estate development activities of the Company. The
increase in depreciation is primarily related to the purchase of four commercial
office buildings during 1999, which were purchased through a like-kind property
exchange to defer taxes on gains from the sale of land in 1998 and the Qwest
easement sale in 1999.

See Part I, Item 1 - "Business - Commercial and Land Use" for a further
discussion of 2000 and future planning activities.

Livestock. Livestock segment profits of $2,264,000 in 2000 are an increase of
$507,000 when compared to 1999 segment profits. The improvement in segment
profits is primarily due to an increase in cattle sales of $9,800,000 and
increased feedlot revenue of $1,200,000. Cattle sales


                                       21


grew due to 5,433 additional head of cattle being sold at higher average prices
than in 1999. Feedlot revenues increased due to an increase in the average
occupancy rate of outside customers during 2000. These improvements in revenues
are partially offset by higher cost of sales on cattle sold of approximately
$9,700,000 due to more cattle being sold and increases in feed cost of
approximately $840,000 at the feedlot and year-end drought conditions on the
ranch.

In order to provide additional working capital for our real estate development
activities, we are exploring the sale of our livestock assets.

On December 27, 2000 we sold a portion of our cattle assets to Echeverria Cattle
Company, LLC, which is owned by Matthew J. Echeverria, our former Senior Vice
President, Livestock and Ranch Operations. The transaction involved the sale of
approximately 1,000 cows, 50 bulls and certain personal property for a purchase
price of $893,000, as well as a grazing lease over approximately 55,000 acres of
our land. The lease has a term of ten years with two five-year options to extend
the term and would provide for rent at the rate of $200,000 per year, subject to
adjustment based upon the extent to which we exercise our right to use portions
of the land for other purposes. The rent would also be subject to adjustment for
the two five-year extension periods based upon changes in the price of calves
between the date the lease commences and the date any such extension term
commences. The sale involved approximately 22% of our breeding herd and
approximately 3% of the total amount of our cattle. Mr. Echeverria continues to
render services to the Company on a part-time basis. In a separate transaction
we have also sold an additional 1,000 head of stocker cattle to Mr. Echeverria
in the normal course of our sales of stocker cattle.

At December 31, 2000 the Livestock Division accounted for approximately $34.5
million in book value of our identifiable assets representing approximately 35%
of the book value of our total assets. The book value of the Livestock Division
assets is not necessarily indicative of their fair market value. For the fiscal
years ended December 31, 2000, 1999, and 1998, the Livestock Division accounted
for approximately 75%, 73%, and 65%, respectively, of our total revenues. The
completed sale and any possible future sales may include substantially all the
assets of the Livestock Division. While the sale of livestock assets would
likely provide significant working capital, it would also result in a loss of
significant revenues and income even after taking into account the revenue
stream from the grazing leases that we expect to enter into in connection with
the sales.

We continued to use the futures and options markets to protect the future
selling prices of cattle and purchase prices of feed throughout 2000. During
2000, due to the increase in future cattle prices related to anticipated sales
in 2001, we recognized approximately $966,000 in losses on closed hedge
positions. These losses on closed hedge positions are anticipated to be
partially offset in 2001 as cattle are sold at higher prices. Our goal in
managing cattle and feed costs is to protect or create a range of selling prices
and feed prices that allow us to recognize a profit or minimize a loss on the
sale of cattle once all costs are deducted. The risk in managing cattle prices
is that in those years that prices increase the hedge may limit or cap potential
gains from the increase in price, and the risk in managing feed costs is that it
can add additional costs for feed if grain prices fall dramatically.

Cattle prices strengthened during 2000 when compared to 1999 due primarily to
increases in demand for beef products and the anticipation of lower future
supplies of cattle. This


                                       22


improvement in cattle prices stalled during the fourth quarter of 2000 but began
again for 2001 as inventory levels have declined. We believe that overall for
2001, cattle prices should continue to improve due to demand for product and
lower inventories of cattle. At this time the U.S. cattle market has not been
impacted significantly by widespread publicity regarding "Mad Cow Disease" or
"Foot and Mouth Disease". As we sell our cattle during 2001, we do not believe
this concern will affect the prices we receive or the cattle market in general.

Livestock operating profits of $1,757,000 in 1999 increased $787,000 when
compared to 1998 operating profits. This increase in operating profits was
primarily due to an increase in cattle sales revenues and the continuing profits
of our feedlot operations. Cattle sales revenues increased approximately $15.4
million during 1999 due to 26,000 additional head of cattle being sold during
1999. This increase in cattle sold is the result of the growth in the cattle
herd over the last three years. Our cattle herd at the end of 1999 was
approximately 45,000 head compared to approximately 36,700 at the end of 1998.
This increase in cattle sales revenues was partially offset by an increase in
costs of sales on cattle sold of approximately $14.6 million due to the increase
in cattle sold.

The increase in combined livestock and feedlot revenues of $9.1 million is due
to the increase in cattle sales described above partially offset by a decrease
in revenues of $6.5 million at our feedlot in Texas. This significant reduction
in feedlot revenues is primarily attributable to the fact that we elected to
have a substantial number of our own cattle fed at the feedlot during 1999,
which resulted in a significant portion of the feedlot's revenues, when compared
to 1998, being eliminated as an intercompany transaction. Feedlot operations
were also impacted, but to a lesser degree, by lower outside customer occupancy
levels during the summer months and by lower prices charged to outside
customers. The decrease in revenues at the feedlot was more than offset by lower
costs of sales due to lower prices for feed ingredients such as corn and milo
when compared to the prior year. Overall for 1999, our feedlot produced $1.07
million in net operating profits, which is comparable to the prior year.

See Part I, Item 1 - "Business - Livestock Operations" for a further discussion
of the Company's livestock operations for 2000 and future expectations.

Farming. Segment profits within the Farming Division during 2000 were $71,000, a
decrease of $1,077,000 when compared to 1999 segment profits. The decrease in
2000 segment profits is due primarily to lower grape revenues of $2,307,000,
lower walnut revenues of $549,000, and higher cultural costs of $532,000. These
unfavorable variances were partially offset by the net profits from the almond
processing plant of $371,000, increased almond revenues of $988,000, higher
pistachio revenues of $78,000, and lower fixed water costs of $529,000.

The decrease in grape revenues is due to receiving lower prices for grapes than
in 1999. Prices for our grapes declined approximately 55% during 2000 when
compared to 1999. This decline in prices is due to increased grape production
throughout California. This growth in production could continue to impact grape
prices for the next three to four years. Improved prices will be realized only
if there is increased demand for wine and grape products and/or there is a
significant reduction in the number of acres used for grape production in
California. 2000 was the final year of a multi-year purchase contract for our
grape production. We have been in discussions with several wineries regarding
production contracts for 2001 and future years, but due to the pricing pressure
on grapes, the wineries are currently not interested in a contract for


                                       23


our grapes. If we have no grape contracts for 2001, we will market our grapes to
various wineries and the prices received will be driven by the wineries'
expectations regarding demand for their products and grape production. During
our discussions with the wineries we have learned that there is little interest
in purchasing the cabernet grapes that we currently grow. Based on this
information, we have begun the process of removing 247 acres of fully
depreciated cabernet grape acreage in order to save the cultural costs
associated with growing the grapes.

Almond revenues in 2000 increased due to a 20% increase in prices resulting from
lower crop production within California. Pistachio revenues were higher due to
an 18% increase in production as prices remained comparable to the prior year.
Walnut revenues declined due to a 55% decrease in production and the reversal of
revenue associated with the 1999 crop because estimated prices for 1999 were
less than we were actually paid.

Farming segment profits included results from our almond processing plant that
we purchased in January 2000. This plant processes, hulls, and shells almonds
for ourselves and outside customers. Our almond's processed by the plant have
been sold to third parties. Cultural costs grew during 2000 when compared to
1999 due to new acreage coming into production, costs no longer being
capitalized and to fewer costs being inventoried that are related to the 2001
crop year.

Industry expectations are that statewide nut crop yields should continue to
improve, which may negatively impact prices. We continue to expect pricing
pressure on our almonds over the next couple of years due to new statewide
plantings beginning to produce higher volumes of almonds. This increase in
production will positively impact our almond processing operation because of
more almonds being available to process. All of our 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 2000 farming
year refer to part I, Item I - "Business - Farming Operations".

Farming segment profits of $1,148,000 in 1999 were $1,121,000 less than 1998
segment profits. The decrease in 1999 segment profits was primarily due to
reduced almond revenues of $1,354,000 and reduced revenues from pistachios of
$194,000. These unfavorable variances were partially offset by increased walnut
revenues of $94,000 and lower cultural costs of $297,000.

The decrease in almond revenues during 1999 was due primarily to lower sales
prices for almonds during 1999. The price of almonds declined approximately 52%
during 1999 when compared to 1998. The decline in prices was due to a record
statewide crop for almonds. During 1999 our production increased nearly 1.0
million pounds when compared to 1998 due to improved weather conditions and to
an increase in production from young almond orchards. The significant increase
in almond production across the state of California led the Almond Board of
California to request an almond marketing reserve that was approved by the
Secretary of Agriculture for approximately 23% of the state's almond crop. This
means that only 77% of our 1999 almond crop could be sold until the almond
marketing order was lifted. During the summer of 2000 the marketing order was
lifted and our remaining 1999 almond crop was sold. The combination of lower
prices, which also impacted payments received in 1999 related to the 1998 almond
crop, and the impact of the almond marketing order resulted in almond revenues
declining as shown above. The decline in pistachio revenues during 1999 was due
to a 30% fall


                                       24


in production because of the alternate bearing cycle of pistachios. The increase
in walnut revenues was due to an increase in production that was partially
offset by a $0.05 per pound reduction in walnut prices. There was no significant
variance in revenues related to grapes during 1999 as compared to 1998 due to
production and pricing levels remaining constant between the years.

Interest. Interest income for 2000 was $632,000 or $7,000 less than 1999
interest income. Income remained stable due to the average funds being invested
remaining fairly flat when compared to 1999.

Interest income declined to $639,000 during 1999 from $1,001,000 in 1998 due
primarily to a $3,300,000 reduction in average funds invested. Invested funds
continued to decline during 1999 due to the growth of the cattle herd, capital
expenditures, payment of dividends, and the financing of higher inventory
balances.

Interest expense during 2000 was $2,701,000 compared to $863,000 during 1999.
This growth in interest expense was due to an increase in borrowings related to
livestock operations and real estate entitlement and infrastructure costs. Total
interest incurred and paid in 2000 was $3,590,000 compared to $2,367,000 in 1999
of which $1,174,000 and $1,168,000 was capitalized, respectively. Interest
incurred and expensed continued to grow during 2000 due to increased borrowing
used to fund the growth of livestock operations, infrastructure development
costs, the purchase of an almond processing plant, and real estate planning and
entitlement activities. See Note 5 to the Audited Consolidated Financial
Statements for a further description of short-term and long-term debt.

Interest expense during 1999 was $863,000, a decrease of $202,000 when compared
to 1998 interest expense. The decrease in interest cost was due to an increase
in capitalized interest related to increased real estate infrastructure costs.
Total interest paid including capitalized interest in 1999 was $2,367,000, which
was an increase of $1,080,000 over 1998. Total interest increased due to the
funding of the growth in the cattle herd, infrastructure development and costs
related to the development of the Tejon Industrial Complex, an increase in
capital expenditures related to the purchase of commercial buildings, and the
real estate planning and entitlement activities.

Corporate Expenses. Corporate expenses during 2000 were $3,029,000, a decline of
$169,000 when compared to 1999 corporate expenses. When compared to 1999,
reductions in insurance, director's fees and shareholder expenses were partially
offset by increased staffing costs ($246,000). Staffing costs increased
primarily due to deferred stock compensation and to Management Information
Systems ("MIS") personnel being hired for all of 2000 compared to a partial year
in 1999.

Corporate expenses for 1999 were $3,198,000, an increase of $617,000 when
compared to 1998 corporate expenses. The increase during 1999 was due to higher
staffing costs, increased director and shareholder expense, and to increases in
donations. The increase in staffing costs ($335,000) was due to increases in the
accounting and MIS departments, increased incentive compensation accruals, and
increases in retirement plan costs. Higher director and shareholder expense
($185,000) was primarily due to costs associated with the transfer of the
trading of our stock from the American Stock Exchange to the New York Stock
Exchange. Donations


                                       25


increased approximately $97,000 primarily due to us committing to donate funds
to help a local university build a new building for its business school.

Inflation. Inflation can have a major impact on our 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 our farm lands will continue to adversely affect
earnings.

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

Impact of Accounting Change. Effective October 1, 1998, we adopted Statement of
Financial Accounting Standards No. 133 "Accounting for Derivative Instruments
and Hedging Activities" (SFAS 133). SFAS 133 standardizes accounting for all
derivative contracts and requires that all derivative contracts be reported in
the consolidated balance sheet at fair value. Derivatives meeting certain
specific requirements can be designated as hedges and the special accounting
rules of SFAS 133 applied. Unrealized gains and losses on derivatives not
designated as hedges are reported in the consolidated statements of operations.
For the year ended December 31, 2000 and 1999, we recognized losses of $966,000
and $256,000 related to SFAS 133 and recognized $200,000 in gains during 1998
related to SFAS 133. These amounts are included in livestock cost of sales.

Management has elected to not designate its futures and option contracts as
hedges. Accordingly, for 1998 we reported a gain of $130,000, net of tax of
$70,000, resulting from the cumulative effect of the change required by SFAS 133
in the consolidated statements of operations.

Financial Condition. Our cash, cash equivalents and short-term marketable
securities totaled approximately $13,341,000 at December 31, 2000, an increase
of $2,976,000 from the corresponding amount at the end of 1999. Working capital
at the end of 2000 was $16,922,000, which is $644,000 greater than working
capital at the end of 1999. We have a revolving line of credit of $27,000,000
that, as of December 31, 2000, had an outstanding balance of $16,030,000 bearing
interest at a rate which floats with changes in the lending bank's prime
interest rate. At our option the interest rate on this line of credit can be
fixed for a period of time at 1.50% over a selected LIBOR rate or float at .50%
less than the bank's prime lending rate. Our feedlot also has a short-term
revolving line of credit for the feedlot with a local bank for $12,000,000 with
an outstanding balance at December 31, 2000 of $4,840,000, bearing interest at a
rate of 8.75%, which floats with changes in the lending bank's prime interest
rate. The revolving line of credit at the feedlot is used as a short-term cash
management tool and for the financing of cattle and feed receivables at the
feedlot. Overall, the use of short-term credit has grown due to increases in
inventories as a result of the growth of our business lines and of the funding
of infrastructure construction costs on a short-term basis.

Our outstanding long-term debt, less current portion of $1,973,000, increased
$577,000 to $21,183,000 at the end of 2000 when compared to 1999. Long-term debt
is being used to fund real estate development infrastructure and farming assets
on our land, commercial buildings in


                                       26


Phoenix, Arizona that were purchased in 1999, our feedlot in Texas, and the
almond processing plant purchased in January 2000.

The principal uses of cash and cash equivalents during 2000, 1999, and 1998
consisted of capital expenditures, expansion of the cattle herd, purchase of
land, purchases of commercial buildings, purchase of an almond processing plant,
payments of long-term debt, the payment of dividends and the financing of higher
receivables and inventories.

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

During 2001, $20,681,000 has been budgeted for capital expenditures, which
includes nearly $13,000,000 for infrastructure at the Tejon Industrial Complex
and $5,000,000 for real estate projects in Los Angeles County and the
mountain/lake area of our land. Other items included in the capital expenditure
budget are equipment, improvements to existing facilities, and a potential new
pistachio planting.

One of the sources of funding for the above capital expenditures and ongoing
operations during 2001 will be the proceeds of the $30 million rights offering
that was completed on January 16, 2001. Proceeds from this offering were
designated to be used to further develop the Tejon Industrial Complex and for
costs related to constraints and feasibility analyses, early phase and detailed
planning, and preparing applications for entitlements in the mountain/lake area
of our land. Additional funds for capital expenditures and operations are
expected to come from lines of credit with banks, reimbursement of
infrastructure costs related to the Tejon Industrial Complex through bond
proceeds from a local government agency, and from operating cash flows. We
continue to expect that substantial investments will need to be made in future
years, in our land assets to secure entitlements and develop the land. In order
to fund this growth, we expect to use various financing alternatives such as
joint ventures with financial partners, increases in lines of credit with banks,
sales of assets, and the issuance of common stock.

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

Market risk represents the risk of loss that may impact the financial position,
results of operations, or cash flows due to adverse changes in financial or
commodity market prices or rates. We are exposed to market risk in the areas of
interest rates and commodity prices.

Financial Market Risks

The Company is exposed to financial market risks, including changes to interest
rates and credit risks related to marketable securities, interest rates related
to its own outstanding indebtedness and trade receivables.


                                       27


The primary objective of our investment activities is to preserve principal
while at the same time maximizing yields while prudently managing risk. To
achieve this objective and limit interest rate exposure, we limit our
investments to securities with a maturity of less than five years with an
investment grade of A or better from Moody's or Standard and Poors. See Note 2,
Marketable Securities, of Notes to Consolidated Financial Statements.

The Company is exposed to interest rate risk on its short-term working capital
line of credit and the long-term debt currently outstanding. The short-term line
of credit interest rate can be tied to the lending bank's prime rate and would
change when that rate changes, or the debt can be tied to a LIBOR rate on a
fixed basis and change only at maturity of the fixed rate feature. A portion of
the long-term debt ($4,731,000) has a fixed interest rate, and the fair value of
this long-term debt will change based on interest rate movements in the market.
The remaining long-term debt ($16,452,000) can either be fixed for periods of
time to a LIBOR rate or float with the lending bank's prime rate. The floating
rate obligations expose us to variability in interest payments due to changes in
interest rates. If interest rates increase, interest expense increases.
Conversely, if interest rates decrease, interest expense also decreases.

We believe it is prudent to limit the variability of a portion of our interest
payments. It is our objective to hedge between 25% and 50% of its variable-rate
interest payments.

To meet this objective we entered into an interest rate swap to manage the
potential fluctuations in cash flows resulting from interest rate risk. See Note
8 - Notes to Consolidated Financial Statements.

Credit and market risks related to our inventories and receivables ultimately
depends on the value of the cattle, almonds, grapes, pistachios, and walnuts at
the time of payment or sale. Based on historical experience with current
customers and periodic credit evaluations of our customers' financial condition,
we believe our credit risk is minimal. Market risk is discussed below in
commodity price exposure.

The following tables provide information about our financial instruments that
are sensitive to changes in interest rates. The tables present our debt
obligations, principal cash flows and related weighted-average interest rates by
expected maturity dates.


                                       28


                Interest Rate Sensitivity Financial Market Risks
                      Principal Amount by Expected Maturity
                              At December 31, 2000
                             (Dollars in Thousands)



                                                                                       There-             Fair Value
                             2001        2002       2003       2004         2005       after      Total    12/31/00
                             ----        ----       ----       ----         ----       -----      -----    --------
                                                                                   
Assets:
  Marketable
     Securities           $  2,750    $  1,819    $ 4,786    $ 1,884          --          --    $ 11,239   $ 11,055
  Weighted
     Average
       Interest Rate          5.84%       5.97%      6.34%      6.85%         --          --        6.24%        --

Liabilities:
  Short-term Debt           20,870          --         --         --          --          --      20,870     20,870
  Weighted
     Average
      Interest Rate           8.71%         --         --         --          --          --        8.71%        --

  Long-term Debt             1,973       1,977      2,855      9,983         455       5,913      23,156     23,156
  Weighted
     Average
       Interest Rate          8.26%       8.26%      8.26%      8.26%       8.21%       7.91%       8.24%        --

Variable-To-Fixed
   Swap
    Notional Amount
      3-Year Swap               --      11,800         --         --          --          --      11,800     11,596

  Weighted Average
    Pay Fixed-Rate
    Contract Rate             6.91%       6.91%        --         --          --          --        6.91%        --

  Weighted Average
    Receive Variable
    Rate, Current Rate,
    Adjusts Monthly           6.71%         --         --         --          --          --        6.71%        --



                                       29


                Interest Rate Sensitivity Financial Market Risks
                      Principal Amount by Expected Maturity
                              At December 31, 1999
                             (Dollars in Thousands)



                                                                                                  Fair Value
                    2000       2001       2002       2003       2004     There-after     Total     12/31/99
                    ----       ----       ----       ----       ----     -----------     -----     --------
                                                                           
Assets:
  Marketable
    Securities   $  3,303    $ 2,477    $ 1,915    $ 2,351    $   346         --       $ 10,392    $  9,942
  Weighted
    Average
    Interest
      Rate           6.31%      5.66%      6.49%      6.13%      6.70%        --           6.16%         --

Liabilities
  Short-term
     Debt        $ 18,447         --         --         --         --         --       $ 18,447    $ 18,447
  Weighted
   Average
     Interest
      Rate           8.00%        --         --         --         --         --           8.00%         --

  Long-term
     Debt        $  1,039    $ 1,793    $ 1,797    $ 2,675    $ 9,803    $ 4,538       $ 21,645    $ 21,645
  Weighted
    Average
     Interest
      Rate           7.96%      7.96%      7.96%      7.96%      7.91%      7.61%          7.86%         --


In comparison to the prior year our risk in regards to fluctuations in interest
rates has increased due to the growth in the use of both short-term and
long-term lines of credit that fluctuate with the bank's prime lending rate.

Commodity Price Exposure

We have exposure to adverse price fluctuations associated with certain
inventories, gross margins, accounts receivable, and certain anticipated
transactions in our Livestock and Farming Divisions. Commodities such as corn
and cattle are purchased and sold at market prices that are subject to
volatility. In order to manage the risk of market price fluctuations, we enter
into various exchange-traded futures and option contracts. We closely monitor
and manage our exposure to market price risk on a daily basis in accordance with
formal policies established for this activity. These policies limit the duration
to maturity of contracts entered into as well as the level of exposure to be
hedged.


                                       30


Our goal in managing our cattle and feed costs is to protect or create a range
of selling prices and feed prices that allow us to recognize a profit or
minimize a loss on the sale of cattle once all costs are deducted. See Note 7,
"Commodity Contracts Used to Manage Risk", of Notes to Consolidated Financial
Statements. A futures contract is an obligation to make or take delivery at a
specific future time of a specifically defined, standardized unit of a commodity
at a price determined when the contract is executed. Options are contracts that
give their owners the right, but not the obligation, to buy or sell a specified
item at a set price on or before a specified date. Losses on futures contracts
and options as of December 31, 2000 were $966,000 as compared to the
approximately $256,000 in losses at December 31, 1999. The increase in hedge
losses is primarily due to an increase in cattle prices during 2000, and an
increase in 2001 prices related to the future delivery of cattle, which caused
futures contracts and options to be repriced, creating losses on the derivative
positions. These losses are expected to be offset by the increase in prices
received on the sale of cattle.

Inventories consist primarily of cattle for sale, and price fluctuations are
managed with futures and options contracts. See the table below for contracts
outstanding at year-end. We are at risk with respect to changes in market prices
with respect to cattle held for sale that are not protected by futures and
options contracts. At December 31, 2000 approximately 80% of the cattle held in
inventory or 31,317 head of cattle were not protected by futures and options for
price movement. This compares to 22,500 head of cattle at December 31, 1999. The
2000 number of head of cattle equates to approximately 36.0 million pounds of
beef. For each $.01 per pound change in price, we have a potential exposure of
$360,000 in future value. Although the price which the cattle will ultimately be
sold is unknown, over the last three years the market price has ranged from $.50
per pound to $.78 per pound and the current market price at March 21, 2001 was
$.78 per pound.

The following table identifies the futures contract amounts and options contract
costs outstanding at December 31, 2000:

                                                  Original           Estimated
Commodity Future/Option           No.          Contract/Cost         Fair Value
     Description               Contracts       (Bought) Sold       (Bought) Sold
- --------------------------------------------------------------------------------
Cattle futures sold
40,000 lbs. per contract         230           $ 6,826,000         $ (7,215,000)
Cattle options sold
40,000 lbs. per contract          25           $     4,000         $    (26,000)
Cattle options bought
40,000 lbs. per contract          95           $  (934,000)        $    930,000
Corn options bought
50,000 lbs. per contract          55           $  (613,000)        $    654,000

The above futures contracts and options contracts expire between February 2001
and April 2001. Estimated fair value at settlement is based upon quoted market
prices at December 31, 2000.


                                       31


The following table identifies the futures contract amounts and options contract
costs outstanding at December 31, 1999.

                                                  Original           Estimated
Commodity Future/Option           No.          Contract/Cost         Fair Value
     Description               Contracts       (Bought) Sold       (Bought) Sold
- --------------------------------------------------------------------------------
Cattle futures sold
40,000 lbs. per contract         142           $  3,897,000        $ (3,985,000)
Cattle futures bought
50,000 lbs. per contract         280           $ (3,035,000)       $  2,960,000
Cattle options bought
40,000 lbs. per contract          50           $    (20,000)       $      8,000
Cattle options sold
40,000 lbs. per contract          50           $     20,000        $    (18,000)

The above futures contracts and options contracts expired between February 2000
and September 2000. Estimated fair value at settlement is based upon quoted
market prices at December 31, 1999.

With respect to accounts receivable, the amount at risk relates primarily to
farm crops. These receivables are recorded as estimates of the prices that
ultimately will be received for the crops. The final price is generally not
known until the third or fourth quarter of the following year. Of the accounts
receivable outstanding at December 31, 2000, only $1,352,000 is at risk to
changing prices. Of the amount at risk to changing prices, $1,051,000 is
attributable to almonds, $213,000 to pistachios, $53,000 to walnuts, and $35,000
to grapes. The comparable amounts of accounts receivable at December 31, 1999
were $661,000 related to almonds and $430,000 related to pistachios, $285,000 to
walnuts, and $424,000 to grapes. The price estimated for recording accounts
receivable at December 31, 2000 was $1.07 per pound for almonds. For every $.01
change in the price of almonds our receivable for almonds increases or decreases
by $18,000. Although the final price of almonds (and therefore the extent of the
risk) is not presently known, over the last three years the final prices have
ranged from $.89 to $1.85. With respect to pistachios, the price estimated for
recording the receivable was $1.29 per pound, each $.01 change in the price
increases or decreases the receivable by $9,000 and the range of final prices
over the last three years for pistachios has been $1.16 to $1.35.

The price estimated for recording accounts receivable for walnuts was $.45 per
pound. For every $.01 change in the price of walnuts, our receivable increases
or decreases by $7,300. The final price for walnuts has averaged from $.45 to
$.66 over the last three years. The prices used to estimate accounts receivable
related to grapes is based on the variety of wine grape and the market for that
grape. At year-end the average price used for recording the accounts receivable
was $129.00 per ton. For every $1.00 change in the price, our receivables
related to grapes can increase or decrease approximately $7,100. The average
price for grapes has averaged between $125.00 per ton to $307.00 per ton over
the last three years.


                                       32


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.


                                       33


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information regarding our directors is incorporated by reference from the
definitive proxy statement to be filed with the Securities and Exchange
Commission with respect to its 2001 Annual Meeting of Stockholders. Information
as to our Executive Officers 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 us with the Securities and Exchange
Commission with respect to its 2001 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 us with the Securities and Exchange
Commission with respect to its 2001 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 us with the Securities and Exchange
Commission with respect to its 2001 Annual Meeting of Stockholders.


                                       34


                                     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                        42

         1.2        Consolidated Balance Sheets -
                    December 31, 2000 and 1999                            43

         1.3        Consolidated Statements of Operations -
                    Years Ended December 31, 2000, 1999
                    and 1998                                              45

         1.4        Consolidated Statements of Stockholders'
                    Equity - Three Years Ended
                    December 31, 2000                                     46

         1.5        Consolidated Statements of Cash Flows -
                    Years Ended December 31, 2000, 1999
                    and 1998                                              47

         1.6        Notes to Consolidated Financial
                    Statements                                            48

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 10-K                            **

         10.3       Lease Agreement for Mr. San Olen                      **


                                       35


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

         10.5       Petro Travel Plaza Operating Agreement                ****

         10.6       Amended and Restated Stock Option Agreement
                    Pursuant to the 1992 Employee Stock Incentive Plan    ****

         10.7       Severance Agreement                                   ****

         10.8       Director Compensation Plan                            ****

         10.9       Non-Employee Director Stock Incentive Plan            ****

         10.9(1)    Stock Option Agreement Pursuant to the
                    Non-Employee Director Stock Incentive Plan            ****

         10.10      1998 Stock Incentive Plan                             ****

         10.10(1)   Stock Option Agreement Pursuant to the 1998
                    Stock Incentive Plan                                  ****

         10.11      Employment Contract - Robert L. Stine                 ****

         10.12      Transaction and Option Agreement with Enron           *****
                    North America

         10.13      Option Agreement with Enron North America             *****

         10.14      Restricted Stock Grant Agreement                      ******

         10.15      Amendment to 1998 Stock Incentive Plan                67

         21         List of Subsidiaries of Registrant                    77

         23         Consent of Ernst & Young LLP                          78

(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 our Annual Report on Form 10-K
      for year ended December 31, 1987, is incorporated herein by reference.


                                       36


**    This document, filed with the Securities Exchange Commission in Washington
      D.C. (file Number 1-7183) under Item 14 to our Annual Report on Form 10-K
      for year ended December 31, 1994, 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 our Annual Report on Form 10-K
      for year ended December 31, 1996, 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 our Annual Report on Form 10-K
      for year ended December 31, 1997, is incorporated herein by reference.

***** This document, filed with the Securities Exchange Commission in Washington
      D.C. (file Number 1-7183) under Item 6 to our 10-Q, for the period ending
      June 30, 1999, is incorporated herein by reference.

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


                                       37


                                   SIGNATURES

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

                                 TEJON RANCH CO.


DATED: March 27, 2001                   BY: /s/ Robert A. Stine
                                           _____________________________________
                                        Robert A. Stine
                                        President and Chief Executive Officer
                                        (Principal Executive Officer)


DATED: March 27, 2001                   BY: /s/ Allen E. Lyda
                                           _____________________________________
                                        Allen E. Lyda
                                        Vice President, Chief Financial Officer
                                        & Treasurer
                                        (Principal Financial and
                                        Accounting Officer)


                                       38


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 Company and in
the capacities and on the date indicated.

Name                       Capacity                               Date
- --------------------------------------------------------------------------------

/s/ Otis Booth, Jr.
___________________________Director                               March 6, 2001
Otis Booth, Jr.


/s/ Craig Cadwalader
___________________________Director                               March 6, 2001
Craig Cadwalader


/s/ Dan T. Daniels
___________________________Director                               March 6, 2001
Dan T. Daniels


/s/ Rayburn S. Dezember
___________________________Director                               March 6, 2001
Rayburn S. Dezember


/s/ John L. Goolsby
___________________________Director                               March 6, 2001
John L. Goolsby


/s/ Norman Metcalfe
___________________________Director                               March 6, 2001
Norman Metcalfe


/s/ George G.C. Parker
___________________________Director                               March 6, 2001
George G.C. Parker


/s/ Robert Ruocco
___________________________Director                               March 6, 2001
Robert Ruocco


/s/ Kent Snyder
___________________________Director                               March 6, 2001
Kent Snyder


/s/ Geoffrey Stack
___________________________Director                               March 6, 2001
Geoffrey Stack


/s/ Robert A. Stine
___________________________Director                               March 6, 2001
Robert A. Stine


/s/ Martin Whitman
___________________________Director                               March 6, 2001
Martin Whitman


                                       39


                           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, 2000
                                 Tejon Ranch Co.
                                Lebec, California


                                       40


                        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                                                42
Consolidated Balance Sheets -
       December 31, 2000 and 1999                                             43
Consolidated Statements of Operations -
       Years Ended December 31, 2000, 1999 and 1998                           45
Consolidated Statements of Stockholders' Equity -
       Three Years Ended December 31, 2000                                    46
Consolidated Statements of Cash Flows -
       Years Ended December 31, 2000, 1999 and 1998                           47
Notes to Consolidated Financial Statements                                    48

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.


                                       41


                         Report of Independent Auditors

Stockholders and Board of Directors
Tejon Ranch Co.

We have audited the consolidated balance sheets of Tejon Ranch Co. and
subsidiaries as of December 31, 2000 and 1999, and the related consolidated
statements of operations, stockholders' equity and cash flows for each of the
three years in the period ended December 31, 2000. These financial statements
are the responsibility of Registrant's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. 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, 2000 and 1999, and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended December 31, 2000, in conformity with accounting principles generally
accepted in the United States.


                                        ERNST & YOUNG LLP

Los Angeles, California
February 15, 2001


                                       42


                        Tejon Ranch Co. and Subsidiaries
                           Consolidated Balance Sheets



                                                                      December 31
                                                                   2000         1999
                                                               -------------------------
                                                                       
Assets
Current assets:
  Cash and cash equivalents                                    $ 2,286,000   $   423,000
  Marketable securities                                         11,055,000     9,942,000
  Accounts receivable                                            8,240,000     5,019,000
  Inventories                                                   23,924,000    22,808,000
  Prepaid expenses and other current assets                      1,260,000     1,101,000
                                                               -------------------------
Total current assets                                            46,765,000    39,293,000

Property and equipment, net                                     50,669,000    50,737,000

Other assets:
  Breeding herd, net of accumulated depreciation of $152,000
      in 2000 and $191,000 in 1999                                 788,000     1,259,000
  Other assets                                                      65,000       230,000
                                                                   853,000     1,489,000
                                                               -------------------------
Total assets                                                   $98,287,000   $91,519,000
                                                               =========================



                                       43




                                                                     December 31
                                                                2000             1999
                                                            -----------------------------
                                                                      
Liabilities and stockholders' equity Current liabilities:
  Trade accounts payable                                    $  5,415,000    $  3,315,000
  Other accrued liabilities                                    1,150,000          97,000
  Current deferred income                                        435,000         117,000
  Short-term debt                                             20,870,000      18,447,000
  Current portion of long-term debt                            1,973,000       1,039,000
                                                            -----------------------------
Total current liabilities                                     29,843,000      23,015,000

Long-term debt, less current portion                          21,183,000      20,606,000

Deferred income taxes                                          4,287,000       4,738,000
Minority interest in equity of consolidated joint venture        485,000              --

Commitments and contingencies

Stockholders' equity:
  Common Stock, $.50 par value per share:
    Authorized shares - 30,000,000
    Issued and outstanding shares - 12,712,236 in 2000
       and 12,697,179 in 1999                                  6,356,000       6,349,000
  Additional paid-in capital                                     683,000         379,000
  Deferred compensation                                          (43,000)             --
  Accumulated other comprehensive income                        (663,000)       (269,000)
  Retained earnings                                           36,156,000      36,701,000
                                                            -----------------------------
Total stockholders' equity                                    42,489,000      43,160,000
                                                            -----------------------------
Total liabilities and stockholders' equity                  $ 98,287,000    $ 91,519,000
                                                            =============================


See accompanying notes.


                                       44


                        Tejon Ranch Co. and Subsidiaries
                      Consolidated Statements of Operations



                                                                 Year Ended December 31
                                                           2000            1999           1998
                                                      -------------------------------------------
                                                                            
Revenues:
  Real estate                                         $  9,347,000    $  7,268,000   $  6,966,000
  Livestock                                             51,619,000      40,576,000     31,450,000
  Farming                                                7,225,000       7,433,000      8,671,000
  Interest income                                          632,000         639,000      1,001,000
                                                      -------------------------------------------
                                                        68,823,000      55,916,000     48,088,000

Costs and expenses:
  Real estate                                            7,285,000       4,846,000      2,938,000
  Livestock                                             49,355,000      38,819,000     30,480,000
  Farming                                                7,154,000       6,285,000      6,402,000
  Corporate expenses                                     3,029,000       3,198,000      2,581,000
  Interest expense                                       2,701,000         863,000      1,065,000
                                                      -------------------------------------------
                                                        69,524,000      54,011,000     43,466,000
                                                      -------------------------------------------
Income (loss) before minority interest                    (701,000)      1,905,000      4,622,000
Minority Interest                                         (185,000)             --             --
                                                      -------------------------------------------
Income (loss) before income tax provision                 (886,000)      1,905,000      4,622,000
Income tax provision (benefit)                            (341,000)        724,000      1,613,000
                                                      -------------------------------------------
Income (loss) before cumulative effect of
   a change in an accounting principle                    (545,000)      1,181,000      3,009,000

Cumulative effect of a change in an
   accounting principle (net of taxes of
   $ 70,000)                                                    --              --        130,000
                                                      -------------------------------------------
Net income (loss)                                     $   (545,000)   $  1,181,000   $  3,139,000
                                                      ===========================================

Income (loss) per share before cumulative effect of
a change in an accounting principle:
   Basic                                              $      (0.04)   $       0.09   $       0.24
                                                      ===========================================
   Diluted                                            $      (0.04)   $       0.09   $       0.24
                                                      ===========================================
Net income (loss) per share:
   Basic                                              $      (0.04)   $       0.09   $       0.25
                                                      ===========================================
   Diluted                                            $      (0.04)   $       0.09   $       0.25
                                                      ===========================================


See accompanying notes


                                       45


                        Tejon Ranch Co. and Subsidiaries
                 Consolidated Statements of Stockholders' Equity
                       Three years ended December 31, 2000



                                      Common
                                       Stock                 Additional
                                      Shares         Common     Paid-In         Deferred
                                 Outstanding          Stock     Capital     Compensation
                                 --------------------------------------------------------
                                                                 
Balance January 1, 1998           12,685,994   $  6,343,000   $  385,000     $        --
Net income                                --             --           --              --
Defined benefit plan funding
  adjustments, net of
  taxes of $133,000                       --             --           --              --
Changes in unrealized losses
  on available-for-sale
  securities, net of taxes of
  $49,000                                 --             --           --              --

Comprehensive income

Exercise of stock options              5,259          3,000       (3,000)             --
Cash dividends paid-
  $.05 per share                          --             --           --              --
                                 --------------------------------------------------------
Balance December 31, 1998         12,691,253      6,346,000      382,000              --
Net income                                --             --           --              --
Defined benefit plan funding
  adjustments, net of taxes of
  $133,000                                --             --           --              --
Changes in unrealized losses
  on available-for-sale
  securities, net of taxes of
  $205,000                                --             --           --              --

Comprehensive income

Exercise of stock options              5,926          3,000       (3,000)             --
Cash dividends paid-
  $.05 per share                          --             --           --              --
                                 --------------------------------------------------------
Balance, December 31, 1999        12,697,179      6,349,000      379,000              --
Net loss                                  --             --           --              --
Defined benefit plan funding
  adjustments, net of taxes of
  $234,000                                --             --           --              --
Changes in unrealized gains
  on available-for-sale
  securities, net of taxes of
  $106,000                                --             --           --              --
Interest rate swap
  adjustment                              --             --           --              --

Comprehensive loss

Restricted stock issuance              9,057          4,000      211,000        (215,000)
Exercise of stock options              6,000          3,000       93,000              --
Amortization of deferred
  compensation                            --             --           --         172,000
                                 --------------------------------------------------------
Balance December 31, 2000         12,712,236   $  6,356,000   $  683,000     $   (43,000)
                                 ========================================================

                                   Accumulated
                                         Other
                                 Comprehensive      Retained
                                        Income       Earnings          Total
                                 --------------------------------------------
                                                       
Balance January 1, 1998            $   109,000   $ 33,651,000   $ 40,488,000
Net income                                  --      3,139,000      3,139,000
Defined benefit plan funding
  adjustments, net of
  taxes of $133,000                   (216,000)            --       (216,000)
Changes in unrealized losses
  on available-for-sale
  securities, net of taxes of
  $49,000                              (72,000)            --        (72,000)
                                                                ------------
Comprehensive income                                               2,851,000
                                                                ------------
Exercise of stock options                   --             --             --
Cash dividends paid-
  $.05 per share                            --       (634,000)      (634,000)
                                 --------------------------------------------
Balance December 31, 1998             (179,000)    36,156,000     42,705,000
Net income                                  --      1,181,000      1,181,000
Defined benefit plan funding
  adjustments, net of taxes of
  $133,000                             216,000             --        216,000
Changes in unrealized losses
  on available-for-sale
  securities, net of taxes of
  $205,000                            (306,000)            --       (306,000)
                                                                ------------
Comprehensive income                                               1,091,000
                                                                ------------
Exercise of stock options                   --             --             --
Cash dividends paid-
  $.05 per share                            --       (636,000)      (636,000)
                                 --------------------------------------------
Balance, December 31, 1999            (269,000)    36,701,000     43,160,000
Net loss                                    --       (545,000)      (545,000)
Defined benefit plan funding
  adjustments, net of taxes of
  $234,000                            (350,000)            --       (350,000)
Changes in unrealized gains
  on available-for-sale
  securities, net of taxes of
  $106,000                             160,000             --        160,000
Interest rate swap
  adjustment                          (204,000)            --       (204,000)
                                                                ------------
Comprehensive loss                                                  (939,000)
                                                                ------------
Restricted stock issuance                   --             --             --
Exercise of stock options                   --             --         96,000
Amortization of deferred
  compensation                              --             --        172,000
                                 --------------------------------------------
Balance December 31, 2000          $  (663,000)  $ 36,156,000   $ 42,489,000
                                 ============================================



                                       46


                        Tejon Ranch Co. and Subsidiaries
                      Consolidated Statements of Cash Flows



                                                                                   Year Ended December 31
                                                                          2000              1999              1998
                                                                      -------------------------------------------------
                                                                                                 
Operating Activities
    Net income (loss)                                                 $   (545,000)     $  1,181,000      $  3,139,000
    Items not affecting cash:
       Depreciation and amortization                                     3,024,000         2,494,000         1,998,000
       Deferred income taxes                                              (557,000)          539,000         1,049,000
       Gain from sale of land                                                   --        (1,747,000)       (4,231,000)
       Minority interest in consolidated joint venture                     185,000                --                --
       Losses on sales of investments                                           --            17,000                --
       Losses on sales of assets                                          (254,000)               --                --
       Equity in loss of unconsolidated joint venture                      642,000           889,000                --
    Changes in certain current assets and current liabilities:
       Accounts receivable                                              (3,221,000)        2,340,000         1,089,000
       Inventories                                                      (1,220,000)       (5,392,000)       (5,194,000)
       Prepaid expenses and other current assets                          (159,000)          (28,000)          685,000
       Trade accounts payable and other accrued liabilities              3,153,000          (299,000)          432,000
       Current deferred income                                             318,000            55,000          (230,000)
       Income taxes payable                                                     --          (192,000)          192,000
                                                                      -------------------------------------------------
    Net cash provided by (used in) operating activities                  1,366,000          (143,000)       (1,071,000)
Investing Activities
    Maturities of marketable securities                                  2,989,000         9,987,000         6,644,000
    Funds invested in marketable securities                             (3,830,000)       (7,162,000)       (2,870,000)
    Net change in breeding herd                                            455,000          (126,000)          (77,000)
    Reimbursement proceeds from community facilities district            8,065,000                --                --
    Proceeds from sale of land                                           2,000,000         1,747,000         4,250,000
    Cash in escrow                                                              --         4,200,000        (4,200,000)
    Property and equipment disposals                                       442,000                --                --
    Funds to purchase almond processing plant                           (2,700,000)               --                --
    Property and equipment expenditures                                (10,200,000)      (25,678,000)       (7,700,000)
    Investment in unconsolidated joint venture                          (1,066,000)               --                --
    Other                                                                   12,000          (477,000)         (369,000)
                                                                      -------------------------------------------------
    Net cash used in investing activities                               (3,833,000)      (17,509,000)       (4,322,000)
Financing Activities
    Proceeds from revolving line of credit                              55,850,000        33,760,000        26,929,000
    Payments on revolving line of credit                               (53,427,000)      (35,312,000)      (18,885,000)
    Borrowing of long-term debt                                          3,859,000        19,800,000                --
    Repayment of long-term debt                                         (2,348,000)         (280,000)       (2,250,000)
    Cash contribution from investor in consolidated joint venture          300,000                --                --
    Exercise of stock options                                               96,000                --                --
    Cash dividends paid                                                         --          (636,000)         (634,000)
                                                                      -------------------------------------------------
    Net cash provided by financing activities                            4,330,000        17,332,000         5,160,000
                                                                      -------------------------------------------------
    Increase (decrease) in cash and cash equivalents                     1,863,000          (320,000)         (233,000)
    Cash and cash equivalents at beginning of year                         423,000           743,000           976,000
                                                                      -------------------------------------------------
    Cash and cash equivalents at end of year                          $  2,286,000      $    423,000      $    743,000
                                                                      =================================================
Supplemental Cash Flow Information
    Interest paid (net of amounts capitalized)                        $  2,416,000      $  1,199,000      $  1,185,000
                                                                      =================================================
    Income taxes paid                                                 $    166,000      $    123,000      $    232,000
                                                                      =================================================


See accompanying notes


                                       47


                   Notes to Consolidated Financial Statements

                                December 31, 2000

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and
the accounts of all significant subsidiaries in which a controlling interest is
held. All significant intercompany transactions have been eliminated in
consolidation. Investments in unconsolidated joint ventures in which we have
less than a controlling interest are accounted for under the equity method of
accounting and, accordingly, we reflect our investment as adjusted for capital
contributions, distributions, and our equity in net income or loss of the
respective joint venture.

Reclassification

Certain amounts included in the 1999 and 1998 financial statements have been
reclassified to conform to the current year presentation.

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. We classify all
marketable securities as available-for-sale, which are stated at fair value with
the unrealized gains (losses), net of tax, reported as a component of
comprehensive income in the consolidated statements of stockholders' equity.

Credit Risk

We grant credit to customers, principally large cattle purchasers, feedlot
customers, co-ops, wineries, nut marketing companies, and lessees of our
facilities. We perform periodic credit evaluations of our customers' financial
condition and generally do not require collateral.

During 2000, 1999 and 1998 the following customer accounted for more than 10% of
our consolidated revenues, Excel Meat Packing, a purchaser of cattle (27% in
2000, 39% in 1999 and 22% in 1998). These revenues are included in the Company's
livestock division.

The Company maintains its cash and cash equivalents in federally insured
financial institutions. The account balances at these institutions periodically
exceed FDIC insurance coverage, and, as


                                       48


a result, there is a concentration of credit risk related to amounts on deposit
in excess of FDIC insurance coverage. We believe that the risk is not
significant.

Farm Inventories

Costs of bringing crops to harvest are capitalized when incurred. Such costs are
expensed when the crops are sold. Costs during the current year related to the
next year's crop are capitalized and carried in inventory until the matching
crop is harvested and 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 Manage Price Fluctuations

We enter into futures and option contracts to manage our exposure to price
fluctuations on our stocker cattle and our cattle feed costs. Our goal is to
protect or create a future price for our cattle and feed that will provide a
profit once the cattle are sold and all costs are deducted. Futures and options
contracts are carried at market value and included in other current assets or
other accrued liabilities in the consolidated balance sheets with unrealized
gains and losses recognized in livestock expenses in the consolidated statements
of operations.

Property and Equipment

Property and equipment 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 our 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, water
pipelines, furniture, fixtures, and other equipment are depreciated over a 3
year to 10 year life depending on the type of asset. 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, and accordingly 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. Revenues from crops earned during the development stage are
netted against development costs. Depreciation commences when the crops become
commercially productive.


                                       49


At the time crops are harvested and 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 our fiscal year due to
supply and demand fluctuations within the orchard crop 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 $231,000 in 2000, $541,000 in 1999, and
$168,000 in 1998.

The Almond Board of California has the authority to require producers of almonds
to withhold a portion of their annual production from the marketplace through a
Secretary of Agriculture approved marketing order. At December 31, 1999,
producers were required to withhold 22.36% of their 1999 almond crop production
from the marketplace. At December 31, 1999, we recognized $427,000 into
inventory related to this withholding. The marketing order was lifted during
2000 and all of the inventory was subsequently sold. At December 31, 2000 and
1998, no such withholding was mandated.

Common Stock Options

The Company has elected to follow Accounting Principles Board Opinion (APB) No.
25, "Accounting for Stock Issued to Employees" and related interpretations in
accounting for its employees', advisors', and consultants' stock options
because, as discussed in Note 6, the alternative fair value accounting provided
for under SFAS 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 us equals the market price of the underlying stock on the date of grant, no
compensation expense is recognized.

Net Income Per Share

Basic net income per share is based upon the weighted average number of shares
of common stock outstanding during the year (12,707,027 in 2000, 12,694,216 in
1999, and 12,691,253 in 1998). Diluted net income per share is based upon the
weighted average number of shares of common stock outstanding and the weighted
average number of shares outstanding assuming the issuance of common stock upon
exercise of stock options using the treasury stock method (12,792,486 in 2000,
12,796,485 in 1999, and 12,752,967 in 1998). The weighted average additional
number of shares relating to dilutive stock options were 80,250 in 2000, 100,945
in 1999, and 61,714 in 1998. For 2000, diluted net income per share is based on
the weighted average number of shares of common stock outstanding because the
impact of stock options is antidilutive.


                                       50


Long-Lived Assets

In accordance with SFAS No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of", 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. In
addition, the Company accounts for long-lived assets to be disposed of at the
lower of their carrying amounts or fair value less selling and disposal costs.
At December 31, 2000, management of the Company believes that none of its assets
are impaired.

Sales of Real Estate

Revenues are recorded and profit is recognized when title has passed to the
buyer and a minimum down payment has been received.

Rental Income

Minimum rent revenues are recognized on a straight-line basis over the
respective lease term.

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 our commitment to a formal plan of action. No
liabilities for environmental costs have been recorded at December 31, 2000,
1999 or 1998.

Use of Estimates

The preparation of the Company's financial statements in accordance with
generally accepted accounting principles in the United States, requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the financial statement dates and the reported amounts of revenue and expenses
during the reporting period. Due to uncertainties inherent in the estimation
process, it is reasonably possible that actual results could differ from these
estimates.

New Accounting Pronouncements

Effective October 1, 1998, the Company adopted the provisions of SFAS No. 133
"Accounting for Derivative Instruments and Hedging Activities". SFAS 133
standardizes accounting for all derivative contracts and requires that all
derivative contracts be reported in the consolidated balance sheet at fair
value. Derivatives meeting certain specific requirements can be designated as
hedges and the special accounting of SFAS 133 applied. Unrealized gains and
losses on derivatives not designated as hedges are reported in the consolidated
statement of income. For the years ended December 31, 2000, we recognized loses
of $966,000 related to SFAS 133 and recognized $256,000 in losses during 1999
related to SFAS 133.


                                       51


Management has elected to not designate its futures and option contracts as
hedges. Accordingly, in 1998 we reported a gain of $130,000, net of tax of
$70,000, resulting from the cumulative effect of the change required by SFAS 133
on the consolidated statements of income.

2. MARKETABLE SECURITIES

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:



                                       2000                            1999
                           -------------------------------------------------------------
                                           Estimated Fair                 Estimated Fair
                               Cost            Value           Cost           Value
                           -------------------------------------------------------------
                                                               
Marketable Securities:
  U.S. Treasury
    and agency notes       $ 5,987,000     $ 5,258,000     $ 5,191,000     $ 4,824,000
  Corporate notes            5,252,000       5,797,000       5,201,000       5,118,000
                           -------------------------------------------------------------
                           $11,239,000     $11,055,000     $10,392,000     $ 9,942,000
                           =============================================================


As of December 31, 2000, the adjustment to accumulated other comprehensive
income in consolidated stockholders' equity is an unrealized gain on
available-for-sale securities of $160,000, which is net of a tax expense of
$106,000. This adjustment reflects the improvement in the fair value of
investments when compared to the prior year. As of December 31, 2000, the
Company's gross unrealized holding gains equal $278,000 and gross unrealized
holding losses equal $94,000. On December 31, 2000, the average maturity of U.S.
Treasury and agency securities was 2.6 years and corporate notes was 2.5 years.
Currently the Company has no securities with a weighted average life of greater
than five years. During 1999 we recognized losses of $17,000 on the sale of $2.4
million of securities, carried at historical costs 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. Our investments in corporate notes are with companies with a
credit rating of A or better.


                                       52


3. INVENTORIES

Inventories consist of the following at December 31:

                                                   2000                  1999
                                               ---------------------------------
Cattle held for sale                           $22,549,000           $21,172,000
Farming inventories                                739,000             1,077,000
Feed inventories                                   636,000               559,000
                                               ---------------------------------
                                               $23,924,000           $22,808,000
                                               =================================

4. PROPERTY AND EQUIPMENT

Property and equipment consists of the following at December 31:



                                                         2000               1999
                                                     -------------------------------
                                                                 
Land and land improvements                           $  7,545,000      $  6,841,000
Buildings and improvements                             22,696,000        20,021,000
Machinery, water pipelines, furniture, fixtures,
and other equipment                                     9,444,000         8,357,000
Vineyards and orchards                                 16,281,000        12,925,000
Development in process                                 16,203,000        21,634,000
                                                     -------------------------------
                                                       72,169,000        69,778,000
Less allowance for depreciation                       (21,500,000)      (19,041,000)
                                                     -------------------------------
                                                     $ 50,669,000      $ 50,737,000
                                                     ===============================


During the year ended December 31, 2000, the Company received $8,065,000 of
reimbursement proceeds related to a community facilities district bond issuance.
These amounts have been reflected in land and land improvements.

5. SHORT-TERM AND LONG-TERM DEBT

We may borrow up to $27,000,000 on a secured revolving line of credit at
interest rates .50% less than the bank's prime rate (9.50% at December 31, 2000)
or at a fixed rate of 1.50% greater than LIBOR. The revolving line expires in
June 2004. At December 31, 2000, there was $16,030,000 of outstanding debt under
the line of credit agreement. The Company's feedlot also has a short-term
revolving line of credit with a local bank for $12,000,000. The outstanding
balance at December 31, 2000 was $4,840,000, at interest rates .75% less than
the bank's prime lending rate of 9.50%. The above borrowings are secured by our
livestock inventory and farm acreage. On all short-term debt arrangements
interest is payable monthly and principal is paid or borrowed on a daily basis
as needed. The weighted average interest rate on short-term debt was 8.71% for
2000.


                                       53


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

                                                 2000                   1999
                                             -----------------------------------
Notes payable to a bank                      $23,156,000            $21,645,000
Less current portion                          (1,973,000)            (1,039,000)
                                             -----------------------------------
                                             $21,183,000            $20,606,000
                                             ===================================

At December 31, 2000 the long-term debt balance included a $14,333,000 note used
in funding long-term assets that is secured by farm acreage. Principal is
payable in quarterly payments of $375,000 beginning June 2000 with remaining
principal due June 2004. Interest is at .50% less than the bank's prime rate,
which was 9.5% at December 31, 2000, or a fixed rate of 1.50% greater than the
specified LIBOR rate. Long-term debt also consists of debt related to the
purchase of commercial/industrial buildings totaling $4,731,000 at December 31,
2000. The interest rate is fixed at 7.61% with monthly principal and interest
payments. The annual principal payments total $39,000 and the final due date is
April 2009. There is also a long-term note payable of $2,092,000 with an
interest rate that is .75% less than the bank's prime rate, payable monthly on
any amounts outstanding. Principal is payable quarterly in amounts of $58,500,
with the remaining balance due December 15, 2009. This note is secured by land
and assets of the Company's feedlot. The remaining long-term note payable of
$2,000,000 provides for interest at 1.00% less than the bank's prime rate, which
was 9.5% at December 31, 2000, payable quarterly on any amounts outstanding.
Principal is payable annually in the amount of $180,000 with the final payment
due February 1, 2010.

The amount of the line of credit, short-term, and long-term debt instruments
listed above approximate the fair value of the instruments.

The Company's capitalized interest costs were $1,174,000, $1,168,000 and
$102,000 for the years ended December 31, 2000, 1999, and 1998 respectively.

Maturities of long-term debt at December 31, 2000 are $1,973,000 in 2001,
$1,977,000 in 2002, $2,855,000 in 2003, $9,983,000 in 2004, $455,000 in 2005,
and $5,913,000 thereafter. This maturity schedule reflects the payments related
to both the long-term debt and the current portion of a long-term debt.

6. COMMON STOCK AND STOCK OPTION INFORMATION

The 1992 Stock Option Plan provides for the granting of options to purchase a
maximum of 230,000 shares of our common stock to employees, advisors, and
consultants of the Company at 100% of the fair market value as of the date of
grant. The compensation committee of the board of directors administers the
plan. Since adoption of the plan in March 1992, options have been granted under
the 1992 Stock Option Plan with respect to 159,000 shares at an exercise price
of $16 per share and 20,000 shares at an exercise price of $15 per share.

On January 26, 1998, the Board of Directors adopted the 1998 Stock Incentive
Plan. The Incentive Plan provides for the making of awards to employees,
consultants, and advisors of the


                                       54


Company with respect to 800,000 shares of common stock. From the adoption of the
Incentive Plan to December 31, 2000, the Company has granted options to purchase
623,587 shares at a price equal to the fair market value at date of grant, all
of which were outstanding at December 31, 2000.

Also, on January 26, 1998, the Board of Directors adopted the Non-Employee
Director Stock Incentive Plan. This plan is intended to enable us to attract,
retain, and motivate its non-employee directors by providing for or increasing
the proprietary interests of such persons in the Company. The plan provides for
making of awards to non-employee directors with respect to an aggregate of
200,000 shares of common stock. Since the adoption of the plan to December 31,
2000, the Company has granted options under the plan to purchase 42,900 shares
at a price equal to the fair market value at date of grant.

The 1998 Stock Incentive Plan and the Non-Employee Director Stock Incentive Plan
were approved by stockholders at the Company's Annual Meeting on May 11, 1998.

Pro forma information regarding net income and earnings per share is required by
SFAS No. 123 and has been determined as if the Company had accounted for its
stock options under the fair value method of the statement. The fair value for
these options was estimated at the date of grant using a Black-Scholes option
pricing model with the following weighted average assumptions for the options
granted in 2000: risk-free interest rate of 6.50%; dividend rate of .15%;
volatility factor of the expected market price of our common stock of .45; and a
weighted average expected life of the options of five years from the option
grant date.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options that have no vesting restrictions and are fully
transferable. In addition, option valuation models require the input of highly
subjective assumptions including the expected stock price volatility. Because
our stock options have characteristics significantly different from those of
traded options, and because changes in the subjective input assumptions can
materially affect the fair value estimate, in management's opinion, the existing
models do not necessarily provide a reliable single measure of the fair value of
stock options outstanding under the Company's stock option plans.

For purposes of pro forma disclosures, the estimated fair value of the options
is amortized to expense over the options' vesting periods. The Company's pro
forma information follows:

                                                          2000            1999
                                                    ----------------------------
Pro forma net income                                $  (1,223,000)     $ 506,000
Pro forma net income per share, diluted             $       (0.10)     $    0.04

A summary of the Company's stock option activity and related information for the
years ended December 31, follows:


                                       55




                                             2000                       1999
                                   -------------------------------------------------------
                                             Weighted-Average             Weighted-Average
                                             Exercise Prices              Exercise Prices
                                   Options      Per Share      Options       Per Share
                                   -------------------------------------------------------
                                                                  
Outstanding
  beginning of year                 799,390      $20.88        546,441        $19.73
Granted                              11,407       22.13        283,092         23.02

Exercised                            (6,000)      16.00        (14,143)        15.71

Forfeited/Cancelled                       0           0        (16,000)        23.88
                                   -------------------------------------------------------
Outstanding end of year             804,797      $20.93        799,390        $20.88

Options exercisable
  end of year                       204,527      $19.14        115,803        $17.63
Weighted-average fair
  value per share of
  options granted                                $10.52                       $10.70


Exercise prices for options outstanding as of December 31, 2000 ranged from
$15.00 to $26.38. The weighted-average remaining contractual life of those
options is approximately six years.

7. COMMODITY CONTRACTS USED TO MANAGE RISK

The Company uses commodity derivatives to manage risk 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 protect a profit or minimize a loss once the
cattle are sold and all costs are deducted and to protect us against a
significant cattle market decline or feed cost increase. To help achieve this
objective we use both the futures commodity markets and options commodity
markets. A futures contract is an obligation to make or take delivery at a
specific future time of a specifically defined, standardized unit of a commodity
at a price determined when the contract is executed. Options are contracts that
give their owners the right, but not the obligation, to buy or sell a specified
item at a set price on or before a specified date. We continually monitor any
open futures and options contracts on a daily basis in accordance with formal
policies to determine the appropriate hedge based on market movement of the
underlying asset. The options 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 and feed are scheduled to be sold or purchased. The
risk associated with this strategy for us is that it limits or caps the
potential profits if cattle prices begin to increase or can add additional costs
for feed if grain prices fall.

Realized gains, losses, and market value adjustments associated with both closed
and open contracts are recognized in cost of sales expense. During 2000, we
recognized approximately $966,000 in net losses from hedging and derivative
activity as an increase in cost of sales. In 1999 and 1998, we recognized
approximately $256,000 in losses and $485,000, in gains, respectively, from
hedging and derivative activity as an increase or decrease in cost of sales.


                                       56


The following table identifies the futures contract amounts and options contract
costs outstanding at December 31, 2000:

                                                   Original          Estimated
Commodity Future/Option                No.      Contract/Cost        Fair Value
     Description                    Contracts   (Bought) Sold      (Bought) Sold
- --------------------------------------------------------------------------------
Cattle futures sold
40,000 lbs. per contract               230       $ 6,826,000        $(7,215,000)
Cattle options sold
40,000 lbs. per contract                25       $     3,800        $   (26,000)
Cattle options bought
40,000 lbs. per contract                95       $  (934,000)       $   930,000
Corn options bought
50,000 lbs. per contract                55       $  (613,000)       $   654,000

The above futures contracts and options contracts expire between February 2001
and April 2001. Estimated fair value at settlement is based upon quoted market
prices at December 31, 2000.

8. INTEREST RATE RISK MANAGEMENT

During 2000, the Company entered into interest rate swap agreements with
notional amounts totaling $11.9 million to manage interest rate risk by
converting floating interest rate debt to fixed rate debt. These swap
agreements, which have maturities ranging from 3 to 5 years, are contracts to
exchange variable rate for fixed rate interest payments periodically over the
lives of the agreements. Amounts currently due to or from interest swap
counterparties recorded in interest expense in the period in which they are
incurred.

As of December 31, 2000, the cumulative decrease in the fair value of the
interest rate swaps was $204,000. Changes in the fair value of the interest rat
swaps are reported in accumulated other comprehensive income. These amounts are
subsequently reclassified into interest expense as yield adjustment in the same
period in which the related interest on the floating rate obligations affects
earnings. No such amounts were reclassified to interest expense during 2000.

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 differently in the financial
statements and the tax returns.


                                       57


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

                                   2000                1999               1998
                                ------------------------------------------------
Federal:
   Current                      $ (31,000)         $       --         $  132,000
   Deferred                      (204,000)            556,000          1,164,000
                                ------------------------------------------------
                                 (235,000)            556,000          1,296,000
State:
   Current                        (38,000)                 --             60,000
   Deferred                       (68,000)            168,000            327,000
                                ------------------------------------------------
                                 (106,000)            168,000            387,000
                                ------------------------------------------------
                                $(341,000)         $  724,000         $1,683,000
                                ================================================

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:



                                                  2000           1999            1998
                                               ------------------------------------------
                                                                    
Income tax (benefit) at the statutory rate     $(301,000)     $ 648,000      $ 1,639,000
State income taxes, net of Federal benefit       (52,000)       109,000          255,000
Other, net                                        12,000        (33,000)        (211,000)
                                               ------------------------------------------
                                               $(341,000)     $ 724,000      $ 1,683,000
                                               ==========================================


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


                                       58


Deferred income tax assets:                              2000            1999
                                                      --------------------------
  Accrued expenses                                    $  147,000      $   33,000

  Prepaid revenues                                       102,000          31,000

  Other                                                   45,000          13,000
                                                      --------------------------
Total deferred income tax assets                         294,000          77,000

Deferred income tax liabilities:

  Depreciation and amortization                          305,000         666,000

  Involuntary conversion, tax exchange-land            3,115,000       3,115,000

  Other                                                  867,000         957,000
                                                      --------------------------
Total deferred income tax liabilities                  4,287,000       4,738,000
                                                      --------------------------
Net deferred income tax liabilities                   $3,993,000      $4,661,000
                                                      ==========================

The Company made net payments of income taxes of $166,000, $123,000 and $232,000
during 2000, 1999 and 1998, respectively.

10. OPERATING LEASES

The Company is a lessor of certain property pursuant to various commercial lease
agreements having terms ranging up to 65 years. The cost and accumulated
depreciation of buildings and improvements subject to such leases were
$14,163,000 and $2,043,000, respectively, at December 31, 2000. Income from
commercial rents, included in real estate revenue was $2,624,000 in 2000,
$1,609,000 in 1999, and $975,000 in 1998. Future minimum rental income on
noncancelable operating leases as of December 31, 2000 is: $2,081,000 in 2001,
$1,920,000 in 2002, $1,859,000 in 2003, $1,616,000 in 2004, and $1,525,000 in
2005 and $8,218,000 for years thereafter.

11. COMMITMENTS AND CONTINGENCIES

A total of 5,488 acres of our land is subject to water contracts requiring
minimum future annual payments for as long as we own such land. The estimated
minimum payments for 2001 are $1,300,000, whether or not water is available or
is used. Minimum payments made under these contracts were approximately $793,000
in 2000, $1,322,000 in 1999, and $1,200,000 in 1998. Approximately 4,600 acres
of this land are subject to contingent assessments of approximately $784,000 to
service water district bonded indebtedness, if water district revenues are
insufficient to cover bond interest and redemptions when due.


                                       59


At December 31, 2000, the Company was guaranteeing the repayment of $3.8 million
of debt of the Petro Travel Plaza LLC, an unconsolidated joint venture. Total
debt outstanding at December 31, 2000 for Petro Travel Plaza LLC is $13.0
million and is related to the construction of the travel plaza. We do not expect
the guarantee to ever be called upon due to the cash flow provided by the
operations of the Petro Travel Plaza LLC.

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 clean up
and abate an old industrial waste landfill site, a storage area for drums
containing lubricants and solvents, an underground storage tank for waste oil
and solvents, an underground plume of hydrocarbons, diesel fuel which leaked
from a pipeline, and the cement kiln dust piles on the leased premises. Lafarge
has undertaken the investigation and remediation of landfills and has completed
the removal of contaminated soils above the groundwater level from the
landfills. Lafarge has also removed PCE-contaminated soil from the drum storage
area and completed a substantial amount of the site investigation with respect
to chlorinated hydrocarbons. The plume of chlorinated hydrocarbons covers an
extensive area and has migrated off of the leased premises in one direction
where it has been found to be leaking into a local creek. Lafarge is undertaking
additional investigation work as directed by the Regional Water Board and is
developing a feasibility study evaluating different remediation options. The
cleanup order for the kiln dust piles now requires only site stabilization
measures of the sort previously undertaken by National and does not call for
transporting the large piles offsite. Under the orders, we are secondarily
liable and will be called upon to perform work only if National and Lafarge fail
to do so. Under the lease agreements with National and Lafarge, each of the
companies is required to indemnify us for its designated portion of any costs
and liabilities incurred in connection with the cleanup orders. Due to the
financial strength of National and Lafarge, we believe that a material adverse
effect to the Company on this contingency 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).


                                       60


The following accumulated benefit information is as of December 31:



                                                              Pension Benefits
                                                        -----------------------------
                                                            2000             1999
                                                                   
Change In Benefit Obligation
     Benefit Obligation At Beginning Of Year            $ 2,840,000      $ 3,530,000
     Service Cost                                           184,000          190,000
     Interest Cost                                          182,000          223,000
     Actuarial Gain (Loss)                                  148,000         (803,000)
     Benefits/Expenses Paid                                (121,000)        (300,000)
                                                        -----------      -----------

     Benefit Obligation At End Of Year                  $ 3,233,000      $ 2,840,000
                                                        ===========      ===========

Change In Plan Assets
     Fair value of plan assets at beginning of year     $ 3,126,000      $ 2,783,000
     Actual Return On Plan Assets                           (63,000)         487,000
     Employer Contribution                                  177,000          156,000
     Benefits/Expenses Paid                                (121,000)        (300,000)
                                                        -----------      -----------

     Fair Value Of Plan Assets At End Of Year           $ 3,119,000      $ 3,126,000
                                                        ===========      ===========

Funded Status                                           $  (114,000)     $   286,000
Unrecognized net actuarial gain                             529,000           60,000
Unrecognized net transition asset                           (58,000)         (78,000)
Adjustments related to minimum liability                   (471,000)         257,000
                                                        -----------      -----------

Prepaid (accrued) benefit costs                         $  (114,000)     $   525,000
                                                        ===========      ===========


In accordance with the provisions of SFAS No. 87, the Company recorded a minimum
pension liability in 2000 representing the excess of the benefit obligation,
$3,233,000, over the fair value of plan assets, $3,119,000. 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 2000 is reported in accumulated other
comprehensive income (loss), 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 2000 and 1999. The expected long-term rate of
return on plan assets was 7.5% in 2000 and 1999.


                                       61


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



                                                      2000           1999           1998
                                                   ----------------------------------------
                                                                        
Cost components:
Service cost-benefits earned during the period     $(184,000)     $(190,000)     $(170,000)
Interest cost on projected benefit obligation       (182,000)      (223,000)      (179,000)
Expected return on plan assets                       257,000        207,000        174,000
Net amortization and deferral                         20,000        (42,000)       (20,000)
                                                   ----------------------------------------
Total net periodic pension cost                    $ (89,000)     $(248,000)     $(195,000)
                                                   ========================================


13. BUSINESS SEGMENTS

The Company operates principally in three industries: livestock, farming and
real estate. The livestock segment includes the production and sale of beef
cattle and the operation of a cattle feedlot. The farming segment involves those
operations related to permanent crops, leasing farmland, and the supervision of
farming activities. The real estate segment involves rents and royalties from
lessees of Company-owned properties, and real estate development activities.

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



                                                  2000             1999             1998
                                              ----------------------------------------------
                                                                       
Segment profits:
  Real Estate                                 $ 2,062,000      $ 2,422,000      $ 4,028,000
  Livestock                                     2,264,000        1,757,000          970,000
  Farming                                          71,000        1,148,000        2,269,000
                                              ----------------------------------------------
Segment profits                                 4,397,000        5,327,000        7,267,000
Interest income                                   632,000          639,000        1,001,000
Corporate expenses                             (3,029,000)      (3,198,000)      (2,581,000)
Interest expense                               (2,701,000)        (863,000)      (1,065,000)
                                              ----------------------------------------------
Income (loss) before minority interest           (701,000)       1,905,000        4,622,000
                                              ----------------------------------------------
Minority Interest                                (185,000)              --               --
                                              ----------------------------------------------
Income (loss) before income tax provision     $  (886,000)     $ 1,905,000      $ 4,622,000
                                              ==============================================



                                       62


                                                  Depreciation
                                Identifiable          and              Capital
                                   Assets         Amortization      Expenditures
                                ------------------------------------------------
2000
  Livestock                     $34,491,000        $  861,000        $ 1,492,000
  Farming                        17,698,000           981,000          4,046,000
  Real Estate                    28,195,000           897,000          6,675,000
  Corporate                      17,903,000           285,000            150,000
                                ------------------------------------------------
Total                           $98,287,000        $3,024,000        $12,363,000
                                ================================================

1999
  Livestock                     $28,712,000        $  837,000        $   701,000
  Farming                        13,574,000           811,000          2,086,000
  Real Estate                    30,924,000           745,000         22,624,000
  Corporate                      18,309,000           101,000            267,000
                                ------------------------------------------------
Total                           $91,519,000        $2,494,000        $25,678,000
                                ================================================

1998
  Livestock                     $30,055,000        $  783,000        $   770,000
  Farming                        12,890,000           780,000          1,962,000
  Real Estate                     9,110,000           380,000          4,895,000
  Corporate                      20,959,000            55,000             73,000
                                ------------------------------------------------
Total                           $73,014,000        $1,998,000        $ 7,700,000
                                ================================================

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 our
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):


                                       63


                           Total        Segment       Income   Net Income (Loss)
                         Revenue(1)  Profit (Loss)    (Loss)      Per Share(3)
                         -------------------------------------------------------
 2000
  First quarter           $ 9,164       $   139      $  (571)       $  (0.04)
  Second quarter           16,139         1,073         (215)          (0.02)
  Third quarter            19,678         1,721           29            0.00
  Fourth quarter           23,842         1,464          212            0.02
                         -------------------------------------------------------
                          $68,823       $ 4,397      $  (545)       $  (0.04)
                          ======================================================
                                                                        1999
  First quarter(2)        $12,177       $ 1,305      $   369        $   0.03
  Second quarter            5,698           (59)        (575)          (0.05)
  Third quarter            15,470         2,797          806            0.06
  Fourth quarter           22,571         1,284          581            0.05
                         -------------------------------------------------------
                          $55,916       $ 5,327      $ 1,181        $   0.09
                          ======================================================

(1)   Includes interest income.

(2)   Includes receipt of a one time payment of $1,750,000 ($1,085,000 net of
      tax or $.09 per share) from a fiber optic easement sale.

(3)   Earnings per share on a diluted basis.


                                       64


15. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES

The Company maintains investments in unconsolidated joint ventures, including an
investment as a member in a limited liability company, Petro Travel Plaza, LLC,
in which it has an ownership interest of 60%. The Company accounts for its
investments in its unconsolidated joint ventures using the equity method of
accounting. Petro Travel Plaza owns and operates a travel plaza/commercial
highway operation in the Tejon Industrial Complex. The Company's investment
deficit in its unconsolidated joint venture is $1,419,000 at December 31, 2000,
which is included in other assets in the accompanying consolidated balance
sheets. The net loss in earnings of its unconsolidated joint venture is
$530,000, which is included in Real Estate operations in the accompanying
consolidated statements of income for the year ended December 31, 2000.

Condensed financial information of the Company's unconsolidated joint ventures
as of and for the year ended December 31 is as follows (in thousands):

                 Condensed Combined Income Statement Information

                                                           2000          1999
                                                           ----          ----

Net sales                                                $ 44,918      $ 13,647
                                                         ========      ========
Net loss                                                 $ (1,049)     $ (1,482)

Partner's share of net loss                                  (407)         (593)
                                                         --------      --------
Equity in loss of unconsolidated joint ventures          $   (642)     $   (889)
                                                         ========      ========

                  Condensed Combined Balance Sheet Information

                                                      2000               1999
                                                      ----               ----

Current assets                                      $  2,589           $  1,495

Property and equipment, net                           20,406             17,237

Long-term debt                                       (13,039)           (13,000)

Other liabilities                                     (1,628)              (700)
                                                    --------           --------
Net assets                                          $  8,328           $  5,026
                                                    ========           ========

The Company's investment deficit balance in its unconsolidated joint ventures
differ from its respective capital accounts in the respective joint ventures.
The differential represents the difference between the cost basis of assets
contributed by the Company and the agreed upon contribution value of the assets
contributed.


                                       65


16. RELATED PARTY TRANSACTIONS

During December 2000, the Company sold certain cows, bulls, stocker cattle, and
equipment, with a carrying value of $302,000, to a limited liability company
owned by an officer of the Company for $1,328,000. The Company recognized a gain
on sale of these assets of $1,026,000, which is included in Livestock in the
accompanying consolidated statement of operations for the year ended December
31, 2000. In addition, the Company entered into an agreement to lease certain
land to the purchaser for livestock grazing purposes.

17. SUBSCRIPTION RIGHTS OFFERING (UNAUDITED)

On January 16, 2001, the Company consummated a Subscription Rights Offering (the
"Offering") whereby it distributed to stockholders of record at the close of
business on December 11, 2000 transferable subscription rights to purchase
additional shares of its common stock at a price of $19 per share. The Company
intends to use the net proceeds from the Offering, approximately $29.6 million,
to provide additional working capital to enable it to pursue opportunities to
develop its real estate holdings, including Tejon Industrial Complex and Tejon
Mountain Village.

The Company's unaudited pro forma as adjusted condensed consolidated financial
information as of December 31, 2000 is as follows:

Cash and cash equivalents                                           $  2,286,000
Marketable securities                                               $ 40,655,000
Total assets                                                        $127,887,000
Total stockholder's equity                                          $ 72,089,000

Pro forma as adjusted financial information reflects the Company's receipt of
net proceeds of approximately $29.6 million from the sale of 1,578,947 shares of
common stock upon the exercise of rights in the Offering at the offering price
of $19 per share.


                                       66


                                  EXHIBIT 10.15

                          APPROVAL OF AMENDMENT TO 1998
                              STOCK INCENTIVE PLAN

      At the Annual Meeting, the stockholders of the Company will be asked to
vote upon the approval of an amendment to the Company's 1998 Stock Incentive
Plan (the "Incentive Plan") to increase the number of shares, which can be
issued under the plan from 800,000 to 1,700,000. The Incentive Plan was adopted
by the Board of Directors in January 1998 and approved by the stockholders in
May 1998. The amendment increasing the number of shares was approved by the
Board of Directors on March 6, 2001. The purpose of the Incentive Plan is to
enable the Company and its subsidiaries to attract, retain and motivate their
employees, consultants and advisors by providing for or increasing their
proprietary interests in the Company. The purpose of the amendment is to provide
additional shares under the Plan to cover new award grants.

Description of the Plan

      Eligibility. All employees of the Company and its subsidiaries, including
any director of the Company who is an employee, are eligible to receive awards
under the Incentive Plan, although the Board of Directors presently intends to
limit the grant of awards under the Incentive Plan to officers of the Company.
Awards also can be granted under the Incentive Plan to consultants and advisors
of the Company and its subsidiaries. The Board of Directors does not presently
intend to grant awards to any consultants or advisors, although it has the
flexibility to do so.

      Number of Shares Available Under the Plan. If the proposed amendment is
approved by the stockholders, the number of shares of Common Stock as to which
awards can be granted under the Incentive Plan will be 1,700,000, an increase of
900,000 shares from the 1998 Incentive Plan before the amendment. That number is
subject to adjustment in the event of a stock split, reverse stock split,
merger, and certain other significant events. As of March 31, 2001 there were
9,493 shares available for additional awards under the Incentive Plan. The
closing price of the Company's Common Stock on the New York Stock Exchange on
April ___, 2001 was $_____.

      Types of Awards To Be Granted Under the Plan. Under the Incentive Plan
awards may be granted in the form of stock options that qualify as incentive
stock options under Section 422 of the Internal Revenue Code of 1986 or options
that do not qualify under any section of the Internal Revenue Code (so-called
"non-incentive stock options"). Only persons who are employees of the Company
may be granted incentive stock options. Such options may not be granted at an
exercise price less than the fair market value of the shares on the date of
grant, and any person who owns stock possessing more than 10% of the total
combined voting power of all classes of stock of the Company may not be granted
an incentive stock option at a price less than 110% of the fair market value of
the stock on the date of grant. The term of such options may not be greater than
10 years (5 years for 10% stockholders), the options must not be transferable


                                      67


other than by the laws of descent and distribution, and they must be exercisable
during the life of the holder only by him or her. The plan under which incentive
stock options are granted must be approved by the stockholders within 12 months
after it is adopted by the Board of Directors. If the aggregate fair market
value of all shares of stock with respect to which incentive stock options
granted to an individual first become exercisable during any calendar year
exceeds $100,000, the options will not qualify as incentive stock options to the
extent of the excess.

      Under the Incentive Plan the Board of Directors or a committee of
directors (see "Administration" below) has the power to determine the terms of
each option granted, including the expiration and exercise dates and whether the
exercise price will be paid in cash, by tender of outstanding shares of Common
Stock, by surrendering option rights with respect to existing unexercised stock
options, by any combination of the foregoing or by any other means approved by
the Board of Directors or the committee. See "Options Granted Under Incentive
Plan" below for a description of options that have been granted under the
Incentive Plan.

      The Incentive Plan allows the Company to enter into any type of
arrangement with any eligible grantee that involves or might involve the
issuance of shares of Common Stock of the Company, such as an option, stock
appreciation right or similar right with an exercise or conversion privilege at
a price related to the Common Stock of the Company or a value derived from the
value of the Common Stock.

      The types of awards that have been granted under similar plans include
stock appreciation rights, restricted stock and performance share awards. Stock
appreciation rights (also called "SARs") entitle the grantee exercising the SAR
to receive payment in an amount equal to the difference between the fair market
value of a share of stock on the date of exercise and the exercise price of the
SAR multiplied by the number of shares as to which the SAR is exercised. The SAR
can be settled in cash, shares of stock or a combination of both. It is also
possible to grant SARs in tandem with stock options that are not eligible for
the federal income tax treatment afforded incentive stock options (see "Certain
Federal Income Tax Consequences of Options and Other Awards") in order to
provide the grantee with cash to pay the income taxes that are payable upon
exercise of such an option.

      Awards can be granted in the form of shares of stock that are restricted
by agreements having terms and provisions determined by the Board of Directors
or a committee thereof, which may include forfeiture provisions or restrictions
on transferability that expire over time or upon the satisfaction of certain
performance or other requirements. Grantees receiving restricted stock typically
are entitled to dividends and voting rights on the shares prior to the lapsing
of the restrictions. In December 1999 the Company issued 9,057 shares of
restricted stock to certain officers pursuant to the Incentive Plan. See
"Options Granted Under Incentive Plan" below.

      The Incentive Plan also permits the Board of Directors or a committee of
the Board to grant performance share awards involving the issuance of
unrestricted shares of Common Stock based upon the appreciation in the market
value, book value or other measure of value of the Common Stock, the performance
of the Company based on earnings or cash flow or such other factors as the Board
or the committee may determine.

                                      68


      Administration. The Incentive Plan provides that it is to be administered
by the Board of Directors or a committee, which must consist of two or more
directors. The Incentive Plan gives the Board of Directors or the committee
broad authority to determine the persons to whom awards will be granted, the
time or times at which awards will expire, the types of awards to be granted,
the number of shares subject to each award and all other terms and conditions of
awards. The Board or the committee also has the power to adopt, amend and
rescind rules and regulations relating to the Incentive Plan, to determine
whether and the extent to which adjustments are required to be made under the
Incentive Plan and under outstanding awards in the event of events such as stock
splits, reverse stock splits, stock dividends, other dividends or distributions
(except cash dividends paid out of earned surplus) or a merger, recapitalization
or certain other significant events. When the Incentive Plan was adopted, the
Board of Directors authorized the Compensation Committee to consider and make
recommendations to the Board with respect to the granting of options, but the
Board reserved to itself the power to make grants and otherwise administer the
Incentive Plan.

      Duration, Termination and Amendment of Plan. The Incentive Plan provides
that awards cannot be granted under the Plan after January 25, 2008, which is
the expiration of ten years after the Incentive Plan was adopted by the Board of
Directors. Although no awards can be granted after that date, shares of Common
Stock can be issued until January 25, 2018 pursuant to awards granted on or
prior to January 25, 2008. The Board of Directors can amend or terminate the
Incentive Plan at any time in any manner, except that no amendment or
termination of the Incentive Plan can deprive any grantee of any award already
granted without the consent of the grantee, and no amendment can increase the
number of shares subject to the Plan that can be issued pursuant to incentive
stock options or change, alter or modify the employees or class of employees
eligible to receive incentive stock options without obtaining the approval of
the stockholders within 12 months after the adoption of any such amendment and
prior to the issuance of any increased number of shares or the issuance of
shares to any person not eligible for awards prior to the amendment.

Options Granted Under Incentive Plan

      The following table shows information as to options granted and restricted
stock issued under the Incentive Plan since its inception to the Chief Executive
Officer, to each of the five other executive officers of the Company who were
the most highly compensated in 2000, to all executive officers as a group and to
all employees as a group (excluding executive officers). Directors who are not
employees are not eligible to receive awards under the Incentive Plan.

                                      69




                                                                                                  Total     Total Dollar
                                                                      No. of                      Dollar      Value of
                                                                      Shares          No. of     Value of    Restricted
                                                                      Subject       Restricted    Options     Shares(2)
            Name                             Title                  to Options        Shares        (1)

                                                                                                     
Robert A. Stine                President and Chief Executive                           5,175                   $99,567
                               Officer

Matt J. Echeverria             Senior Vice President, Livestock                          647                   $12,448
                               and Ranch Operations

Douglas M. Ford                Senior Vice President, Real Estate                        647                   $12,448

Allen E. Lyda                  Vice President, Chief Financial                         2,588                   $49,793
                               Officer, Treasurer and Assistant
                               Secretary

Dennis F. Mullins              Vice President, General Counsel                         4,545                   $87,446
                               and Secretary

Dennis J. Atkinson             Vice President, Farm Management                           818                   $15,738

All executive officers as a                                                           14,420                  $270,441
group

All employees as a group                                                                   0                        $0
(excluding executive
officers)


- ----------
      (1)   The dollar value of options is equal to the difference between the
            market value of the underlying Common Stock on December 31, 2000 and
            the exercise price of the options.
      (2)   The dollar value of the restricted shares is equal to the market
            value of the shares on December 31, 2000 assuming that the Company
            does not exercise its right to repurchase the restricted shares (see
            the description of the right to repurchase below).

      All of the options granted under the Incentive Plan terminate within three
months after any termination of employment by the grantee and are exercisable
during that three-month period only to the extent that they were exercisable on
the date of termination of employment. If the optionee's employment terminates
as the result of death or disability, the option terminates one year after such
death or disability, and if an optionee dies or becomes disabled after
termination of his or her employment, the option is exercisable until the first
anniversary of such death or disability. The options become fully exercisable
with respect to all shares in the event of a merger or consolidation as a result
of which there is a change in the ownership of voting securities of the Company
of more than 80% or a sale or transfer by the Company of all or substantially
all of its assets or a dissolution of the Company. The options also terminate
after any such event (subject to certain exceptions). The Committee has the
power in its sole discretion to accelerate the dates when the options becomes
exercisable for any reason.

                                      70


      The terms of the options permit payment of the purchase price upon
exercise to be made in cash or, subject to certain limitations, by tendering
outstanding shares of Common Stock valued at their then fair market value (as
defined), or by reducing the number of shares subject to the option as to which
it is then exercisable and crediting toward the purchase price of other shares
the difference between the exercise price and the then fair market value of the
shares as to which the option is being reduced. If any of the options are not
eligible for the tax treatment as incentive stock options under the Internal
Revenue Code (see "Certain Federal Income Tax Consequences of Options and Other
Awards"), any withholding taxes can be paid in the same manner.

      The 9,057 restricted shares issued under the Incentive Plan in December
1999 to certain officers of the Company are subject to the right of the Company
to repurchase the shares for nominal consideration if certain contingencies
occur related to continuation of employment and a pending real estate
transaction. The contingencies are expected to be resolved within a year,
although they could remain unresolved until as late as 2005. The holders of the
restricted stock will have the right to receive any dividends paid on the stock
prior to the resolution of the contingencies.

Certain Federal Income Tax Consequences of Options and Other Awards

      The following is a brief description of the federal income tax treatment
that will generally apply to awards granted under the Incentive Plan based on
federal income tax laws in effect on the date of this Proxy Statement. The exact
federal income tax treatment of awards will depend on the specific nature of the
award. This summary does not constitute tax advice, is not intended to be
exhaustive and, among other things, does not describe any state, local or
foreign tax consequences, nor does it fully describe the tax rules applicable to
persons subject to Section 16(b) of the Securities Exchange Act of 1934. Such
persons should consult their own tax advisors with respect to the tax rules
applicable to them.

      Incentive Stock Options. Neither the grant nor exercise of an incentive
stock option under the Incentive Plan is taxable to the employee receiving the
option. If the employee holds the stock purchased upon exercise of an incentive
stock option for at least one year after the purchase of the stock and at least
two years after the option was granted, his or her later sale of the stock will
produce long-term capital gain or loss and the Company will not be entitled to
any tax deduction. Under current law, the maximum long-term capital gain rate of
20% applies to assets held for more one year. If the employee sells or otherwise
transfers the stock before these holding periods have elapsed (a "disqualifying
disposition"), he or she will generally be taxed at ordinary income rates on the
portion of any gain on the sale equal to the excess of the fair market value of
the stock when the option was exercised over the option exercise price, and the
Company will be entitled to a tax deduction in the same amount. Any remaining
gain or loss will be short-term or long-term capital gain or loss depending on
the holding period of the shares. If shares acquired pursuant to the exercise of
an incentive option are surrendered to the Company upon exercise of an incentive
option and if such shares have not been held for the requisite one- and two-year
periods, the surrender will be treated as a disqualifying disposition.

                                      71


      Non-Incentive Options. Although the grant of non-incentive stock options
under the Incentive Plan also is not generally taxable to the optionee, when he
or she exercises the option he or she will be taxed at ordinary income rates on
the excess of the fair market value of the stock received over the option
exercise price and the Company will be entitled to a tax deduction in the same
amount. The amount paid by the optionee upon exercise plus the amount included
in an optionee's income as a result of the exercise of a non-incentive option
will be treated as his or her basis in the shares acquired, and any gain or loss
on the subsequent sale of the shares will be treated as long-term or short-term
capital gain or loss as the case may be.

      Stock Appreciation Rights. The grant of a stock appreciation right is
generally not a taxable event for the grantee. Upon exercise of the stock
appreciation right, the grantee will recognize ordinary income in an amount
equal to the amount of cash received upon such exercise, and the Company will be
entitled to a deduction equal to the same amount.

      Restricted Stock. The purchase of restricted stock is not a taxable event
for the purchaser. When restrictions imposed upon the stock expire, the
purchaser will recognize ordinary income in an amount equal to the excess, if
any, of the fair market value of the restricted stock on the date of such
expiration over the purchase price of the shares. The purchaser may, however,
elect within 30 days after the date of purchase under Section 83(b) of the
Internal Revenue Code to recognize ordinary income on the date of purchase in an
amount equal to the excess of the fair market value of the restricted stock on
the date of purchase, determined without regard to the restrictions imposed on
such shares, over the purchase price of the shares. If and when the purchaser
recognizes ordinary income attributable to the restricted stock, the Company
will be entitled to a deduction equal to the amount of such ordinary income.

      Other Awards. Awards may be granted to employees under the Incentive Plan
that do not fall clearly into the categories described above. The federal income
tax treatment of these awards will depend upon their specific terms.

      Insiders. Special rules apply to awards if the grantee of an award is
subject to Section 16 of the Securities Exchange Act of 1934, which applies to
directors and officers of the Company and beneficial owners of 10% or more of
the outstanding shares of its Common Stock. Section 16 and the rules thereunder
require that persons subject to Section 16 pay over to the Company any profit
realized from the purchase and sale of any equity security if the purchase and
sale occur within six months of each other (subject to certain exceptions).
Because of these provisions the timing of the recognition of income with respect
to awards granted under the Incentive plan by persons subject to Section 16 may
be different from that described above, and such persons should consult their
own tax advisors. Section 16 also has a corresponding effect on the timing of
any deductions to which the Company is entitled in connection with awards
granted under the Incentive Plan.

      Excess Parachute Payments. The terms of the agreements pursuant to which
awards are made under the Incentive Plan may provide for accelerated vesting or
payment of an award in connection with certain changes in ownership or control
of the Company. The options granted under the Incentive Plan to date include
such provisions. In the event of such a change in ownership or control of the
Company and depending upon the individual circumstances of the

                                      72


recipient employee, certain amounts with respect to such awards may constitute
"excess parachute payments" under the golden parachute provisions of the
Internal Revenue Code. Pursuant to those provisions, an employee will be subject
to a 20% excise tax on any excess parachute payment and the Company will lose
any deduction for the excess parachute payment.

      Withholding Taxes. The Company will generally be required to withhold
applicable taxes with respect to any ordinary income recognized by a grantee in
connection with awards under the Incentive Plan.

             THE BOARD OF DIRECTORS OF THE COMPANY RECOMMENDS A VOTE
             "FOR" APPROVAL OF THE AMENDMENT TO THE INCENTIVE PLAN.

                 APPROVAL OF AMENDMENT TO NON-EMPLOYEE DIRECTOR
                              STOCK INCENTIVE PLAN

      At the Annual Meeting, the stockholders of the Company will also be asked
to vote upon the approval of an amendment to the Company's Non-Employee Director
Stock Incentive Plan (the "Director Plan") extending the date through which
awards can be granted under the Plan from December 31, 2002 to December 31, 2007
and the date through which shares can be issued under the Plan from December 31,
2012 to December 31, 2017. The Director Plan was adopted by the Board of
Directors in January 1998 and was approved by the stockholders in May 1998. The
Board of Directors approved the amendment on March 6, 2001. The purpose of the
Director Plan is to attract, retain and motivate directors who are not full-time
employees by providing for or increasing their proprietary interests in the
Company. The purpose of the extension of the dates through which awards can be
made and shares can be issued is to enable the Company to continue to use the
Director Plan to compensate non-employee directors after December 31, 2002.

Description of Director Plan

      Eligibility. All of the Company's directors who are not employees of the
Company or its subsidiaries on a full-time basis are eligible to receive grants
under the Director Plan, except that directors who are temporarily employees of
the Company or a subsidiary on a full-time basis are also eligible to receive
awards under the Director Plan.

      Number of Shares Available Under the Plan. The number of shares subject to
the Director Plan is 200,000, and as of March 31, 2001 the number available for
future awards was 142,495 shares. The number of shares subject to the Director
Plan is subject to adjustment in the event of a stock split, reverse stock
split, merger and certain other significant events.

      Types of Awards To Be Granted Under the Plan. Options granted under the
Director Plan will be non-incentive stock options, which means that they will
not meet the requirements for the federal income tax treatment afforded
incentive stock options. See "Approval of Amendment to 1998 Incentive Stock Plan
- - Certain Federal Income Tax Consequences of Options and Other Awards -
Incentive Stock Option." Under the Director Plan the Board of

                                      73


Directors or a committee of directors (see "Administration" below) will have the
power to determine the terms of each option granted, including the expiration,
vesting and exercise dates and whether the exercise price will be paid in cash,
by tender of outstanding shares of Common Stock, by surrendering option rights
with respect to existing unexercised stock options, by any combination of the
foregoing or by any other means approved by the Board of Directors or the
committee. See "Options Granted Under Director Plan" below for a description of
options that have been granted under the Director Plan subject to stockholder
approval of the Plan.

      The Director Plan allows the Company to enter into any type of arrangement
with a non-employee director that involves or might involve the issuance of
shares of Common Stock of the Company, such as an option, stock appreciation
right or similar right with an exercise or conversion privilege at a price
related to the Common Stock of the Company or a value derived from the value of
the Common Stock. The types of awards that other companies have granted under
similar plans include stock appreciation rights, restricted stock and
performance share awards. For descriptions of these types of awards see
"Approval of Amendment to 1998 Stock Incentive Plan - Description of the Plan -
Types of Awards To Be Granted Under the Plan."

      Administration. The Director Plan provides that it is to be administered
by the Board of Directors or a committee of two or more directors. The Director
Plan gives the Board of Directors or the committee broad authority to determine
the non-employee directors to whom awards will be granted, the time or times at
which awards will expire, the types of awards to be granted, the number of
shares subject to each award and all other terms and conditions of awards. The
Board or the committee also has the power to adopt, amend and rescind rules and
regulations relating to the Director Plan and to determine whether and the
extent to which adjustments are required to be made under the Director Plan and
under outstanding awards in the event of events such as stock splits, reverse
stock splits, stock dividends, other dividends or distributions (except cash
dividends paid out of earned surplus) or a merger, recapitalization or certain
other significant events. The Board of Directors has reserved to itself the
authority with respect to the granting of options and the administration of the
Director Plan rather than designating a committee of the Board with those
powers.

      Duration, Termination and Amendment of Plan. If the amendment is approved
by the stockholders, awards could be granted under the Director Plan through
December 31, 2007 and shares could be issued under the Plan through December
2017. Without the amendment these dates are December 31, 2002 and December 31,
2012, respectively. The reason for the two dates is to allow awards to be
granted up to the December 31, 2007 expiration date having a ten year term
before the shares subject to the awards must be issued. The Board of Directors
can amend the Director Plan at any time in any manner and can also terminate the
Plan at any time.


                                      74


Options Granted Under Director Plan

      When the Board of Directors adopted the Director Plan in January 1998, it
also adopted a program for the compensation of non-employee directors that
contemplates the granting of options under the Director Plan. See "Election of
Directors - Director Compensation." Under that program each director receives
one-half or all of his or her $24,000 annual retainer in the form of stock
options to be granted annually, except that a director affiliated with a person
or entity owning beneficially 5% or more of the outstanding shares of Common
Stock of the Company may elect to take his or her annual retainer compensation
in cash.

      The director compensation program adopted by the Board authorized Company
officers to grant stock options to directors as part of their annual retainer
compensation each year until 2002, absent a change to or rescission of the
director compensation program. In March 2001 that date was extended to 2007,
subject to approval of the proposed amendment to the Director Plan by the
stockholders. Options granted to directors for this purpose will be granted on
the second Tuesday of January of each year for which the retainer compensation
is payable. The options will have an exercise price equal to the fair market
value of the shares on the date of grant, will have a term of ten years, will be
fully exercisable commencing on December 15 of the calendar year in which they
are granted and will not be transferable by the director except in connection
with his or her death or disability. The death, disability or termination of the
grantee's status as a director will not cause any option granted under the
Director Plan to terminate, except that if a director ceases to serve in that
capacity at any time during the year for which the option is granted, the option
will terminate as to the number of shares that is proportional to the number of
days remaining in the year for which the option was granted through December 15
of that year.

      To determine the number of shares subject to options to be granted under
the Director Plan to satisfy the Company's obligation to pay annual retainer
compensation (which is expressed in dollars), the value per share of the options
will be determined using the Black-Scholes method as of the date of grant. The
Black-Scholes method is a complex, commonly used method to value options named
for the men who developed it. The number of shares subject to the option to be
granted to each director for a particular year will be determined by dividing
the amount of the annual retainer compensation to be paid to the director in the
form of an option by a per share value of the option so determined.

      The Board has the power to amend or terminate the director compensation
program described above at any time without stockholder approval. In that event
awards could be granted to non-employee directors under the Director Plan in
forms other than the stock options described above.

      The options become fully exercisable with respect to all shares in the
event of a merger or consolidation as a result of which there is a change in the
ownership of voting securities of the Company of more than 80% or a sale or
transfer by the Company of all or substantially all of its assets or a
dissolution of the Company. The options also terminate after any such event
(subject to certain exceptions). The Board of Directors has the power in its
sole discretion to accelerate the dates when the options become exercisable for
any reason.

                                      75


      The terms of the options permit payment of the purchase price upon
exercise to be made in cash or, subject to certain limitations, by tendering
outstanding shares of Common Stock valued at their then fair market value (as
defined), or by reducing the number of shares subject to the option as to which
it is then exercisable and crediting toward the purchase price of other shares
the difference between the exercise price and the then fair market value of the
shares as to which the option is being reduced. Withholding taxes payable as a
result of the exercise of the options can also be paid in the same manner.

Certain Federal Income Tax Consequences of Options and Other Awards

      Stock options granted under the Director Plan are expected to be
non-incentive stock options and will be treated for tax purposes in the manner
described for such options under the heading "Approval of 1998 Stock Incentive
Plan - Certain Federal Income Tax Consequences of Options and Other Awards -
Non-Incentive Options." The federal income tax treatment of other kinds of
awards granted under the Director Plan will be the same as described in that
section of this Proxy Statement.

      THE BOARD OF DIRECTORS OF THE COMPANY RECOMMENDS A VOTE "FOR" APPROVAL OF
THE FIRST AMENDMENT TO THE DIRECTOR PLAN


                                      76


                                   EXHIBIT 21

(21)  Subsidiaries of Registrant
      A.    Registrant: Tejon Ranch Co.
      B.    Subsidiaries of Registrant
            a.    Tejon Ranchcorp.
            b.    Laval Farms Corporation, formerly Tejon Agricultural
                  Corporation.
            c.    Laval Agricultural Company, formerly Tejon Farming Company.
            d.    Tejon Marketing Company.
            e.    Tejon Ranch Feedlot, Inc.
            f.    White Wolf Corporation.
            g.    Tejon Development Corporation.
            h.    Tejon Industrial Corporation.
            i.    Champion Feedlot Trading Corp., a Texas corporation, 100% of
                  whose Common Stock is owned by Tejon Ranch Feedlot, Inc. j.
                  Liebre East Texas, Inc., a Texas corporation, 100% of whose
                  Common Stock is owned by Tejon Ranch Feedlot, Inc.
            k.    Tejon Almond Growers, LLC, a Delaware limited liability
                  company.
            l.    Pastoria Power Project LLC, a California limited liability
                  company, 99% of whose membership interest is owned by Tejon
                  Ranchcorp and 1% of whose membership interest is owned by
                  Registrant.
            m.    Eastquads 3820 LLC, a Delaware limited liability company.
            n.    Eastquads 3826 LLC, a Delaware limited liability company.
            o.    Eastquads 3832 LLC, a Delaware limited liability company.
            p.    RSF 6051 LLC, a Delaware limited liability company.
            q.    Tejon Cattle Feeders L.L.C., a Texas limited liability
                  company.

      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 (a) is a corporation unless
            otherwise stated, (b) was organized and incorporated or filed under
            the laws of the State of California unless otherwise stated, and (c)
            has 100% of its Common Stock (if a corporation) or membership
            interest (if a limited liability company) owned by Tejon Ranchcorp
            unless otherwise stated.

      E.    Each of the aforesaid subsidiaries does business under its name, as
            shown. Registrant also does business under the name Tejon Ranch
            Company. Tejon Ranchcorp also does business under the names Tejon
            Ranch Company, Tejon Ranch, Fireside Oak Co., and Grapevine Center.
            Tejon Ranch Feedlot, Inc. and Champion Feedlot Trading Corp. also do
            business under the name Champion Feeders. Tejon Almond Growers, LLC
            also does business under the name Pacific Almond Co.

                                      77


                                   EXHIBIT 23

      We consent to the incorporation by reference in the Registration Statement
(Form S-8 No. 333-33491) pertaining to the Tejon Ranch Company 1992 Stock Option
Plan and Registration Statement (Form S-8 No. 333-68869) pertaining to the Tejon
Ranch Company 1998 Stock Incentive Plan and Non-employee Director Stock
Incentive Plan of our report dated February 15, 2001, with respect to the
consolidated financial statements of Tejon Ranch Co. included in the Form 10-K
for the year ended December 31, 2000.

                                        ERNST & YOUNG LLP

Los Angeles, California
March 27, 2001

                                      78