SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549



                                    FORM 10-K

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

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

     For the fiscal year ended July 31, 2002

                                       OR

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

     For  the  transition  period  from                    to
                                        ------------------    ------------------

                        Commission file number: 000-24394

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

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

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

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

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

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

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

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


                                        1

     The  aggregate  market  value of the voting stock held by non-affiliates of
the  Registrant  was $21,203,291 as of October 11, 2002.  The last reported sale
price  of  the  Registrant's Common Stock was $2.25 per share as reported on the
Nasdaq  SmallCap  Market  on  October  11,  2002.

     The number of shares of Common Stock, par value $.01 per share, outstanding
on  October  11,  2002  was  14,870,977.

                      DOCUMENTS INCORPORATED BY REFERENCE

     Portions  of  the  Registrant's  definitive Proxy Statement relating to the
2002 Annual Meeting of Stockholder's (to be filed subsequently) are incorporated
by  reference  into  Part  III.



                                      TABLE OF CONTENTS

          ITEM                                                                 PAGE NO.
          ----                                                                 --------
                                                                         
Part I      1.  Business                                                           3

            2.  Properties                                                        13

            3.  Legal Proceedings                                                 15

            4.  Submission of Matters to a Vote of Security Holders               16

Part II     5.  Market for Registrant's Common Equity and Related
                Stockholder Matters                                               17

            6.  Selected Financial Data                                           20

            7.  Management's Discussion and Analysis of Financial Condition
                and Results of Operations                                         20

            7A. Quantitative and Qualitative Disclosures About Market Risks       36

            8.  Financial Statements and Supplementary Data                       37

            9.  Changes in and Disagreements with Accountants on Accounting
                and Financial Disclosure                                          75

Part III   10.  Directors and Executive Officers of the Registrant                76

           11.  Executive Compensation                                            76

           12.  Security Ownership of Certain Beneficial Owners and Management    76

           13.  Certain Relationships and Related Transactions                    76

Part IV    14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K  77



                                        2

                                     PART I

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

ITEM 1. BUSINESS.

INTRODUCTION

     Penn  Octane  Corporation  (the "Company"), formerly known as International
Energy  Development  Corporation  ("International  Energy"), was incorporated in
Delaware  in  August  1992.  The  Company  has  been  principally engaged in the
purchase, transportation and sale of liquefied petroleum gas ("LPG").  From 1997
until  March  1999,  the Company was also involved in the provision of equipment
and  services  to the compressed natural gas ("CNG") industry.  The Company owns
and  operates  a  terminal  facility  in  Brownsville,  Texas  (the "Brownsville
Terminal  Facility")  and owns a LPG terminal facility in Matamoros, Tamaulipas,
Mexico  (the  "Matamoros  Terminal  Facility")  and  pipelines (the "US - Mexico
Pipelines")  which  connect  the  Brownsville Terminal Facility to the Matamoros
Terminal  Facility.  The  Company  has  a  long-term  lease  agreement  for
approximately  132  miles  of  pipeline  (the  "Leased Pipeline") which connects
ExxonMobil Corporation's ("Exxon") King Ranch Gas Plant in Kleberg County, Texas
and  Duke  Energy's  La  Gloria  Gas  Plant  in  Jim Wells County, Texas, to the
Company's Brownsville Terminal Facility.  In addition, the Company has access to
a  twelve-inch  pipeline  (the "ECCPL"), which connects from Exxon's Viola valve
station in Nueces County, Texas to the inlet of the King Ranch Gas Plant as well
as  existing  and  other  potential  propane  pipeline  suppliers which have the
ability  to  access the ECCPL.  In connection with the Company's lease agreement
for  the  Leased  Pipeline, the Company may access up to 21.0 million gallons of
storage,  located  in  Markham,  Texas  ("Markham"),  as well as other potential
propane  pipeline  suppliers,  via  approximately  155 miles of pipeline located
between  Markham  and  the  Exxon  King  Ranch  Gas  Plant.


                                        3

     The Company commenced commercial operations for the purchase, transport and
sale  of  LPG  in  the fiscal year ended July 31, 1995, upon construction of the
Brownsville  Terminal Facility.  The primary market for the Company's LPG is the
northeastern region of Mexico, which includes the states of Coahuila, Nuevo Leon
and  Tamaulipas.  The  Company  believes  it  has a competitive advantage in the
supply  of  LPG  for  the northeastern region of Mexico because of the Company's
access  to  pipelines  and  terminal facilities which allow the Company to bring
supplies  of  LPG close to consumers of LPG in major cities in that region.  The
Company  sells  LPG  primarily  to  P.M.I.  Trading  Limited  ("PMI").  PMI is a
subsidiary of Petroleos Mexicanos, the state-owned Mexican oil company, which is
commonly  known by its trade name "PEMEX."  PMI is the exclusive importer of LPG
into  Mexico.  The  LPG purchased by PMI from the Company is sold to PEMEX which
distributes  the  LPG purchased from PMI into the northeastern region of Mexico.
Since operations commenced, the Company's primary customer for LPG has been PMI.

     In  March 1997, the Company, through its wholly-owned subsidiary PennWilson
CNG,  Inc.,  a  Delaware  corporation  ("PennWilson"),  acquired certain assets,
including  inventory,  equipment  and  intangibles,  from  Wilson  Technologies
Incorporated  ("WTI"),  a  company formerly engaged in the design, construction,
installation  and  maintenance of turnkey CNG fueling stations, hired certain of
WTI's  former  employees and commenced operations for the provision of equipment
and  services  used  in the CNG industry.  In May 1999, the Company discontinued
operation  of  its  CNG business and most of the Company's CNG assets were sold.

     The  Company's  principal  executive  offices are located at 77-530 Enfield
Lane,  Building  D,  Palm  Desert, California 92211, and its telephone number is
(760)  772-9080.

LIQUEFIED  PETROLEUM  GAS

     OVERVIEW.  Since  operations commenced, the primary business of the Company
has  been  the  purchase,  transportation  and sale of LPG.  LPG is a mixture of
propane  and  butane principally used for residential and commercial heating and
cooking.  The  demand for propane is also growing as a motor fuel substitute for
motor  gasoline.

     The  primary  market  for  the  Company's LPG is the northeastern region of
Mexico,  which  includes  the  states  of  Coahuila,  Nuevo Leon and Tamaulipas.
Mexico  is  one of the largest markets for LPG consumption in the world.  LPG is
the  most  widely  used domestic fuel in Mexico and is the primary energy source
for  Mexican  households using such domestic fuels.  Domestic consumption of LPG
in  Mexico  increased from an average of 407.6 million gallons per month in 2000
to  an average of 416.6 million gallons per month from January 1, 2002 to August
31,  2002,  an  estimated  annual increase of 2.2%.  The future of LPG in Mexico
continues  to favor the Company for the following reasons: (i) Mexico's domestic
consumption  of  LPG  exceeds  current  domestic  production  capacity  and such
shortfall is expected to increase (ii) limited sources of competitive LPG supply
for  importation  into  Mexico which is destined for consumption in northeastern
Mexico,  (iii)  the  Mexican  government's  current  plans to deregulate the LPG
industry,  (iv)  the expanding use of propane as an automotive fuel, and (v) the
location of Mexico's major domestic LPG production, which is in the southeastern
region  of  Mexico,  combined  with  the  lack of pipeline infrastructure within
Mexico  from those production centers, resulting in higher distribution costs to
transport  the LPG to areas where consumption is heaviest including the central,
northern  and  Pacific  coast  regions  of  Mexico.


                                        4

     The Company is able to successfully compete with other LPG suppliers in the
provision  of  LPG  to customers in northeastern Mexico primarily as a result of
the  Leased  Pipeline, the US - Mexico Pipelines and the geographic proximity of
its  Matamoros  Terminal  Facility  to  consumers of LPG in such major cities in
Mexico as Matamoros, Reynosa and Monterrey.  With the commencement of operations
of  the  Matamoros  Terminal  Facility  in  April  2000, the Company reduced its
exposure  to the previous logistical inefficiencies and sales limitations of its
Brownsville  Terminal  Facility  resulting  from  trucking  delays at the United
States-Mexico  border  crossings  or the ability of PMI to provide United States
certified  trucks  or  trailers  capable  of  receiving  LPG  at the Brownsville
Terminal  Facility.  Alternatives  for  delivery  of LPG exports to northeastern
Mexico  from  the  United  States  are by truck primarily through Eagle Pass and
Hidalgo,  Texas,  which are northwest of Brownsville.  The Company believes that
the Matamoros Terminal Facility provides PMI with a less costly alternative than
other  LPG  supply  centers used by it for the importation of LPG.   The Company
believes  that the Matamoros Terminal Facility and the Saltillo Terminal (in the
future  as  described below) enhances its strategic position for the sale of LPG
in  northeastern  Mexico.

     THE  BROWNSVILLE  TERMINAL  FACILITY.  The  Company's  Brownsville Terminal
Facility  occupies  approximately  31  acres  of  land  located  adjacent to the
Brownsville  Ship  Channel, a major deep-water port serving northeastern Mexico,
including  the  city  of  Monterrey,  and  southeastern  Texas.  The Brownsville
Terminal  Facility  also contains a railroad spur.  Total rated storage capacity
of  the  Brownsville  Terminal Facility is approximately 675,000 gallons of LPG.
The  Brownsville  Terminal  Facility  includes  eleven storage tanks, five mixed
product  truck  loading  racks,  two racks capable of receiving LPG delivered by
truck  and three railcar loading racks which permit the loading and unloading of
LPG by railcar.  The truck loading racks and railcar loading racks are linked to
a  computer-controlled  loading  and  remote  accounting  system.

     The  Company  leases the land on which the Brownsville Terminal Facility is
located  from the Brownsville Navigation District (the "District") under a lease
agreement  (the  "Brownsville  Lease")  that  expires  on November 30, 2006. The
Company  has an option to renew for five additional five year terms.  Currently,
substantially  all  of  the  Company's  LPG  supply  is  received  by the Leased
Pipeline,  which  flows  through  pumping  and metering equipment located at the
Brownsville  Terminal  Facility and then flows through the US - Mexico Pipelines
to the Matamoros Terminal Facility for offloading to trucks.  Currently LPG sold
by  the  Company  to  PMI  which  is  intended  to be delivered to the Matamoros
Terminal  Facility, may be delivered to the Brownsville Terminal Facility in the
event  that  the  Matamoros  Terminal  Facility temporarily cannot be used.  The
Brownsville  Lease  contains  a  pipeline  easement to the District's water dock
facility  at  the  Brownsville  Ship  Channel.  The  Company intends to complete
upgrades  (see  below)  which  would allow the Company to utilize the water dock
facility  for the loading or offloading of barges of LPG or other products.  The
railroad  loading  facilities  have been used by the Company for sales of LPG to
other  US  or  Canadian  customers  and  to  provide  the Company with increased
flexibility  in  managing  its  LPG  supplies  and  sales.

      The  Brownsville  Lease  provides, among other things, that if the Company
complies  with  all  the  conditions  and  covenants  therein,  the  leasehold
improvements  made  to  the  Brownsville Terminal Facility by the Company may be
removed  from  the  premises  or  otherwise  disposed  of  by the Company at the
termination  of  the Brownsville Lease.  In the event of a breach by the Company
of any of the conditions or covenants of the Brownsville Lease, all improvements
owned  by the Company and placed on the premises shall be considered part of the
real  estate  and  shall  become  the  property  of  the  District.

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


                                        5

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

     The  principal  construction of the US - Mexico Pipelines and the Matamoros
Terminal  Facility was performed by CPSC International, Inc. ("CPSC") under  two
separate  Lease  /  Installation  Purchase  Agreements,  as  amended (the "Lease
Agreements")  between  CPSC  and the Company.  During December 1999, the Company
and  CPSC  amended  the  Lease  Agreements  whereby  the  Company acquired a 50%
interest  for  $3.0  million  and  had  the  option to acquire the remaining 50%
interest in the Lease Agreements.   During February 2000, the Company determined
that  CPSC  did  not comply with certain obligations under the Lease Agreements.
In  March  2000, CPSC filed for protection under Chapter 11 of the United States
Bankruptcy  Code.

     On  March 30, 2001, the Company completed a settlement with CPSC and Cowboy
Pipeline  Service Company, Inc. ("Cowboy"), an affiliate of CPSC, which provided
the  Company  with  the  remaining  50%  interest  in the US - Mexico Pipelines,
Matamoros  Terminal  Facility  and  related  land,  permits  or  easements  (the
"Acquired Assets") previously constructed and/or owned by CPSC and leased to the
Company  (see  note  L  to  the  consolidated  financial  statements).

     The  Company's  Mexican  subsidiaries,  PennMex  and Termatsal, S.A. de C.V
("Termatsal"),  own all of the assets related to the Mexican portion of the US -
Mexico  Pipelines  and  Matamoros  Terminal Facility and the Company's affiliate
Tergas,  S.A.  de  C.V.  ("Tergas")  has  been granted the permit to operate the
Matamoros  Terminal  Facility  (see  Mexican  Operations).

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

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

     OTHER.  The  Company's  other  facilities  and  pending  projects which may
expand  the  Company's  business  activities  are  as  follows:

     The  Saltillo  Terminal.  The Company had previously completed construction
of  an  additional  LPG  terminal  facility  in  Saltillo, Mexico (the "Saltillo
Terminal").  The  Company  was  unable to receive all the necessary approvals to
operate the facility at that location.   The Company has identified an alternate
site  in  Hipolito,  Mexico,  a  town  located  in  the proximity of Saltillo to
relocate  the  Satillo  Terminal.  The cost of such relocation is expected to be
between  $250,000  and  $500,000.

     Once completed, the Company expects the newly-constructed terminal facility
to  be capable of off-loading LPG from railcars to trucks. The newly-constructed
terminal  facility  will   have  three  truck  loading  racks   and  storage  to
accommodate  approximately  390,000  gallons  of  LPG.


                                        6

     Once  operational,  the Company can directly transport LPG via railcar from
the  Brownsville  Terminal  Facility to the Saltillo area.  The Company believes
that  by  having the capability to deliver LPG to the Saltillo area, the Company
will  be  able  to  further  penetrate  the  Mexican market for the sale of LPG.

     The  Tank  Farm.   The  Company  owns four storage tanks capable of storing
approximately  12.6  million gallons of Refined Products. The Company leases the
land on which the Tank Farm is located from the District under a lease agreement
that  expires  November  30,  2006.  The Company has an option to renew for five
additional  five year terms.  The Company intends to construct additional piping
to the Tank Farm which would connect the Brownsville Terminal Facility, the Tank
Farm  and  the  water  dock  facilities  at  the  Brownsville  Ship  Channel.

     Upgrades.  The  Company  also  intends  to  contract  for  the  design,
installation  and  construction  of pipelines which will connect the Brownsville
Terminal  Facility  to  the  District's water dock facilities at the Brownsville
Ship  Channel and install additional storage capacity.  The cost of this project
is  expected  to  approximate  $2.0 million.  In addition the Company intends to
upgrade  its  computer  and  information  systems  at  a total estimated cost of
$350,000.

     THE  LEASED  PIPELINE.  The  Company  has  a lease agreement (the "Pipeline
Lease")  with  Seadrift,  a  subsidiary  of Dow Hydrocarbons and Resources, Inc.
("Dow"),  for  approximately  132  miles of pipeline which connects Exxon's King
Ranch Gas Plant in Kleberg County, Texas and Duke Energy Corporation's La Gloria
Gas  Plant  in  Jim  Wells  County, Texas, to the Company's Brownsville Terminal
Facility  (the  "Leased  Pipeline").  As provided for in the Pipeline Lease, the
Company  has  the right to use the Leased Pipeline solely for the transportation
of  LPG  and refined products belonging only to the Company and not to any third
party.

     The  Pipeline  Lease currently expires on December 31, 2013, pursuant to an
amendment  (the "Pipeline Lease Amendment") entered into between the Company and
Seadrift  on  May  21,  1997,  which  became  effective  on January 1, 1999 (the
"Effective  Date").  The  Pipeline Lease Amendment provides, among other things,
access up to 21.0 million gallons of storage located in Markham as well as other
potential  propane  pipeline  suppliers  via approximately 155 miles of pipeline
located  between  Markham  and the Exxon King Ranch Gas Plant (see note K to the
consolidated  financial  statements).   The  Company's  ability  to  utilize the
storage at Markham is subject to the hydraulic and logistic capabilities of that
system.   The  Company  believes  that the Pipeline Lease Amendment provides the
Company  increased  flexibility  in negotiating sales and supply agreements with
its  customers  and suppliers.  The Company has made all payments required under
the  Pipeline  Lease  Amendment.

     The  Company  at  its  own expense, installed a mid-line pump station which
included  the  installation  of additional piping, meters, valves, analyzers and
pumps along the Leased Pipeline to increase the capacity of the Leased Pipeline.
The  Leased  Pipeline's  capacity is estimated to be between 300 million gallons
per  year  and  360  million  gallons  per  year.

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


                                        7

     DISTRIBUTION.  Until  March  2000,  all of the LPG from the Leased Pipeline
had  been  delivered  to  the  Company's  customers  at the Brownsville Terminal
Facility  and  then  transported by truck to the United States Rio Grande Valley
and  northeastern  Mexico  by  the  customers  or by railcar to customers in the
United  States  and  Canada.  From April 2000 through February 2001, the Company
began  operating  the  Matamoros Terminal Facility, whereby a portion of the LPG
sold  to  PMI  was  delivered through the US - Mexico Pipelines to the Matamoros
Terminal  Facility  for  further  distribution  by truck in northeastern Mexico.

     Since  March  2001,  PMI  uses  the Matamoros Terminal Facility to load LPG
purchased  from  the  Company  for distribution by truck in Mexico.  The Company
continues  to  use  the  Brownsville  Terminal  Facility  in connection with LPG
delivered  by railcar to other customers, storage and as an alternative terminal
in  the  event  the  Matamoros  Terminal  Facility  cannot  be used temporarily.

     LPG SALES TO PMI.    The Company entered into sales agreements with PMI for
the period from April 1, 2000 through March 31, 2001 (the "Old Agreements"), for
the  annual sale of a combined minimum of 151.2 million gallons of LPG, mixed to
PMI  specifications,  subject to seasonal variability, to be delivered to PMI at
the Company's terminal facilities in Matamoros, Tamaulipas, Mexico and Saltillo,
Coahuila,  Mexico  or  alternate  delivery  points  as  prescribed under the Old
Agreements.

     On  October  11,  2000,  the  Old  Agreements  were amended to increase the
minimum  amount  of  LPG  to  be  purchased during the period from November 2000
through  March  2001  by  7.5 million gallons resulting in a new annual combined
minimum  commitment  of  158.7  million  gallons.  Under  the  terms  of the Old
Agreements,  sales  prices  were  indexed  to  variable  posted  prices.

     Upon  the expiration of the Old Agreements, PMI confirmed to the Company in
writing  (the  "Confirmation")  on  April 26, 2001, the terms of a new agreement
effective  April  1,  2001,  subject  to revisions to be provided by PMI's legal
department.  The  Confirmation  provided  for  minimum  monthly  volumes of 19.0
million  gallons  at  indexed variable posted prices plus premiums that provided
the  Company  with  annual fixed margins, which were to increase annually over a
three-year  period. The Company was also entitled to receive additional fees for
any  volumes  which  were  undelivered.  From April 1, 2001 through December 31,
2001,  the  Company  and  PMI  operated  under  the  terms  provided  for in the
Confirmation.  During  January  1, 2002 through February 28, 2002, PMI purchased
monthly  volumes  of  approximately  17.0  million gallons per month at slightly
higher  premiums  than  those  specified  in  the  Confirmation.

     From  April  1,  2001  through  November  30, 2001, the Company sold to PMI
approximately  39.6 million gallons (the "Sold LPG") for which PMI had not taken
delivery.  The Company received the posted price plus other fees on the sold LPG
but  did  not receive the fixed margin referred to in the Confirmation (see note
B9.  to the consolidated financial statements). At July 31, 2001, the obligation
to  deliver  LPG  totaled  approximately  $11.5  million  related  to such sales
(approximately  26.6  million  gallons). During the period from December 1, 2001
through  March  31,  2002,  the  Company  delivered  to  PMI  the  Sold  LPG.

     Effective  March  1,  2002, the Company and PMI entered into a contract for
the  minimum  monthly  sale  of  17.0 million gallons of LPG, subject to monthly
adjustments  based  on seasonality (the "Contract"). The Contract expires on May
31, 2004, except that the Contract may be terminated by either party on or after
May  31,  2003 upon 90 days written notice, or upon a change of circumstances as
defined  under  the  Contract.

     In  connection  with  the  Contract, the parties also executed a settlement
agreement  (the "Settlement Agreement"), whereby the parties released each other
in  connection  with  all disputes between the parties arising during the period
April  1,  2001  through  February  28, 2002, and previous claims related to the
contract  for  the  period  April  1,  2000  through  March  31,  2001.

     Revenues  from  PMI totaled approximately $110.8 million for the year ended
July  31,  2002,  representing  approximately  77.9%  of  total revenues for the
period.


                                        8

     ACQUISITION  OF  MEXICAN  SUBSIDIARIES.    Effective  April  1,  2001,  the
Company  completed  the purchase of 100% of the outstanding common stock of both
Termatsal  and  PennMex (the "Mexican Subsidiaries"), previous affiliates of the
Company  which  were  principally owned by an officer and director.  The Company
paid  a nominal purchase price.  As a result of the acquisition, the Company has
included  the  results of the Mexican Subsidiaries in its consolidated financial
statements  at  July  31,  2001 and 2002.  Since inception the operations of the
Mexican  Subsidiaries  have  been  funded by the Company and such amounts funded
were  included  in  the Company's consolidated financial statements prior to the
acquisition  date.  Therefore,  there  were  no material differences between the
amounts  previously reported by the Company and the amounts that would have been
reported  by  the  Company  had the Mexican Subsidiaries been consolidated since
inception.

     MEXICAN OPERATIONS. Under current Mexican law, foreign ownership of Mexican
entities  involved  in  the distribution of LPG or the operation of LPG terminal
facilities  is  prohibited. Foreign ownership is permitted in the transportation
and  storage  of  LPG.  Mexican  law  also  provides that a single entity is not
permitted  to  participate  in  more  than  one  of  the  defined LPG activities
(transportation,  storage  or distribution). PennMex has a transportation permit
and  the Mexican Subsidiaries own, lease, or are in the process of obtaining the
land  or  rights  of  way used in the construction of the Mexican portion of the
US-Mexico  Pipelines,  and  own the Mexican portion of the assets comprising the
US-Mexico  Pipelines, the Matamoros Terminal Facility and the Saltillo Terminal.
Tergas  has  been  granted the permit to operate the Matamoros Terminal Facility
and  the Company relies on Tergas' permit to continue its delivery of LPG at the
Matamoros  Terminal  Facility.  Tergas  is  owned  90%  by Jorge Bracamontes, an
officer  and  director  of  the  Company,  and the remaining balance is owned by
another  officer  and  a  consultant of the Company. The Company pays Tergas its
actual  cost for distribution services at the Matamoros Terminal Facility plus a
small  profit.

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

     Beginning  in  1995,  as  part  of  a  national  privatization program, the
Regulatory  Law  was  amended to permit private entities to transport, store and
distribute  natural gas with the approval of the Ministry of Energy.  As part of
this  national  privatization  program,  the  Mexican  Government is expected to
deregulate  the  LPG  market ("Deregulation").  In June 1999, the Regulatory Law
for LPG was changed to permit foreign entities to participate without limitation
in  the  defined LPG activities related to transportation and storage.  However,
foreign entities are prohibited from participating in the distribution of LPG in
Mexico.  Upon  Deregulation,  Mexican  entities  will be able to import LPG into
Mexico.  Under  Mexican  law, a single entity is not permitted to participate in
more  than  one  of  the  defined  LPG  activities  (transportation, storage and
distribution).  The  Company  or  its  affiliates expect to sell LPG directly to
independent  Mexican distributors as well as PMI upon Deregulation.  The Company
anticipates that the independent Mexican distributors will be required to obtain
authorization  from  the  Mexican  government  for  the  importation of LPG upon
Deregulation  prior  to  entering  into  contracts  with  the  Company.

     During  July  2001, the Mexican government announced that it would begin to
accept  applications  from  Mexican  companies  for  permits  to  allow  for the
importation  of  LPG  pursuant to provisions already provided for under existing
Mexican  law.


                                        9

     In  connection  with  the above, in August 2001, Tergas received a one year
permit  from  the  Mexican government to import LPG.  During September 2001, the
Mexican government asked Tergas to defer use of the permit and, as a result, the
Company  did  not  sell  LPG to distributors other than PMI.  In March 2002, the
Mexican  government  again  announced  its  intention  to issue permits for free
importation of LPG into Mexico by distributors and others beginning August 2002,
which  was  again  delayed  until  February  2003.  Tergas' permit to import LPG
expired  during  August  2002.  Tergas  intends  to obtain a new permit when the
Mexican  government begins to accept applications once more.  As a result of the
foregoing, it is uncertain as to when, if ever, Deregulation will actually occur
and  the  effect,  if  any,  it  will  have  on  the  Company.  However,  should
Deregulation  occur,  it  is  the  Company's  intention  to sell LPG directly to
distributors  in Mexico as well as PMI.  Tergas also received authorization from
Mexican Customs authorities regarding the use of the US-Mexico Pipelines for the
importation  of  LPG.

     The  point  of sale for LPG sold to PMI which flows through the US - Mexico
Pipelines for delivery to the Matamoros Terminal Facility is the United States -
Mexico  border.  For  LPG  delivered into Mexico, PMI is the importer of record.

     LPG SUPPLY. Effective October 1, 1999, the Company and Exxon entered into a
ten  year LPG supply contract, as amended (the "Exxon Supply Contract"), whereby
Exxon  has  agreed to supply and the Company has agreed to take, 100% of Exxon's
owned or controlled volume of propane and butane available at Exxon's King Ranch
Gas  Plant  (the  "Plant")  up  to  13.9  million  gallons  per month blended in
accordance  with  required specifications (the "Plant Commitment"). For the year
ending  July  31,  2002,  under the Exxon Supply Contract, Exxon has supplied an
average  of  approximately  14.3  million gallons of LPG per month. The purchase
price  is  indexed  to  variable  posted  prices.

     In  addition,  under the terms of the Exxon Supply Contract, Exxon made its
Corpus  Christi  Pipeline  (the  "ECCPL")  operational  in  September 2000.  The
ability  to utilize the ECCPL allows the Company to acquire an additional supply
of  propane from other propane suppliers located near Corpus Christi, Texas (the
"Additional  Propane  Supply"),  and  bring the Additional Propane Supply to the
Plant  (the "ECCPL Supply") for blending to the required specifications and then
delivered  into  the  Leased  Pipeline.  The Company agreed to flow a minimum of
122.0  million  gallons  per year of Additional Propane Supply through the ECCPL
until  September 2004.   The Company is required to pay minimum utilization fees
associated  with  the  use  of  the  ECCPL until September 2004.  Thereafter the
utilization  fees  will  be  based  on  the  actual  utilization  of  the ECCPL.

     In September 1999, the Company and El Paso NGL Marketing Company, L.P. ("El
Paso")  entered  into  a  three  year  supply  agreement  (the  "El  Paso Supply
Agreement")  whereby  El Paso has agreed to supply and the Company has agreed to
take, a monthly average of 2.5 million gallons of propane (the "El Paso Supply")
beginning  in  October 1999 expiring at September 30, 2002.   The El Paso Supply
Agreement  was  not  renewed.  The purchase price was indexed to variable posted
prices.

     In  March  2000,  the Company and Koch Hydrocarbon Company ("Koch") entered
into a three year supply agreement (the "Koch Supply Contract") whereby Koch has
agreed  to  supply  and the Company has agreed to take, a monthly average of 8.2
million  gallons (the "Koch Supply") of propane beginning April 1, 2000, subject
to  the  actual  amounts of propane purchased by Koch from the refinery owned by
its  affiliate,  Koch  Petroleum Group, L.P.  For the year ending July 31, 2002,
under  the  Koch  Supply Contract, Koch has supplied an average of approximately
5.3  million  gallons  of  propane  per month.  The purchase price is indexed to
variable posted prices.  Furthermore, the Company was required to pay additional
charges associated with the construction of a new pipeline interconnection which
was  paid  through  additional  adjustments  to  the  purchase  price  (totaling
approximately  $1.0 million) which allows deliveries of the Koch Supply into the
ECCPL.

     Under  the  terms of the Koch Supply Contract, the Koch Supply is delivered
into  the  ECCPL  and  blended  to  the  required  specifications.


                                       10

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

     The  Company is currently purchasing LPG from the above-mentioned suppliers
(the  "Suppliers").  The  Company's  aggregate  costs per gallon to purchase LPG
(less  any  applicable  adjustments)  are  below  the aggregate sales prices per
gallon  of  LPG  sold  to  its  customers.

     As  described  above,  the  Company  has entered into supply agreements for
quantities of LPG totaling approximately 24.0 million gallons per month adjusted
for  El  Paso  (actual deliveries have been approximately 21.7 gallons per month
during  fiscal  2002  adjusted  for El Paso), although the Contract provides for
lesser  quantities.

     In  addition  to  the  LPG costs charged by the Suppliers, the Company also
incurs  additional  costs  to  deliver  the  LPG  to  the  Company's facilities.
Furthermore,  the Company may incur significant additional costs associated with
the  storage, disposal and/or changes in LPG prices resulting from the excess of
the  Plant  Commitment,  Koch  Supply  or Duke Supply over actual sales volumes.
Under  the  terms  of  the Supply Contracts, the Company must provide letters of
credit in amounts equal to the cost of the product to be purchased. In addition,
the cost of the product purchased is tied directly to overall market conditions.
As  a  result,  the  Company's  existing  letter  of  credit facility may not be
adequate  to  meet  the  letter of credit requirements under agreements with the
Suppliers  or  other  suppliers  due to increases in quantities of LPG purchased
and/or  to  finance  future  price  increases  of  LPG.

COMPETITION

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

     The  Company  competes  in the supply of LPG on the basis of service, price
and volume.  As such, LPG providers who own or control their LPG supply may have
a  competitive  advantage  over  their  competitors.  As  a result of the Supply
Contracts,  the Company believes that it has committed to purchase a significant
amount  of  the  LPG  supply  available  in south Texas which could be delivered
competitively  to  northeastern  Mexico.

     Pipelines  generally  provide  a  relatively  low-cost  alternative for the
transportation  of  petroleum  products;  however, at certain times of the year,
trucking companies may reduce their transportation rates charged to levels lower
than  those  charged  by the Company.    In addition, other suppliers of LPG may
reduce  their  sales  prices to encourage additional sales. The Company believes
that  such  reductions  are  limited in both duration and volumes and that on an
annualized  basis  the  ECCPL, the Leased Pipeline and the US - Mexico Pipelines
provide  a  transportation  cost  advantage  over  the  Company's  competitors.

     The  Company  believes  that  its  ECCLP,  Leased  Pipeline,  the US-Mexico
Pipelines  and the geographic location of the Brownsville Terminal Facility, the
Matamoros  Terminal Facility and the Saltillo Terminal, leave it well positioned
to  successfully  compete  for  LPG  supply  contracts  with  PMI  and,  upon
Deregulation,  if  ever,  with  local  distributors  in  northeastern  Mexico.

ENVIRONMENTAL  AND  OTHER  REGULATIONS

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

     Certain of the Company's United States operations are subject to regulation
by  the  Texas  Railroad  Commission  and/or  the  United  States  Department of
Transportation.  The  Company  believes  it is in compliance with all applicable
regulations.  However, there can be no assurance that these laws will not change
in  the  future,  or  if  such a change were to occur, that the ultimate cost of
compliance with such requirements and its effect on the Company's operations and
business  prospects  would  not  be  significant.


                                       11

EMPLOYEES

     As  of  July  31,  2002,  the  Company  has  21 employees, including two in
finance,  five  in  sales, seven in administration and seven in production.  The
Company  retains  subcontractors  and  three full time consultants in connection
with  its Mexico related operations.  The Company also funds salaries related to
its affiliate, Tergas in connection with the operation of the Matamoros Terminal
Facility.

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

FINANCIAL  INFORMATION  ABOUT  GEOGRAPHIC  AREAS

     Property,  plant and equipment, net of accumulated depreciation, located in
the  U.S.  and  Mexico  were  as  follows  for  the fiscal years ended July 31,:



                                           2000         2001         2002
                                        -----------  -----------  -----------
                                                         
                     U.S.               $ 9,628,025  $11,521,638  $11,368,460
                     Mexico               7,128,791    6,738,746    6,782,557
                                        -----------  -----------  -----------
                         Total          $16,756,816  $18,260,384  $18,151,017
                                        ===========  ===========  ===========



                                       12

ITEM 2. PROPERTIES.

     As  of  July  31,  2002,  the  Company  owned,  leased or had access to the
following  facilities:



                                                                            APPROXIMATE          LEASE, OWN
LOCATION                              TYPE OF FACILITY                          SIZE            OR ACCESS(2)
- -----------------------  -------------------------------------------  ------------------------  ------------
                                                                                       

Brownsville, Texas       Pipeline interconnection and railcar and     16,071 bbls of storage    Owned(1)(7)
                         truck loading facilities, LPG storage
                         facilities, on-site administrative offices

                         Land                                         31 acres                  Leased(1)

Brownsville, Texas       Brownsville Terminal Facility building       19,200 square feet        Owned(1)(7)

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

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

Extending from Nueces    ECCPL Pipeline                               46 miles                  Access(6)
County, Texas to King
Ranch Plant

Extending from           US-Mexico Pipelines                          25 miles                  Owned
Brownsville, Texas to
Matamoros, Mexico


Matamoros, Mexico        Pipeline interconnection, LPG truck          35 acres                  Owned
                         loading facilities, LPG storage facilities,
                         on-site administration office and the
                         land

Brownsville, Texas       Pipeline interconnection, Refined            300,000 bbls of           Owned(5)(7)
                         Products storage tanks                       storage                   Leased(5)

                         Land                                         12 acres

Palm Desert, California  Penn Octane Corporation Headquarters         3,400 square feet         Leased(4)


                                       13

<FN>
____________

(1)  The  Company's  lease  with  respect  to  the Brownsville Terminal Facility
     expires  on  November  30,  2006.
(2)  The  Company's  assets are pledged or committed to be pledged as collateral
     (see  notes  to  the  consolidated  financial  statements).
(3)  The  Company's  lease  with  Seadrift  expires  December  31,  2013.
(4)  The  Company's  lease  with  respect  to  its  headquarters offices expires
     October 31, 2002. The Company expects to renew the lease for similar terms.
     The  monthly  lease  payments  approximate  $3,000  a  month.
(5)  The  Company's  lease with respect to the Tank Farm expires in November 30,
     2006.
(6)  The  Company's  use  of the ECCPL is pursuant to the Exxon Supply Contract,
     which  expires  on  September  30,  2009.
(7)  The  facilities  can  be  removed  upon  termination  of  the  lease.



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


                                       14

ITEM 3. LEGAL PROCEEDINGS.

     On  March  16,  1999,  the  Company settled a lawsuit in mediation with its
former  chairman  of  the  board,  Jorge  V.  Duran.  The total settlement costs
recorded  by the Company at July 31, 1999, was $456,300.  The parties had agreed
to  extend  the  date on which the payments were required in connection with the
settlement  including  the  issuance of the common stock.  On July 26, 2000, the
parties  executed  final  settlement  agreements  whereby  the  Company paid the
required  cash  payment  of $150,000.  During September 2000, the Company issued
the  required  stock.

     On July 10, 2001, litigation was filed in the 164th Judicial District Court
of Harris County, Texas by Jorge V. Duran and Ware, Snow, Fogel & Jackson L.L.P.
against  the Company alleging breach of contract, common law fraud and statutory
fraud in connection with the settlement agreement between the parties dated July
26,  2000.  Plaintiffs  seek  actual and punitive damages.  The Company believes
the  claims  are  without  merit  and  intends  to vigorously defend against the
lawsuit.

     In  November  2000,  the  litigation  between  the Company and A.E. Schmidt
Environmental  was  settled  in  mediation  for $100,000 without admission as to
fault.

     During  August  2000, the Company and WIN Capital Corporation (WIN) settled
litigation  whereby  the Company issued WIN 12,500 shares of common stock of the
Company.  The  value of the stock, totaling approximately $82,000 at the time of
settlement,  was  recorded in the Company's consolidated financial statements at
July  31,  2000.

     On  February  24, 2000, litigation was filed in the 357th Judicial District
Court  of  Cameron  County,  Texas,  against  Cowboy,  CPSC  and  the  Company
(collectively  referred to as the "Defendants") alleging that the Defendants had
illegally trespassed in connection with the construction of the US Pipelines and
seeking  a temporary restraining order against the Defendants from future use of
the  US  Pipelines.  On  March 20, 2000, the Company acquired the portion of the
property  which  surrounds  the area where the US Pipelines were constructed for
cash  of  $1.9 million, which was paid during April 2000, and debt in the amount
of  $1.9  million.  As  a  result,  the litigation was dismissed. The debt bears
interest  at 10.0% per annum, payable monthly in minimum installments of $15,000
or  $.001  for  each  gallon  that flows through the US Pipelines with a balloon
payment due in April 2003 (see note L to the consolidated financial statements).

     On March 2, 2000, litigation was filed in the Superior Court of California,
County  of  San  Bernardino  by  Omnitrans against Penn Octane Corporation, Penn
Wilson,  CNG  and several other third parties alleging breach of contract, fraud
and other causes of action related to the construction of a refueling station by
a  third party. Penn Octane Corporation and Penn Wilson, CNG have been dismissed
from  the  litigation  pursuant  to  separate  summary  judgments.  Omnitrans is
appealing  the summary judgments in favor of the Company and Penn Wilson.  Based
on proceedings to date, the Company believes  that  the claims are without merit
and intends to vigorously  defend  against  the  lawsuit.

     On  August 7, 2001, a Mexican company, Intertek Testing Services de Mexico,
S.A.  de  C.V.  (the  "Plaintiff'),  which  contracts  with  PMI for LPG testing
services,  filed  suit  in the Superior Court of California, County of San Mateo
against  the  Company  alleging  breach  of contract. The plaintiffs are seeking
damages  in  the  amount of $750,000. The Company believes that the complaint is
without  merit  and  intends  to  vigorously  defend  against  the  lawsuit.

     On  October  11,  2001, litigation was filed in the 197th Judicial District
court  of Cameron County, Texas by the Company against Tanner Pipeline Services,
Inc. ("Tanner"); Cause No. 2001-10-4448-C alleging negligence and aided breaches
of fiduciary duties on behalf of CPSC in connection with the construction of the
US  Pipelines.  The  Company is seeking damages. Discovery is continuing in this
matter.  After  July  31,  2002,  Tanner  sent  notice of its intent to seek its
attorneys  fees  as  a sanction in the event it prevails in the action. Trial is
sent  for  February  24,  2003.


                                       15

     The  Company and its subsidiaries are also involved with other proceedings,
lawsuits  and  claims.  The  Company  believes  that  the  liabilities,  if any,
ultimately resulting from such proceedings, lawsuits and claims, including those
discussed  above,  should  not  materially  affect  its  consolidated  financial
statements.

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

        None.


                                       16

                                     PART II

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

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

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



                                            LOW             HIGH
                                           ------          ------
                                                     
FISCAL YEAR ENDED JULY 31, 2001:
First Quarter . . . . . . . . . . . . . .  $3.500          $7.375
Second Quarter. . . . . . . . . . . . . .   2.250           5.250
Third Quarter . . . . . . . . . . . . . .   2.437           4.500
Fourth Quarter. . . . . . . . . . . . . .   2.650           3.990

FISCAL YEAR ENDED JULY 31, 2002:
First Quarter . . . . . . . . . . . . . .  $3.510          $4.500
Second Quarter. . . . . . . . . . . . . .   3.030           3.950
Third Quarter . . . . . . . . . . . . . .   2.180           3.700
Fourth Quarter. . . . . . . . . . . . . .   2.500           4.150


     On  October 11, 2002, the closing bid price of the common stock as reported
on  the  Nasdaq  SmallCap  Market was $2.25 per share.  On October 11, 2002, the
Company  had 14,870,977 shares of common stock outstanding and approximately 295
holders  of  record  of  the  common  stock.

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

RECENT  SALES  OF  UNREGISTERED  SECURITIES

     In  connection  with  the Board Plan, during August 2001, the Board granted
warrants  to purchase 10,000 and 20,000 shares of common stock of the Company at
exercise  prices  of  $3.99  and  $4.05  per  share  to  outside  directors.

     During  August  and September 2001, warrants to purchase 37,500 and 275,933
shares,  respectively,  of common stock of the Company were exercised by certain
holders  of  warrants,  through  reductions  of  debt  obligations.

     During  September  2001, the Company issued 1,000 shares of common stock of
the  Company  to  an  employee of the Company as a bonus. In connection with the
issuance  of  the shares, the Company recorded an expense of $2,800 based on the
market  value  of  the  stock  issued.

     During  November  2001,  warrants  to  purchase a total of 78,750 shares of
common  stock  of  the Company were exercised, resulting in cash proceeds to the
Company  of  $137,813.


                                       17

     In  connection  with the Board Plan, during November 2001 the Board granted
warrants  to  purchase  30,000 shares of common stock of the Company at exercise
prices  of  $3.66  per  share  to  a  newly  appointed  outside  director.

     During  December  2001,  the  Company  entered  into  agreements  (the
"Restructuring Agreements") with the holders of $3.1 million in principal amount
of  the  notes  (the "Notes") providing for the restructuring of such Notes (the
"Restructuring")  whereby  the due date for $3.1 million of principal due on the
Notes  was  extended  to  June  15,  2002. In connection with the extension, the
Company  agreed  to  (i) continue paying interest at a rate of 16.5% annually on
the  Notes,  payable quarterly, (ii) pay the holders of the Notes a fee equal to
1%  on  the principal amount of the Notes, (iii) modify the warrants held by the
holders  of  the Notes by extending the expiration date to December 14, 2004 and
(iv)  remove  the  Company's  repurchase  rights  with  regard  to the warrants.

     During  June  2002,  the Company and certain holders of the Notes (the "New
Accepting  Noteholders")  reached  an  agreement  whereby  the  due  date  for
approximately  $3.0  million  of principal due on the New Accepting Noteholders'
Notes  were  extended to December 15, 2002. The New Accepting Noteholders' Notes
will  continue  to  bear interest at 16.5% per annum. Interest is payable on the
outstanding  balance  on  specified dates through December 15, 2002. The Company
paid  a  fee  of  1.5% on the principal amount of the New Accepting Noteholders'
Notes  on  July  1,  2002.

     During  June  2002, the Company issued a note for $100,000 (the "New Note")
to a holder of the Notes. The New Note provides for similar terms and conditions
as  the  New  Accepting  Noteholders'  Notes.

     During June 2002, warrants to purchase 25,000 shares of common stock of the
Company  were  exercised,  resulting in cash proceeds to the Company of $62,500.

     During July 2002, warrants to purchase 25,000 shares of common stock of the
Company  were  exercised,  resulting in cash proceeds to the Company of $62,500.

     In  connection  with  the  Board Plan, during August 2002 the Board granted
warrants  to  purchase  20,000 shares of common stock of the Company at exercise
price  of  $3.10  per  share  to  outside  directors.


                                       18

     The  above  transactions  were  issued  without  registration  under  the
Securities  Act  of  1933,  as amended, in reliance upon the exemptions from the
registration  provisions thereof, contained in Section 4(2) thereof and Rule 506
of  Regulation  D  promulgated  thereunder.

EQUITY COMPENSATION PLANS
- -------------------------

     The following table provides information concerning the Company's equity
participation plans as of July 31, 2002.



PLAN CATEGORY           NUMBER OF SECURITIES TO      WEIGHTED-AVERAGE        NUMBER OF SECURITIES
                        BE ISSUED UPON EXERCISE     EXERCISE PRICE OF       REMAINING AVAILABLE FOR
                        OF OUTSTANDING OPTIONS,    OUTSTANDING OPTIONS,      FUTURE ISSUANCE UNDER
                          WARRANTS AND RIGHTS      WARRANTS AND RIGHTS    EQUITY PARTICIPATION PLANS
                                                                             (EXCLUDING SECURITIES
                                                                           REFLECTED IN COLUMN (a))
                                  (a)                      (b)                        (c)
                                                                 
Equity compensation
plans approved by              2,200,000                  $4.80                   1,500,000 (1)(2)
security holders

Equity participation
plans not approved by          1,711,555                   2.69                        -
 security holders (3)          ---------                                          ----------

Total                          3,911,555                  $3.87                   1,500,000
                               =========                                          ==========


(1)  Pursuant to the Company's Board Plan, the outside directors are entitled to
     receive  warrants  to purchase 20,000 shares of common stock of the Company
     upon  their  initial election as a director and warrants to purchase 10,000
     shares  of  common  stock  of  the  Company  for  each year of service as a
     director.
(2)  Pursuant to the Company's 2001 Warrant Plan, the Company may issue warrants
     to  purchase  up  to  1.5  million  shares  of common stock of the Company.
(3)  The  Company  was  not  required  to  obtain shareholder approval for these
     securities.


                                       19

ITEM 6. SELECTED FINANCIAL DATA.

     The following selected consolidated financial data for each of the years in
the  five-year  period  ended  July  31,  2002,  have  been  derived  from  the
consolidated  financial  statements  of  the  Company.  The data set forth below
should  be  read  in  conjunction  with "Management's Discussion and Analysis of
Financial  Condition  and  Results of Operations" and the consolidated financial
statements  of  the  Company  and  related notes included elsewhere herein.  All
information  is  in  thousands,  except  per-share  data.



                                                              Year Ended July 31,
                                           ------------------------------------------------------
                                               1998         1999      2000      2001       2002
                                           ------------  ----------  -------  ---------  --------
                                                                          
Revenues                                   $  30,801(1)  $35,338(1)  $98,515  $150,700   $142,156
Income (loss) from continuing operations   (   2,072)      1,125       1,461  (  8,094)     4,123
Net income (loss)                          (   3,744)        545       1,461  (  8,094)     4,123
Net income (loss) from continuing          (     .25)        .11         .11  (    .57)       .28
operations per common share
Net income (loss) per common share         (     .43)        .05         .11  (    .57)       .28
Total assets                                   6,698       8,909      31,537    40,070     30,355
Long-term obligations                             60         259       1,465     3,274        612


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

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

     The  following  discussion  of  the  Company's  results  of  operations and
liquidity  and  capital  resources  should  be  read  in  conjunction  with  the
consolidated  financial  statements  of  the  Company  and related notes thereto
appearing  elsewhere  herein.  References to specific years preceded by "fiscal"
(e.g. fiscal 2002) refer to the Company's fiscal year ended July 31.


                                       20

OVERVIEW

     The  Company  has  been principally engaged in the purchase, transportation
and  sale of LPG for distribution into northeast Mexico.  In connection with the
Company's  desire  to reduce quantities of inventory, the Company also sells LPG
to  U.S.  and  Canadian  customers.

     During fiscal 2002, the Company derived 77.9% of its revenues from sales of
LPG  to  PMI,  its  primary  customer.

     The  Company  provides  products  and  services  through  a  combination of
fixed-margin  and  fixed-price contracts.  Costs included in cost of goods sold,
other  than  the  purchase  price  of LPG, may affect actual profits from sales,
including  costs  relating  to  transportation, storage, leases and maintenance.
Mismatches in volumes of LPG purchased from suppliers and volumes sold to PMI or
others  could  result  in  gains  during  periods of rising LPG prices or losses
during  periods  of  declining  LPG prices as a result of holding inventories or
disposing  of  excess  inventories.

LPG  SALES

     The  following table shows the Company's volume sold in gallons and average
sales price for fiscal years ended July 31, 2000, 2001 and 2002.


                                            2000       2001         2002
                                         ---------  ----------   ----------
VOLUME SOLD

     LPG (MILLIONS OF GALLONS) - PMI        140.2       167.2       243.5
     LPG (MILLION OF GALLONS) - OTHER        47.2        71.4        76.1
                                         ---------  ----------   ----------
                                            187.4       238.6       319.6
AVERAGE SALES PRICE

     LPG (PER GALLON) - PMI                  0.54        0.67        0.46
     LPG (PER GALLON) - OTHER              $ 0.47      $ 0.55      $ 0.47


                                       21

RESULTS  OF  OPERATIONS

YEAR ENDED JULY 31, 2002 COMPARED WITH JULY 31, 2001

     Revenues.  Revenues  for the year ended July 31, 2002, were $142.2 million,
including  $22.0  million  (39.6 million gallons) related to the delivery during
the  period  December  2001  through  April  2002  of  LPG  associated  with the
obligation  to deliver, compared with $150.7 million for the year ended July 31,
2001,  a  decrease of $8.5 million or 5.7%.  Of this decrease, $35.9 million was
attributable  to decreases in average sales prices of LPG sold to PMI during the
year ended July 31, 2002, and $8.9 million was attributable to decreased average
sales  prices of LPG sold to customers other than PMI during the year ended July
31,  2002,  in  connection  with  the  Company's  desire to reduce quantities of
inventory,  partially  offset  by  increases  of  $34.7  million attributable to
increased  volumes of LPG sold to PMI and $1.6 million attributable to increased
volumes  of  LPG sold to customers other than PMI during the year ended July 31,
2002.

     Cost  of  goods sold.  Cost of goods sold for the year ended July 31, 2002,
was  $131.1  million  compared  with  $151.5 million for the year ended July 31,
2001, a decrease of $20.3 million or 13.4%.  Of this decrease, $40.3 million was
attributable  to  decreases in the cost of LPG sold to PMI during the year ended
July 31, 2002, $11.2 million was attributable to the decreased costs of LPG sold
to  customers  other  than PMI in connection with the Company's desire to reduce
quantities of inventory during the year ended July 31, 2002, partially offset by
increases  of  $28.6 million attributable to increased volume of LPG sold to PMI
during  the  year  ended  July  31, 2002, $1.7 million attributable to increased
volume  of  LPG  sold to customers other than PMI during the year ended July 31,
2002,  and  $773,797  attributable  to  net  increases  in other operating costs
associated  with  LPG  during  the  year  ended  July  31,  2002.

     Selling,  general  and  administrative  expenses.  Selling,  general  and
administrative  expenses  were  $4.3  million  for the year ended July 31, 2002,
compared  with  $3.6  million  for  the year ended July 31, 2001, an increase of
$729,217  or  20.2%.   The  increase  during  the  year ended July 31, 2002, was
principally  due  to  legal,  consulting  fees  and  compensation related costs.

     Other  income (expense).  Other income (expense) was $(2.5) million for the
year  ended  July 31, 2002, compared with $(3.7) million for the year ended July
31,  2001,  a  decrease  of $1.2 million.  The decrease in other expense was due
primarily  to  decreased  interest  costs  and  amortization  of  discounts  on
outstanding  debt  during  the  year  ended  July  31,  2002.

     Income  tax.   During  the year ended July 31, 2002, the Company recorded a
provision  for  income taxes of $100,000 (which was partially offset by a refund
previously  received),  representing  alternative  minimum  tax due.  Due to the
availability  of net operating loss carryforwards (approximately $6.7 million at
July  31,  2002),  the  Company did not incur any additional income tax expense.
The  Company  can  receive  a credit against, any future tax payments due to the
extent  of  any  prior  alternative  minimum  taxes  paid.


                                       22

YEAR ENDED JULY 31, 2001 COMPARED WITH JULY 31, 2000

     Revenues.  Revenues for fiscal 2001 were $150.7 million compared with $98.5
million  for  fiscal  2000,  an  increase  of  $52.2  million or 53.0%.  Of this
increase, $18.1 million was attributable to increased volumes of LPG sold to PMI
in fiscal 2001, $17.9 million was attributable to increased average sales prices
of  LPG  sold  to  PMI  in  fiscal  2001,  and $16.2 million was attributable to
increased  sales  of  LPG  to  customers  other  then  PMI during fiscal 2001 in
connection  with  the  Company's  desire  to  reduce  quantities  of  inventory.

     Cost of goods sold.  Cost of goods sold for fiscal 2001, was $151.5 million
compared  with  $94.9  million  for fiscal 2000, an increase of $56.5 million or
59.6%.  Of this increase, $16.6 million was attributable to increased volumes of
LPG  sold to PMI in fiscal 2001,  $17.5 million was attributable to the increase
in  the  cost of LPG sold to PMI for fiscal 2001, $20.6 million was attributable
to  the  increased  costs  of LPG sold to customers other than PMI in connection
with  the Company's desire to reduce quantities of inventory during fiscal 2001,
and  $1.8  million was attributable to increased operating costs associated with
LPG  during  fiscal  2001.

     Selling,  general  and  administrative  expenses.  Selling,  general  and
administrative  expenses  were  $3.6  million for fiscal 2001 compared with $3.2
million for fiscal 2000, an increase of $464,993 or 14.8%.   The increase during
fiscal  2001  was  principally  due  to  additional  costs  associated  with the
operations  of  the  US-Mexico  Pipelines  and  Matamoros  Terminal  Facility.

     Other  income  (expense).  Other  income  (expense)  was $(3.7) million for
fiscal  2001  compared  with  $1.1  million  for fiscal 2000, a decrease of $4.8
million.  The  decrease  in other income was due primarily to increased interest
costs and amortization of discounts of $1.8 million associated with the issuance
of  debt  during fiscal 2001 and a decrease of $3.0 million related to the award
from  litigation,  which  was  recorded  during  fiscal  2000.

     Income  tax.   The  Company  had  a  net  operating  loss  carryforward  of
approximately $12.0 million at July 31, 2001, which expires in the years 2010 to
2021,  and  may  be  significantly  limited by the application of the "change in
ownership"  rules  under  Section 382 of the Internal Revenue Code.  The Company
can  receive  a credit against any future tax payments due to the extent of  any
prior  alternative  minimum  taxes  paid.

LIQUIDITY  AND  CAPITAL  RESOURCES

     General.  The  Company  has had an accumulated deficit since its inception,
has  used cash in operations and continues to have a deficit in working capital.
In  addition, significantly all of the Company's assets are pledged or committed
to  be  pledged  as  collateral  on  existing  debt  in  connection with the New
Accepting  Noteholders'  notes, the RZB Credit Facility and the notes related to
the Settlement.    The New Accepting Noteholders' notes total approximately $3.1
million  at  October  4,  2002  (see  Private  Placements and Other Transactions
below).  The  Company  may need to increase its credit facility for increases in
quantities  of  LPG  purchased  and/or to finance future price increases of LPG.
The  Company  depends  heavily  on  sales  to one major customer.  The Company's
sources  of  liquidity  and capital resources historically have been provided by
sales  of  LPG,  proceeds  from  the  issuance of short-term and long-term debt,
revolving  credit  facilities  and  credit  arrangements,  sale  or  issuance of
preferred  and  common  stock  of  the Company and proceeds from the exercise of
warrants  to  purchase  shares  of  the  Company's  common  stock.

     The  following  summary  table  reflects  comparative cash flows for fiscal
years  ended  July  31,  2000,  2001 and 2002.  All information is in thousands.



                                                            2000           2001            2002
                                                        -------------  -------------  --------------
                                                                             
Net cash provided by (used in) operating activities. .  $(     2,562)  $      6,196   $       2,394
Net cash used in investing activities  . . . . . . . .   (    10,811)   (     2,572)   (        717)
Net cash provided by (used in) financing activities. .        12,366    (     2,327)   (      2,839)
                                                        -------------  -------------  --------------
Net increase (decrease) in cash  . . . . . . . . . . .  $(     1,007)  $      1,297   $ (     1,162)
                                                        =============  =============  ==============


     Sales  to  PMI.  The Company entered into sales agreements with PMI for the
period from April 1, 2000 through March 31, 2001 (the "Old Agreements"), for the
annual  sale of a combined minimum of 151.2 million gallons of LPG, mixed to PMI
specifications,  subject  to seasonal variability, which was delivered to PMI at
the Company's terminal facilities in Matamoros, Tamaulipas, Mexico and Saltillo,
Coahuila,  Mexico  or  alternative  delivery  points as prescribed under the Old
Agreements.


                                       23

     On  October  11,  2000,  the  Old  Agreements  were amended to increase the
minimum  amount  of  LPG  to  be  purchased during the period from November 2000
through  March  2001  by  7.5 million gallons resulting in a new annual combined
minimum  commitment  of  158.7  million  gallons.  Under  the  terms  of the Old
Agreements,  sales  prices  were  indexed  to  variable  posted  prices.

     Upon  the expiration of the Old Agreements, PMI confirmed to the Company in
writing  (the  "Confirmation")  on  April 26, 2001, the terms of a new agreement
effective  April  1,  2001,  subject  to revisions to be provided by PMI's legal
department.  The  Confirmation  provided  for  minimum  monthly  volumes of 19.0
million gallons at indexed variable posted prices plus premiums that provide the
Company  with  annual  fixed  margins, which increase annually over a three-year
period. The Company was also entitled to receive additional fees for any volumes
which  were  undelivered.  From  April  1,  2001  through December 31, 2001, the
Company  and  PMI  operated  under  the  terms provided for in the Confirmation.
During  January 1, 2002 through February 28, 2002, PMI purchased monthly volumes
of approximately 17.0 million gallons per month at slightly higher premiums then
those  specified  in  the  Confirmation.

     From  April  1,  2001  through  November  30, 2001, the Company sold to PMI
approximately  39.6 million gallons (the "Sold LPG") for which PMI had not taken
delivery.  The Company received the posted price plus other fees on the sold LPG
but  did  not receive the fixed margin referred to in the Confirmation (see note
B9.  to the consolidated financial statements). At July 31, 2001, the obligation
to  deliver  LPG  totaled  approximately  $11.5  million  related  to such sales
(approximately  26.6  million  gallons). During the period from December 1, 2001
through  March  31,  2002,  the  Company  delivered  to  PMI  the  Sold  LPG.

     Effective  March  1,  2002, the Company and PMI entered into a contract for
the  minimum  monthly  sale  of  17.0 million gallons of LPG, subject to monthly
adjustments  based  on seasonality (the "Contract"). The Contract expires on May
31, 2004, except that the Contract may be terminated by either party on or after
May  31,  2003 upon 90 days written notice, or upon a change of circumstances as
defined  under  the  Contract.

     In  connection  with  the  Contract, the parties also executed a settlement
agreement  (the "Settlement Agreement"), whereby the parties released each other
in  connection  with  all disputes between the parties arising during the period
April  1,  2001  through  February  28, 2002, and previous claims related to the
contract  for  the  period  April  1,  2000  through  March  31,  2001.

     PMI  uses  the  Matamoros  Terminal Facility to load LPG purchased from the
Company  for  distribution  by truck in Mexico. The Company continues to use the
Brownsville  Terminal  Facility  in  connection with LPG delivered by railcar to
other  customers,  storage  and  as  an  alternative  terminal  in the event the
Matamoros  Terminal  Facility  cannot  be  used  temporarily.

     Revenues  from  PMI totaled approximately $110.8 million for the year ended
July 31, 2002, representing approximately 77.9% of total revenue for the period.

     LPG  Supply  Agreements.  Effective  October 1, 1999, the Company and Exxon
entered  into  a  ten  year  LPG  supply contract, as amended (the "Exxon Supply
Contract"),  whereby  Exxon  has  agreed to supply and the Company has agreed to
take, 100% of Exxon's owned or controlled volume of propane and butane available
at  Exxon's  King  Ranch  Gas Plant (the "Plant") up to 13.9 million gallons per
month  blended  in  accordance  with  required  specifications  (the  "Plant
Commitment").  For  the  year  ending  July  31,  2002,  under  the Exxon Supply
Contract, Exxon has supplied an average of approximately 14.3 million gallons of
LPG per month. The purchase price is indexed to variable posted prices.


                                       24

     In  addition,  under the terms of the Exxon Supply Contract, Exxon made its
Corpus  Christi  Pipeline  (the  "ECCPL")  operational  in  September 2000.  The
ability  to utilize the ECCPL allows the Company to acquire an additional supply
of  propane from other propane suppliers located near Corpus Christi, Texas (the
"Additional  Propane  Supply"),  and  bring the Additional Propane Supply to the
Plant  (the "ECCPL Supply") for blending to the required specifications and then
delivered  into  the  Leased  Pipeline.  The Company agreed to flow a minimum of
122.0  million  gallons  per year of Additional Propane Supply through the ECCPL
until  September  2004.  The Company is required to pay minimum utilization fees
associated  with  the  use  of  the  ECCPL until September 2004.  Thereafter the
utilization  fees  will  be  based  on  the  actual  utilization  of  the ECCPL.

     In September 1999, the Company and El Paso NGL Marketing Company, L.P. ("El
Paso")  entered  into  a  three  year  supply  agreement  (the  "El  Paso Supply
Agreement")  whereby  El Paso agreed to supply and the Company agreed to take, a
monthly  average  of  2.5  million  gallons  of  propane  (the "El Paso Supply")
beginning  in  October  1999 expiring at September 30, 2002.  The El Paso Supply
Agreement  was  not  renewed.  The purchase price was indexed to variable posted
prices.

     In  March  2000,  the Company and Koch Hydrocarbon Company ("Koch") entered
into a three year supply agreement (the "Koch Supply Contract") whereby Koch has
agreed  to  supply  and the Company has agreed to take, a monthly average of 8.2
million  gallons (the "Koch Supply") of propane beginning April 1, 2000, subject
to  the  actual  amounts of propane purchased by Koch from the refinery owned by
its  affiliate,  Koch  Petroleum Group, L.P.  For the year ending July 31, 2002,
under  the  Koch  Supply Contract, Koch has supplied an average of approximately
5.3  million  gallons  of  propane  per month.  The purchase price is indexed to
variable posted prices.  Furthermore, the Company was required to pay additional
charges associated with the construction of a new pipeline interconnection which
was  paid  through  additional  adjustments  to  the  purchase  price  (totaling
approximately  $1.0 million) which allows deliveries of the Koch Supply into the
ECCPL.

     Under  the  terms of the Koch Supply Contract, the Koch Supply is delivered
into  the  ECCPL  and  blended  to  the  required  specifications.

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

     The  Company is currently purchasing LPG from the above-mentioned suppliers
(the  "Suppliers").  The  Company's  aggregate  costs per gallon to purchase LPG
(less  any  applicable  adjustments)  are  below  the aggregate sales prices per
gallon  of  LPG  sold  to  its  customers.

     As  described  above,  the  Company  has entered into supply agreements for
quantities of LPG totaling approximately 24.0 million gallons per month adjusted
for  El Paso (actual deliveries have been approximately 21.7 million gallons per
month during  fiscal  2002 adjusted for El Paso), although the Contract provides
for lesser quantities.

     In  addition  to  the  LPG costs charged by the Suppliers, the Company also
incurs  additional  costs  to  deliver  the  LPG  to  the  Company's facilities.
Furthermore,  the Company may incur significant additional costs associated with
the  storage, disposal and/or changes in LPG prices resulting from the excess of
the  Plant  Commitment,  Koch  Supply  or Duke Supply over actual sales volumes.
Under  the  terms  of  the Supply Contracts, the Company must provide letters of
credit  in  amounts  equal  to  the  cost  of  the  product to be purchased.  In
addition,  the  cost of the product purchased is tied directly to overall market
conditions.  As  a  result, the Company's existing letter of credit facility may
not  be  adequate to meet the letter of credit requirements under the agreements
with  the  Suppliers  or  other  suppliers due to increases in quantities of LPG
purchased  and/or  to  finance  future  price  increases  of  LPG.


                                       25

     Pipeline Lease.  The Pipeline Lease currently expires on December 31, 2013,
pursuant  to an amendment  (the "Pipeline Lease Amendment") entered into between
the  Company  and Seadrift on May 21, 1997, which became effective on January 1,
1999 (the "Effective Date").  The Pipeline Lease Amendment provides, among other
things, for additional storage access and inter-connection with another pipeline
controlled  by Seadrift, thereby providing greater access to and from the Leased
Pipeline.  Pursuant  to the Pipeline Lease Amendment, the Company's fixed annual
rent  for  the  use  of  the Leased Pipeline beginning January 1, 2001 until its
expiration is $1.0 million.  The Company is required to pay a minimum charge for
storage of $300,000 per year (based on reserved storage of 8.4 million gallons).
In  connection  with  the  Pipeline  Lease,  the Company  may reserve up to 21.0
million gallons each year thereafter provided that the Company notifies Seadrift
in  advance.

      The  Pipeline Lease Amendment provides for variable rental increases based
on  monthly  volumes  purchased and flowing into the Leased Pipeline and storage
utilized.  The  Company  believes that the Pipeline Lease Amendment provides the
Company  increased  flexibility  in negotiating sales and supply agreements with
its  customers  and suppliers.  The Company has made all payments required under
the  Pipeline  Lease  Amendment.

     The  Company  at  its  own expense, installed a mid-line pump station which
included  the  installation  of additional piping, meters, valves, analyzers and
pumps along the Leased Pipeline to increase the capacity of the Leased Pipeline.
The  Leased  Pipeline's  capacity is estimated to be between 300 million gallons
per  year  and  360  millions  gallons  per  year.

     Upgrades.  The  Company  also  intends  to  contract  for  the  design,
installation  and  construction  of pipelines which will connect the Brownsville
Terminal  Facility  to the water dock facilities at the Brownsville Ship Channel
and  install  additional storage capacity.  The cost of this project is expected
to  approximate  $2.0  million.  In  addition the Company intends to upgrade its
computer  and  information  systems  at  a  total  estimated  cost  of $350,000.

     Acquisition of Pipeline Interests.   In connection with the construction of
the  US-Mexico  Pipelines  and  the Matamoros Terminal Facility, the Company and
CPSC  entered  into  two  separate  Lease / Installation Purchase Agreements, as
amended,  (the  "Lease  Agreements"), whereby CPSC was required to construct and
operate  the  US  -  Mexico  Pipelines  (including  an  additional  pipeline  to
accommodate  Refined  Products)  and  the  Matamoros Terminal Facility and lease
these assets to the Company.   Under the terms of the Lease Agreements, CPSC was
required  to  pay  all  costs  associated  with  the  design,  construction  and
maintenance  of  the  US  -  Mexico  Pipelines  and Matamoros Terminal Facility.

     During  December  1999,  the  Company and CPSC amended the Lease Agreements
whereby  the  Company   acquired  a  50%  interest  for $3.0 million and had the
option  to  acquire the remaining 50% interest in the Lease Agreements.   During
February  2000,  the  Company  determined  that CPSC did not comply with certain
obligations  under  the  Lease  Agreements.  In  March  2000,  CPSC  filed  for
protection  under  Chapter  11  of  the  United  States  Bankruptcy  Code.

     On March 30, 2001, the Company completed a settlement with CPSC and Cowboy,
which  provided  the  Company  with  the remaining 50% interest in the US-Mexico
Pipelines,  Matamoros  Terminal  Facility and related land, permits or easements
(the  "Acquired  Assets") previously constructed and/or owned by CPSC and leased
to  the Company. Until the Settlement was completed (see below), the Company had
recorded  the  remaining  50%  portion  of the US-Mexico Pipelines and Matamoros
Terminal  Facility  as  a capital lease. In addition, as part of the Settlement,
the  Company conveyed to CPSC all of its rights to a certain property (the "Sold
Asset").  The  foregoing  is  more  fully  discussed  below.  The  terms  of the
Settlement  did  not  deviate  in any material respect from the terms previously
reported  except  that  the fair value of the warrants issued in connection with
the  Settlement (see below) was reduced from $600,000 to $300,000 as a result of
a  decrease  in  the  market  value  of  the  Company's  common  stock.


                                       26

     In  connection  with  the  Settlement,  the Company agreed to pay CPSC $5.8
million (the "Purchase Price") for the Acquired Assets, less agreed upon credits
and  offsets  in favor of the Company totaling $3.2 million.  The remaining $2.6
million  was paid at the closing of the Settlement by a cash payment of $200,000
to  CPSC  and the issuance to or for the benefit of CPSC of two promissory notes
in  the  amounts  of  $1.5  million  (the  "CPSC  Note")  (payable in 36 monthly
installments  of  approximately $46,000, including interest at 9% per annum) and
$900,000  (the  "Other  Note")  (payable  in  36  equal  monthly installments of
approximately  $29,000,  including interest at 9% per annum).  The Other Note is
collateralized  by a first priority security interest in the U.S. portion of the
pipelines  comprising the Acquired Assets.  The CPSC Note is also collateralized
by  a  security  interest  in  the  Acquired  Assets, which security interest is
subordinated  to  the  security  interest  which  secures  the  Other  Note.  In
addition,  the security interest granted under the CPSC Note is shared on a pari
passu  basis  with  certain other creditors of the Company (see notes H and K to
the  consolidated  financial  statements). Under the terms of the CPSC Note, the
Company  is  entitled  to  certain  offsets related to future costs which may be
incurred  by the Company in connection with the Acquired Assets.  In addition to
the  payments  described above, the Company agreed to assume certain liabilities
which  were  previously  owed  by  CPSC  in  connection with construction of the
Acquired Assets.  CPSC also transferred to the Company any right that it held to
any  amounts  owing from Termatsal for cash and/or equipment provided by CPSC to
Termatsal,  including  approximately $2.6 million of cash advanced to Termatsal,
in  connection  with construction of the Mexican portion of the Acquired Assets.

     The  Sold  Asset  transferred  to  CPSC  in  connection with the Settlement
consisted  of real estate of the Company with an original cost to the Company of
$3.8 million and with a remaining book value totaling approximately $1.9 million
(after  giving  effect  to  credits  provided  to  the  Company  included in the
financial  terms  described above).   CPSC agreed to be responsible for payments
required  in  connection  with  the Debt related to the original purchase by the
Company  of  the  Sold  Asset  totaling  approximately  $1.9  million.  CPSC's
obligations  under  the  Debt  are  to be paid by the Company to the extent that
there  are  amounts  owed  by  the  Company  under the CPSC Note, through direct
offsets  by  the  Company  against  the CPSC Note.  After the CPSC Note is fully
paid,  the  Company  will  no  longer  have  any  payment  obligation to CPSC in
connection  with  the Debt and therefore, CPSC will then be fully responsible to
the  Company  for  any  remaining  obligations  in connection with the Debt (the
"Remaining  Obligations").  CPSC's  obligations to the Company in respect of the
Remaining Obligations are collateralized by a deed of trust lien granted by CPSC
in favor of the Company against the Sold Asset.  CPSC also granted the Company a
pipeline  related  easement  on  the Sold Asset.   The principal of $1.9 million
plus  accrued  and  unpaid  interest  is  included  in  long-term  debt  and the
corresponding amount required to be paid by CPSC has been recorded as a mortgage
receivable  (see  note H to the consolidated financial statements).  In addition
to the Purchase Price above, CPSC received from the Company warrants to purchase
175,000  shares of common stock of the Company at an exercise price of $4.00 per
share  exercisable  through  March  30,  2004,  such  shares having a fair value
totaling  approximately  $300,000.  This amount has been included as part of the
cost  of  the  Acquired  Assets  in  the  accompanying  consolidated  financial
statements  at  July  31,  2001.

     Until  the  security  interests  as  described  above  are  perfected,  the
Company's  President  is providing a personal guarantee for the punctual payment
and  performance  under  the  CPSC  Note.

     Acquisition of Mexican Subsidiaries.   Effective April 1, 2001, the Company
completed the purchase of 100% of the outstanding common stock of both Termatsal
and  PennMex  (the  "Mexican  Subsidiaries"), previous affiliates of the Company
which  were  principally  owned  by an officer and director.  The Company paid a
nominal  purchase  price.  As  a  result  of  the  acquisition,  the Company has
included  the  results of the Mexican Subsidiaries in its consolidated financial
statements  at  July  31,  2001 and 2002.  Since inception the operations of the
Mexican  Subsidiaries  have  been  funded by the Company and such amounts funded
were  included  in  the Company's consolidated financial statements prior to the
acquisition  date.   Therefore  there  were  no material differences between the
amounts  previously reported by the Company and the amounts that would have been
reported  by  the  Company  had the Mexican Subsidiaries been consolidated since
inception.


                                       27

     Mexican Operations. Under current Mexican law, foreign ownership of Mexican
entities  involved  in  the distribution of LPG or the operation of LPG terminal
facilities  is  prohibited. Foreign ownership is permitted in the transportation
and  storage  of  LPG.  Mexican  law  also  provides that a single entity is not
permitted  to  participate  in  more  than  one  of  the  defined LPG activities
(transportation,  storage  or distribution). PennMex has a transportation permit
and  the Mexican Subsidiaries own, lease, or are in the process of obtaining the
land  or  rights  of  way used in the construction of the Mexican portion of the
US-Mexico  Pipelines,  and  own the Mexican portion of the assets comprising the
US-Mexico  Pipelines, the Matamoros Terminal Facility and the Saltillo Terminal.
The  Company's  Mexican  affiliate,  Tergas,  S.A.  de C.V. ("Tergas"), has been
granted  the  permit  to operate the Matamoros Terminal Facility and the Company
relies  on  Tergas'  permit  to  continue  its  delivery of LPG at the Matamoros
Terminal  Facility.  Tergas  is  owned  90% by Jorge Bracamontes, an officer and
director  of  the Company, and the remaining balance is owned by another officer
and  a  consultant  of  the Company. The Company pays Tergas its actual cost for
distribution  services  at  the Matamoros Terminal Facility plus a small profit.

     The  Company  had  previously  completed  construction of an additional LPG
terminal  facility  in  Saltillo, Mexico (the "Saltillo Terminal").  The Company
was  unable  to  receive  all the necessary approvals to operate the facility at
that  location.  The  Company  has  identified  an  alternate  site in Hipolito,
Mexico,  a  town  located  in the proximity of Saltillo to relocate the Saltillo
Terminal.   The  cost  of such relocation is expected to be between $250,000 and
$500,000.

     Once completed, the Company expects the newly-constructed terminal facility
to  be capable of off-loading LPG from railcars to trucks. The newly-constructed
terminal facility will have three truck loading racks and storage to accommodate
approximately  390,000  gallons  of  LPG.

     Once  operational,  the Company can directly transport LPG via railcar from
the  Brownsville  Terminal  Facility to the Saltillo area.  The Company believes
that  by  having the capability to deliver LPG to the Saltillo area, the Company
will  be  able  to  further  penetrate  the  Mexican market for the sale of LPG.

     Through  its  operations  in  Mexico  and  the  operations  of  the Mexican
Subsidiaries and Tergas, the Company is subject to the tax laws of Mexico which,
among other things, require that the Company comply with transfer pricing rules,
the  payment  of  income,  asset  and  ad  valorem  taxes, and possibly taxes on
distributions  in  excess  of  earnings.  In  addition, distributions to foreign
corporations,  including  dividends  and  interest  payments  may  be subject to
Mexican  withholding  taxes.

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

     Beginning  in  1995,  as  part  of  a  national  privatization program, the
Regulatory  Law  was  amended to permit private entities to transport, store and
distribute  natural gas with the approval of the Ministry of Energy.  As part of
this  national  privatization  program,  the  Mexican  Government is expected to
deregulate  the  LPG  market ("Deregulation").  In June 1999, the Regulatory Law
for LPG was changed to permit foreign entities to participate without limitation
in  the  defined LPG activities related to transportation and storage.  However,
foreign entities are prohibited from participating in the distribution of LPG in
Mexico.  Upon  Deregulation,  Mexican  entities  will be able to import LPG into
Mexico.  Under  Mexican  law, a single entity is not permitted to participate in
more  than  one  of  the  defined  LPG  activities  (transportation, storage and
distribution).  The  Company  or  its  affiliates expect to sell LPG directly to
independent  Mexican distributors as well as PMI upon Deregulation.  The Company
anticipates that the independent Mexican distributors will be required to obtain
authorization  from  the  Mexican  government  for  the  importation of LPG upon
Deregulation  prior  to  entering  into  contracts  with  the  Company.

     During  July  2001, the Mexican government announced that it would begin to
accept  applications  from  Mexican  companies  for  permits  to  allow  for the
importation  of  LPG  pursuant to provisions already provided for under existing
Mexican  law.


                                       28

     In  connection  with  the above, in August 2001, Tergas received a one year
permit  from  the  Mexican government to import LPG.  During September 2001, the
Mexican  government asked Tergas to defer use of the permit and as a result, the
Company  did  not  sell  LPG to distributors other than PMI.  In March 2002, the
Mexican  government  again  announced  its  intention  to issue permits for free
importation of LPG into Mexico by distributors and others beginning August 2002,
which  was  again  delayed  until  February  2003.  Tergas' permit to import LPG
expired  during  August  2002.  Tergas  intends  to obtain a new permit when the
Mexican  government begins to accept applications once more.  As a result of the
foregoing, it is uncertain as to when, if ever, Deregulation will actually occur
and  the  effect,  if  any,  it  will  have  on  the  Company.  However,  should
Deregulation  occur,  it  is  the  Company's  intention  to sell LPG directly to
distributors  in Mexico as well as PMI.  Tergas also received authorization from
Mexican Customs authorities regarding the use of the US-Mexico Pipelines for the
importation  of  LPG.

     The  point  of sale for LPG which flows through the US-Mexico Pipelines for
delivery  to the Matamoros Terminal Facility is the United States-Mexico border.
For  LPG  delivered  into  Mexico,  PMI  is  the  importer  of  record.

     Credit  Arrangements.  As of July 31, 2002, the Company has a $13.0 million
credit  facility with RZB Finance L.L.C. ("RZB") through December 31, 2002 (will
be  reduced  to  $10.0  million after December 31, 2002 unless RZB authorizes an
extension)  for  demand  loans  and  standby  letters of credit (the "RZB Credit
Facility")  to  finance  the  Company's  purchases  of LPG. Under the RZB Credit
Facility,  the  Company  pays  a  fee  with  respect  to  each  letter of credit
thereunder  in  an  amount  equal  to  the greater of (i) $500, (ii) 2.5% of the
maximum face amount of such letter of credit, or (iii) such higher amount as may
be agreed to between the Company and RZB. Any loan amounts outstanding under the
RZB  Credit Facility shall accrue interest at a rate equal to the rate announced
by  the  Chase  Manhattan  Bank as its prime rate plus 2.5%. Pursuant to the RZB
Credit  Facility,  RZB  has  sole  and absolute discretion to limit or terminate
their participation in the RZB Credit Facility and to make any loan or issue any
letter of credit thereunder. RZB also has the right to demand payment of any and
all amounts outstanding under the RZB Credit Facility at any time. In connection
with  the  RZB  Credit  Facility,  the  Company  granted a security interest and
assignment  in  any and all of the Company's accounts, inventory, real property,
buildings,  pipelines,  fixtures  and  interests  therein  or  relating thereto,
including,  without  limitation,  the  lease  with  the  Brownsville  Navigation
District  of  Cameron  County  for  the  land on which the Company's Brownsville
Terminal  Facility  is  located, the Pipeline Lease, and in connection therewith
agreed  to  enter  into leasehold deeds of trust, security agreements, financing
statements  and assignments of rent, in forms satisfactory to RZB. Under the RZB
Credit  Facility,  the  Company  may  not  permit  to exist any subsequent lien,
security interest, mortgage, charge or other encumbrance of any nature on any of
its  properties  or  assets,  except in favor of RZB, without the consent of RZB
(see  notes  H  and  L  to  the  consolidated  financial  statements).

     The  Company's  President,  Chairman  and  Chief  Executive  Officer  has
personally  guaranteed  all of the Company's payment obligations with respect to
the  RZB  Credit  Facility.

     In  connection  with  the  Company's  purchases  of LPG from Exxon, El Paso
(until  September 30, 2002), Duke and/or Koch, letters of credit are issued on a
monthly  basis  based  on  anticipated  purchases.

     In  connection  with  the  Company's  purchase of LPG, under the RZB Credit
Facility,  assets  related to product sales (the "Assets") are required to be in
excess of borrowings and commitments. At July 31, 2002, the Company's borrowings
and  commitments  exceeded  the  amount  of the Assets which included $29,701 in
cash,  by  approximately  $2.4 million (the "Asset Deficit"). Subsequent to July
31,  2002,  RZB has continued to fund and issue letters of credit to the Company
despite  the  Asset  Deficit.


                                       29

     Private  Placements and Other Transactions.  From December 10, 1999 through
January  18,  2000,  and  on February 2, 2000, the Company completed a series of
related  transactions  in  connection with the private placement of $4.9 million
and  $710,000,  respectively, of subordinated notes (the "Notes") which were due
the earlier of December 15, 2000, or upon the receipt of proceeds by the Company
from  any future debt or equity financing in excess of $2.3 million (see below).
Interest  at  9%  was  due  and paid on June 15, 2000 and December 15, 2000.  In
connection  with  the  Notes,  the  Company  granted  the  holders of the Notes,
warrants  (the "Warrants") to purchase a total of 706,763 shares of common stock
of  the  Company  at  an  exercise price of $4.00 per share, exercisable through
December  15,  2002.

     During  December  2000,  the  Company  also  entered  into  agreements (the
"Restructuring Agreements") with the holders of $5.4 million in principal amount
of  the  Notes  providing  for  the  restructuring  of such remaining Notes (the
"Restructuring").  The  remaining  $245,000  balance  of  the  Notes  was  paid.

     Under  the  terms  of  the  Restructuring Agreements, the due dates for the
restructured  Notes  (the  "Restructured  Notes")  were extended to December 15,
2001,  subject  to  earlier  repayment  upon the occurrence of certain specified
events  provided for in the Restructured Notes. Additionally, beginning December
16,  2000,  the  annual interest rate on the Restructured Notes was increased to
13.5%  (subject  to  the  adjustments referred to below). Interest payments were
paid  quarterly  beginning  March  15,  2001.

     Under  the  terms  of  the  Restructuring  Agreements,  the  holders of the
Restructured  Notes  also  received warrants to purchase up to 676,125 shares of
common  stock  of  the  Company  at  an  exercise  price  of $3.00 per share and
exercisable  until  December  15,  2003  (the  "New Warrants"). The Company also
agreed  to  modify the exercise prices of the Warrants to purchase up to 676,137
shares  of  common  stock of the Company previously issued to the holders of the
Restructured  Notes  in  connection  with their original issuance from $4.00 per
share  to  $3.00  per  share  and extend the exercise dates of the Warrants from
December 15, 2002 to December 15, 2003. In addition, the Company was required to
reduce  the  exercise  price  of the Warrants and the New Warrants issued to the
holders  of  the  Restructured  Notes  from  $3.00  per share to $2.50 per share
because  the  Restructured  Notes  were  not  fully  repaid  by  June  15, 2001.

     In  connection  with  the  Restructuring  Agreements, the Company agreed to
register the shares of common stock which may be acquired in connection with the
exercise  of  the  New Warrants (the "Exercisable Shares") by March 31, 2001. In
connection  with  the  Company's  obligations  under the Restructured Notes, the
Company's  registration statement containing the Exercisable Shares was declared
effective  on  March  14,  2001.

     Under  the  terms  of  the  Restructuring  Agreements,  the Company is also
required  to  provide  the  holders of the Restructured Notes with collateral to
secure the Company's payment obligations under the Restructured Notes consisting
of  a  senior  interest  in  substantially all of the Company's assets which are
located  in  the  United  States  (the  "US  Assets")  and  Mexico (the "Mexican
Assets"),  excluding  inventory,  accounts  receivable  and sales contracts with
respect  to  which  the  Company  is  required  to grant a subordinated security
interest  (collectively  referred  to  as  the  "Collateral").  The  Company's
President  has  also  pledged  2.0 million shares of common stock of the Company
owned  by  the  President  (1.0  million shares to be released when the required
security  interests  in the US Assets have been granted and perfected and all of
the shares are to be released when the required security interests in all of the
Collateral have been granted and perfected).  The granting and perfection of the
security  interests  in  the  Collateral,  as  prescribed under the Restructured
Notes,  have  not  been  finalized.  Accordingly,  the  interest  rate under the
Restructured  Notes  increased  to  16.5% on March 16, 2001.  The release of the
first  1.0  million  shares will be transferred to the Company as collateral for
the  President's  Promissory  Note.  The  Collateral  is  also  being pledged in
connection with the issuance of other indebtedness by the Company (see note L to
the  consolidated  financial  statements).  Investec  PMG  Capital, formerly PMG
Capital Corp., ("Investec") has agreed to serve as the collateral agent.


                                       30

     On  January  31,  2001,  the Company completed the placement of $991,000 in
principal  amount  of  promissory notes (the "New Notes") due December 15, 2001.
The  holders of the New Notes received warrants to purchase up to 123,875 shares
of  common  stock of the Company (the "New Note Warrants"). The terms of the New
Notes and New Note Warrants are substantially the same as those contained in the
Restructured  Notes and New Warrants issued in connection with the Restructuring
described above. As described above, the Company's payment obligations under the
New  Notes are to be secured by the Collateral and the 2.0 million shares of the
Company  which  are  owned  by  the  Company's  President.

     During  August 2001 and September 2001, warrants to purchase 313,433 shares
of  common  stock  of  the  Company were exercised by certain holders of the New
Warrants  and  New  Note Warrants for which the exercise price totaling $614,833
was  paid  by  reduction of the outstanding debt and accrued interest related to
the  New  Notes  and  the  Restructured  Notes.

     During  September 2001, the Company issued 37,500 shares of common stock of
the  Company  to  a  consultant  in payment for services rendered to the Company
valued  at  $150,000.

     During  September  2001, the Company issued 1,000 shares of common stock of
the  Company  to  an  employee of the Company as a bonus. In connection with the
issuance  of  the shares, the Company recorded an expense of $2,800 based on the
market  value  of  the  stock  issued.

     During  November  2001,  warrants  to  purchase a total of 78,750 shares of
common  stock  of  the Company were exercised, resulting in cash proceeds to the
Company  of  $137,813.

     During  November  2001, in connection with notes in the aggregate amount of
$1,042,603  issued  to  the Company by certain officers, directors and a related
party (Note Issuers), the Company and the Note Issuers agreed to exchange 36,717
shares  of  common  stock  of  the  Company owned by the Note Issuers, and which
shares  were  being held by the Company as collateral for the notes, for payment
of all unpaid interest owing to the Company through October 31, 2001 ($146,869).
In  addition,  the  Company agreed to extend the date of the notes issued by the
Note  Issuers  to  October  31, 2003 (see note R). The accrued interest has been
reserved  in  total by the Company. Therefore, the Company has accounted for the
receipt of the shares as a reduction of the principal amount due on the notes at
the  quoted  price  of  the  shares  at  the  date  of  the  agreement.

     During  December  2001, the Company and certain holders of the Restructured
Notes  and  the  New  Notes  (the  "Accepting Noteholders") reached an agreement
whereby  the  due  date  for  $3.1  million  of  principal  due on the Accepting
Noteholders'  notes  was  extended  to  June  15,  2002.  In connection with the
extension, the Company agreed to (i) continue paying interest at a rate of 16.5%
annually  on  the  Accepting Noteholders' notes, payable quarterly, (ii) pay the
Accepting Noteholders a fee equal to 1% on the principal amount of the Accepting
Noteholders'  notes, (iii) modify the warrants held by the Accepting Noteholders
by  extending  the  expiration  date  to  December  14, 2004 and (iv) remove the
Company's  repurchase  rights  with  regard  to  the  warrants.

     During June 2002, the Company and certain holders of the Restructured Notes
and the New Notes (the "New Accepting Noteholders") reached an agreement whereby
the  due  date  for  approximately  $3.0  million  of  principal  due on the New
Accepting  Noteholders'  notes  were  extended  to  December  15,  2002. The New
Accepting  Noteholders' notes will continue to bear interest at 16.5% per annum.
Interest  is  payable  on  the  outstanding  balances on specified dates through
December 15, 2002. The Company paid a fee of 1.5% on the principal amount of the
New  Accepting  Noteholders'  notes  on  July  1, 2002. The principal amount and
unpaid  interest  of  the  Restructured  Notes  and/or  New Notes which were not
extended  were  paid  on  June  15,  2002.

     During  June 2002 the Company issued a note for $100,000 to a holder of the
Restructured  Notes  and  the  New Notes. The $100,000 note provides for similar
terms  and  conditions  as  the  New  Accepting  Noteholders'  notes.

     During June 2002, warrants to purchase 25,000 shares of common stock of the
Company  were  exercised  resulting  in cash proceeds to the Company of $62,500.

     During July 2002, warrants to purchase 25,000 shares of common stock of the
Company  were  exercised  resulting  in cash proceeds to the Company of $62,500.

     In January 2002, the Company loaned the President $200,000 due in one year.
The Company also had other advances to the President of approximately $82,000 as
of July 31, 2002, which were offset per the employment agreement against accrued
and  unpaid  bonuses  due  to  the  President  (see  note  K to the consolidated
financial  statements).  The  Company  and  the  President  have agreed that the
Company will not pay the portion of the remaining bonus due under his employment
contract  totaling  $237,436  at July 31, 2002, to the extent of the outstanding
amounts  due  under  this  loan.

     During  October  2002,  the  Company  agreed  to  accept  the  assets,
collateralizing  the  $214,355  note  (see  note D to the consolidated financial
statement),  having  a  fair value of approximately $800,000 owned by an officer
and  a director of the Company and Buyer (the "Officer") as full satisfaction of
the  Officer's  stock note ($498,000) and promissory note ($214,355) owed to the
Company  (see  note  D  to  the  consolidated  financial  statements).


                                       31

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

     Settlement  of Litigation. On March 16, 1999, the Company settled a lawsuit
in  mediation  with  its former chairman of the board, Jorge V. Duran. The total
settlement  costs  recorded  by  the Company at July 31, 1999, was $456,300. The
parties  had  agreed  to  extend the date on which the payments were required in
connection  with  the  settlement including the issuance of the common stock. On
July  26,  2000,  the  parties  executed final settlement agreements whereby the
Company  paid  the required cash payment of $150,000. During September 2000, the
Company  issued  the  required  stock.

     In  November  2000,  the  litigation  between  the Company and A.E. Schmidt
Environmental  was  settled  in  mediation  for  $100,00 without admission as to
fault.

     During August 2000, the Company and WIN Capital Corporation ("WIN") settled
litigation  whereby  the Company issued WIN 12,500 shares of common stock of the
Company.  The  value of the stock, totaling approximately $82,000 at the time of
settlement,  was  recorded in the Company's consolidated financial statements at
July  31,  2000.

     On  February  24, 2000, litigation was filed in the 357th Judicial District
Court  of  Cameron  County,  Texas,  against  Cowboy,  CPSC  and  the  Company
(collectively  referred to as the "Defendants") alleging that the Defendants had
illegally trespassed in connection with the construction of the US Pipelines and
seeking  a temporary restraining order against the Defendants from future use of
the  US  Pipelines.  On  March 20, 2000, the Company acquired the portion of the
property  which  surrounds  the area where the US Pipelines were constructed for
cash  of  $1.9 million, which was paid during April 2000, and debt in the amount
of  $1.9  million.  As  a  result,  the litigation was dismissed. The debt bears
interest  at 10.0% per annum, payable monthly in minimum installments of $15,000
or  $.001  for  each  gallon  that flows through the US Pipelines with a balloon
payment due in April 2003 (see note L to the consolidated financial statements).

     Litigation.  On  July  10, 2001, litigation was filed in the 164th Judicial
District Court of Harris County, Texas by Jorge V. Duran and Ware, Snow, Fogel &
Jackson L.L.P. against the Company alleging breach of contract, common law fraud
and  statutory  fraud  in  connection  with the settlement agreement between the
parties  dated  July  26,  2000 (see above). Plaintiffs seek actual and punitive
damages.  The  Company  believes  the  claims  are  without merit and intends to
vigorously  defend  against  the  lawsuit.

     On March 2, 2000, litigation was filed in the Superior Court of California,
County  of  San  Bernardino  by  Omnitrans against Penn Octane Corporation, Penn
Wilson,  CNG  and several other third parties alleging breach of contract, fraud
and other causes of action related to the construction of a refueling station by
a  third  party.  Penn  Octane  Corporation has recently been dismissed from the
litigation  pursuant  to  a summary judgment. Omnitrans is appealing the summary
judgments in favor the Company and of Penn Wilson. Based on proceedings to date,
the  Company  believes  that  the  claims  are  without  merit  and  intends  to
vigorously defend against  the  lawsuit.

     On  August 7, 2001, a Mexican company, Intertek Testing Services de Mexico,
S.A.  de  C.V.  (the  "Plaintiff"),  which  contracts  with  PMI for LPG testing
services,  filed  suit  in the Superior Court of California, County of San Mateo
against  the  Company  alleging  breach  of contract. The plaintiffs are seeking
damages  in  the  amount of $750,000. The Company believes that the complaint is
without  merit  and  intends  to  vigorously  defend  against  the  lawsuit.

     On  October  11,  2001, litigation was filed in the 197th Judicial District
Court  of Cameron County, Texas by the Company against Tanner Pipeline Services,
Inc. ("Tanner"); Cause No. 2001-10-4448-C alleging negligence and aided breaches
of fiduciary duties on behalf of CPSC in connection with the construction of the
US  Pipelines.  The  Company is seeking damages. Discovery is continuing in this
matter.  After  July  31,  2002,  Tanner  sent  notice of its intent to seek its
attorneys  fees  as  a sanction in the event it prevails in the action. Trial is
set  for  February  24,  2003.

     The  Company and its subsidiaries are also involved with other proceedings,
lawsuits  and  claims.  The  Company  believes  that  the  liabilities,  if any,
ultimately resulting from such proceedings, lawsuits and claims, including those
discussed  above,  should  not  materially  affect  its  consolidated  financial
statements.


                                       32

     Award  from  Litigation.  For  the  year  ended  July 31, 2000, the Company
recognized  a  gain of approximately $3.0 million which represents the amount of
an  Award  from  litigation  from  a  lawsuit  that  originated  in  1994.

     Realization  of  Assets.  The  Company has had an accumulated deficit since
inception,  has  used  cash  in  operations  and  continues to have a deficit in
working  capital.  In  addition,  significantly  all of the Company's assets are
pledged  or committed to be pledged as collateral on existing debt in connection
with  the  New  Acccepting  Noteholders'  notes, the RZB Credit Facility and the
notes  related  to  the  Settlement. The New Accepting Noteholders' notes, which
total  approximately  $3.1  million  at October 4, 2002, are due on December 15,
2002.  The  Company may need to increase its credit facility for the purchase of
quantities  of LPG in excess of current quantities sold and/or to finance future
price  increases  of  LPG, if any. Further, the Company may find it necessary to
liquidate  inventories  at  a  loss  to  provide  working  capital  or to reduce
outstanding  balances  under  its  credit facility. In addition, the Company has
entered into supply agreements for quantities of LPG totaling approximately 24.0
million  gallons  per  month  adjusted  for El Paso (actual deliveries have been
approximately  21.7 million gallons per month during fiscal 2002 adjusted for El
Paso)  although  the  Contract provides for lesser quantities (see note Q to the
consolidated  financial  statements). As discussed in note A to the consolidated
financial  statements, the Company has historically depended heavily on sales to
PMI.

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

     To  provide  the Company with the ability it believes necessary to continue
in  existence,  management  is taking steps to (i) increase sales to its current
customers,  (ii)  increase  the number of customers assuming Deregulation, (iii)
extend  the  terms  of  the  Pipeline  Lease, (iv) expand its product lines, (v)
obtain additional letters of credit financing, (vi) raise additional debt and/or
equity  capital,  (vii) increase the current credit facility and (viii) relocate
the  Saltillo  Terminal  to  another  location  near  Satillo, Coahuila, Mexico.

     At  July  31,  2002,  the  Company  had net operating loss carryforward for
federal  income  tax  purposes  of  approximately  $6.7 million.  The ability to
utilize  such  net  operating loss carryforwards may be significantly limited by
the  application  of  the  "change  of ownership" rules under Section 382 of the
Internal  Revenue  Code.


                                       33

     The  following  is a summary of the Company's estimated minimum contractual
obligations  and  commercial  obligations as of July 31, 2002.  Where applicable
LPG  prices are based on the July 2002 monthly average as published by Oil Price
Information  Services.



                                                                            PAYMENTS  DUE  BY  PERIOD
                                                                             (AMOUNTS  IN  MILLIONS)
                                     ---------------------------------------------------------------------------------
                                                       Less than          1 - 3            4 - 5            After
      Contractual Obligations            Total           1 Year           Years            Years           5 Years
- -----------------------------------  --------------  --------------  ----------------  --------------  ---------------
                                                                                        

Debt                                 $          3.7  $          3.1  $            0.5  $           .1  $             -
Operating Leases                               14.3             1.5               2.9             2.7              7.2
LPG Purchase Obligations                      444.7            85.1             116.6           116.6            126.4
                                     --------------  --------------  ----------------  --------------  ---------------
  Total Contractual Cash Obligations $        462.7  $         89.7  $          120.0  $        119.4  $         133.6
                                     ==============  ==============  ================  ==============  ===============



                                                                       AMOUNT OF COMMITMENT EXPIRATION
                                                                                   PER PERIOD
                                                                             (AMOUNTS  IN  MILLIONS)
                                     ---------------------------------------------------------------------------------
    Commercial                       Total Amounts      Less than          1 - 3            4 - 5           Over
       Commitments                   Committed           1 Year            Years            Years          5 Years
- -----------------------------------  --------------  --------------  ----------------  --------------  ---------------

Lines of Credit                      $           .2  $           .2  $              -  $            -  $             -
Standby Letters of Credit                       8.5             8.5                 -               -                -
Guarantees                                      N/A             N/A               N/A             N/A              N/A
Standby Repurchase Obligations                  N/A             N/A               N/A             N/A              N/A
Other Commercial Commitments                    N/A             N/A               N/A             N/A              N/A
                                     --------------  --------------  ----------------  --------------  ---------------
  Total Commercial Commitments       $          8.7  $          8.7  $              -  $            -  $             -
                                     ==============  ==============  ================  ==============  ===============


FINANCIAL  ACCOUNTING  STANDARDS

In  August  2001  Statement  of  Financial Accounting Standards ("SFAS") No. 144
("SFAS 144") "Accounting for the Impairment or Disposal of Long-Lived Assets"was
issued.  SFAS 144 supersedes the provisions of Statement of Financial Accounting
Standards  No.  121  ("SFAS  121")  "Accounting for the Impairment of Long-lived
Assets  and  for  Long-lived  Assets  to be Disposed Of".  SFAS 144 requires the
Company  to  review  long-lived  assets and certain identifiable intangibles for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.  If it is determined that an
impairment  has occurred, the amount of the impairment is charged to operations.
No impairments were recognized for the years ended July 31, 2000, 2001 and 2002.

The  Company  has  adopted  Statement of Financial Accounting Standards No. 133,
"Accounting  for  Derivative  Instruments  and Hedging Activities" ("SFAS 133"),
which  requires  that  all derivative financial instruments be recognized in the
financial  statements  and  measured  at fair value regardless of the purpose or
intent  for  holding  them.  Changes  in  the fair value of derivative financial
instruments are either recognized periodically in income or stockholders' equity
(as a component of comprehensive income), depending on whether the derivative is
being used to hedge changes in fair value or cash flows.  At July 31, 2000, 2001
and  2002  the  Company  had  no  derivative  financial  instruments.


                                       34

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

     To  the  extent  that  the Company maintains quantities of LPG inventory in
excess  of  commitments for quantities of undelivered LPG and/or has commitments
for  undelivered  LPG in excess of inventory balances, the Company is exposed to
market risk related to the volatility of LPG prices. In the event that inventory
balances  exceed  commitments for undelivered LPG, during periods of falling LPG
prices, the Company may sell excess inventory to customers to reduce the risk of
these  price  fluctuations.  In  the  event that commitments for undelivered LPG
exceed  inventory balances, the Company may purchase contracts which protect the
Company  against  future  price  increases  of  LPG.


                                       35

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.



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



To  the  Board  of  Directors
Penn  Octane  Corporation

We  have  audited  the  accompanying  consolidated balance sheets of Penn Octane
Corporation and its subsidiaries (Company) as of July 31, 2001 and 2002, and the
related  consolidated  statements  of operations, stockholders' equity, and cash
flows  for  each  of  the  three years in the period ended July 31, 2002.  These
financial  statements  are  the responsibility of the Company's management.  Our
responsibility  is  to express an opinion on these financial statements based on
our  audits.

We conducted our audits in accordance with auditing standards generally accepted
in  the  United  States  of  America.  Those  standards require that we plan and
perform  the  audit  to  obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial  statement  presentation.  We  believe  that  our  audits  provide  a
reasonable  basis  for  our  opinion.

In  our opinion, the consolidated financial statements referred to above present
fairly,  in  all  material  respects, the consolidated financial position of the
Company  as  of  July  31,  2001 and 2002, and the consolidated results of their
operations  and their consolidated cash flows for each of the three years in the
period  ended  July  31, 2002 in conformity with accounting principles generally
accepted  in  the  United  States  of  America.

We  have  also audited Schedule II of the Company for each of the three years in
the  period ended July 31, 2002.  In our opinion, this schedule presents fairly,
in  all  material  respects,  the  information required to be set forth therein.

The  accompanying  consolidated financial statements have been prepared assuming
that  the  Company  will continue as a going concern.  As discussed in note P to
the  consolidated financial statements, conditions exist which raise substantial
doubt  about  the  Company's ability to continue as a going concern including 1)
the  Company  has  a  deficit in working capital and 2) significantly all of the
Company's  assets  are  pledged  or  committed  to  be  pledged as collateral on
existing  debt in connection with the New Accepting Noteholders' notes,  the RZB
Credit  Facility and the notes related to the Settlement.  Management's plans in
regard  to  these  matters  are  also  described  in  note  P.  The consolidated
financial  statements  do  not  include  any  adjustments  related  to  the
recoverability  and  classification  of  recorded  asset  amounts or amounts and
classification  of  liabilities  that  might  be necessary should the Company be
unable  to  continue  in  existence.



                                  /s/  BURTON  McCUMBER  &  CORTEZ,  L.L.P.

Brownsville,  Texas
October  4,  2002


                                       36



                              PENN OCTANE CORPORATION AND SUBSIDIARIES

                                     CONSOLIDATED BALANCE SHEETS

                                               JULY 31

                                               ASSETS


                                                                               2001         2002
                                                                            -----------  -----------
                                                                                   
Current Assets

    Cash (including restricted cash of $971,875 and $29,701 at 2001 and
    2002)                                                                   $ 1,322,560  $   160,655

    Trade accounts receivable (less allowance for doubtful accounts of        4,802,897    7,653,986
    $779,663 and $5,783 at 2001 and 2002)

    Notes receivable - related parties                                          214,355      414,356

    Inventories                                                              12,384,847    1,138,440

    Prepaid expenses and other current assets                                   298,828      254,654
                                                                            -----------  -----------
      Total current assets                                                   19,023,487    9,622,091

Property, plant and equipment - net                                          18,260,384   18,151,017

Lease rights (net of accumulated amortization of $615,945 and $661,740 at
2001 and 2002)                                                                  538,094      492,299

Mortgage receivable                                                           1,934,872    1,935,723

Other non-current assets                                                        312,808      154,209
                                                                            -----------  -----------

        Total assets                                                        $40,069,645  $30,355,339
                                                                            ===========  ===========



        The accompanying notes are an integral part of these statements.


                                       37



                                   PENN OCTANE CORPORATION AND SUBSIDIARIES

                                   CONSOLIDATED BALANCE SHEETS - CONTINUED

                                                   JULY 31

                                     LIABILITIES AND STOCKHOLDERS' EQUITY


                                                                                  2001             2002
                                                                             ---------------  ---------------
                                                                                        
Current Liabilities
   Current maturities of long-term debt                                      $      918,885   $    3,055,708
   Short-term debt                                                                5,650,430        3,085,000
   Revolving line of credit                                                               -          150,000
   LPG trade accounts payable                                                     9,537,825        8,744,432
   Obligation to deliver LPG                                                     11,495,333                -
   Other accounts payable                                                         2,899,778        3,584,848
   Accrued liabilities                                                            1,415,576          860,551
                                                                             ---------------  ---------------
     Total current liabilities                                                   31,917,827       19,480,539

Long-term debt, less current maturities                                           3,273,969          612,498

Commitments and contingencies                                                             -                -

Stockholders' Equity

   Series A - Preferred stock-$0.01 par value, 5,000,000 shares authorized;
   No shares issued and outstanding at 2001 and 2002                                      -                -

   Series B - Senior preferred stock-$.01 par value, $10 liquidation value,
   5,000,000 shares authorized; No shares issued and outstanding at 2001
   and 2002                                                                               -                -

   Common stock - $.01 par value, 25,000,000 shares authorized; 14,427,011
   and 14,870,977 shares issued and outstanding at 2001 and 2002                    144,270          148,709

   Additional paid-in capital                                                    25,833,822       26,919,674

   Notes receivable from officers of the Company, a related party and
   another party for exercise of warrants, less reserve of $596,705 and
   $754,175 at 2001 and 2002                                                  (   3,986,048)   (   3,814,481)

   Accumulated deficit                                                        (  17,114,195)   (  12,991,600)
                                                                             ---------------  ---------------
   Total stockholders' equity                                                     4,877,849       10,262,302
                                                                             ---------------  ---------------
      Total liabilities and stockholders' equity                             $   40,069,645   $   30,355,339
                                                                             ===============  ===============



        The accompanying notes are an integral part of these statements.


                                       38



                                PENN OCTANE CORPORATION AND SUBSIDIARIES

                                 CONSOLIDATED STATEMENTS OF OPERATIONS

                                          YEARS ENDED JULY 31


                                                            2000            2001             2002
                                                       --------------  ---------------  ---------------
                                                                               
Revenues                                               $  98,514,963   $  150,699,999   $  142,156,099
Cost of goods sold                                        94,936,405      151,475,598      131,129,110
                                                       --------------  ---------------  ---------------
   Gross profit (loss)                                     3,578,558       (  775,599)      11,026,989
Selling, general and administrative expenses
   Legal and professional fees                               826,310        1,139,141        1,568,002
   Salaries and payroll related expenses                   1,219,581        1,230,456        1,646,308
   Other                                                   1,106,755        1,248,042        1,132,546
                                                       --------------  ---------------  ---------------
                                                           3,152,646        3,617,639        4,346,856
                                                       --------------  ---------------  ---------------
    Operating income (loss)                                  425,912     (  4,393,238)       6,680,133
Other income (expense)
   Interest expense                                     (  1,857,057)   (   3,615,477)   (   2,538,395)
   Interest income                                            34,080           39,576           27,550
   Settlement of litigation                                (  81,250)      (  115,030)               -
   Award from litigation                                   3,036,638                -                -
                                                       --------------  ---------------  ---------------
     Income (loss) before taxes                            1,558,323     (  8,084,169)       4,169,288
Provision for income taxes                                    97,542            9,641           46,693
                                                       --------------  ---------------  ---------------
       Net income (loss)                               $   1,460,781   $ (  8,093,810)  $    4,122,595
                                                       ==============  ===============  ===============

Net income (loss) per common share                     $        0.11   $      (  0.57)  $         0.28
                                                       ==============  ===============  ===============
Net income (loss) per common share assuming dilution   $        0.10   $      (  0.57)  $         0.27
                                                       ==============  ===============  ===============
Weighted average common shares outstanding                12,970,052   $   14,146,980   $   14,766,115
                                                       ==============  ===============  ===============



        The accompanying notes are an integral part of these statements.


                                       39



                                          PENN OCTANE CORPORATION AND SUBSIDIARIES.

                                       CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                                 FOR THE YEARS ENDED JULY 31

                                                                 2000                    2001                     2002
                                                        ----------------------  -----------------------  --------------------
                                                          Shares      Amount      Shares       Amount      Shares     Amount
                                                        -----------  ---------  -----------  ----------  ----------  --------
                                                                                                   
PREFERRED STOCK
   Beginning balance                                             -   $      -            -   $       -            -  $      -
                                                        ===========  =========  ===========  ==========  ==========  ========
   Ending balance                                                -   $      -            -   $       -            -  $      -
                                                        ===========  =========  ===========  ==========  ==========  ========
SENIOR PREFERRED STOCK
   Beginning balance                                        90,000   $    900            -   $       -            -  $      -
   Conversion of 90,000 shares of preferred stock to
   450,000 shares of common stock on September 3,
   1999                                                  (  90,000)    (  900)           -           -            -         -
                                                        -----------  ---------  -----------  ----------  ----------  --------

   Ending balance                                                -   $      -            -   $       -            -  $      -
                                                        ===========  =========  ===========  ==========  ==========  ========
COMMON STOCK
   Beginning balance                                    11,845,497   $118,456   13,435,198   $ 134,352   14,427,011  $144,270
   Issuance of common stock upon exercise of warrants
   - August 1999                                           425,000      4,250            -           -            -         -
   Issuance of common stock in connection with
   conversion of Senior Preferred Stock - September
   1999                                                    450,000      4,500            -           -            -         -
   Issuance of common stock upon exercise of warrants
   - October 1999                                          163,636      1,636            -           -            -         -
   Issuance of common stock in connection with bonus -
   January 2000                                             10,000        100            -           -            -         -
   Issuance of common stock upon exercise of warrants
   - February 2000                                          95,000        950            -           -            -         -
   Issuance of common stock for services - February
   2000                                                      7,000         70            -           -            -         -
   Issuance of common stock upon exercise of warrants
   in exchange for promissory note -  March 2000           200,000      2,000            -           -            -         -
   Sale of common stock - April 2000                       181,818      1,818            -           -            -         -
   Issuance of common stock upon exercise of warrants
   - May 2000                                               48,750        488            -           -            -         -
   Issuance of common stock in connection with
   registration rights penalty                               8,497         84            -           -            -         -
   Issuance of common stock in connection with
   registration rights penalty                                   -          -        3,480          35            -         -
   Issuance of common stock for services - August 2000           -          -        6,500          65            -         -
   Issuance of common stock in connection with
   settlement of litigation - August 2000                        -          -       12,500         125            -         -
   Issuance of common stock in connection with
   settlement of litigation - September 2000                     -          -      100,000       1,000            -         -
   Issuance of common stock upon exercise of warrants
   - September 2000                                              -          -      200,000       2,000            -         -
   Receipt of stock for cancellation of indebtedness             -          -    (  78,383)   (    784)           -         -
   Issuance of common stock upon exercise of warrants
   - October 2000                                                -          -        7,500          75            -         -



        The accompanying notes are an integral part of these statements.


                                       40



                                         PENN  OCTANE  CORPORATION  AND  SUBSIDIARIES

                                   CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - CONTINUED

                                                   FOR THE YEARS ENDED JULY 31


                                                                 2000                 2001                     2002
                                                        --------------------  --------------------  -----------------------------
                                                          Shares     Amount     Shares     Amount     Shares          Amount
                                                        ----------  --------  ----------  --------  -----------  ----------------
                                                                                               
COMMON STOCK - CONTINUED
   Issuance of common stock for services -
   November 2000                                                 -         -       4,716        47           -                 -
   Issuance of common stock upon exercise of
   warrants - November 2000                                      -         -     700,000     7,000           -                 -
   Issuance of common stock in connection with bonus -
   December  2000                                                -         -      14,500       145           -                 -
   Issuance of common stock for services - December
   2000 - January 2001                                           -         -       6,000        60           -                 -
   Issuance of common stock upon exercise of warrants
   - July 2001                                                   -         -      15,000       150           -                 -
   Issuance of common stock upon exercise of warrants
   in exchange for debt obligations owed to the holder
   of the warrants - August 2001                                 -         -           -         -      37,500               375
   Issuance of common stock upon exercise of warrants
   in exchange for debt obligations owed to the holder
   of the warrants - September 2001                              -         -           -         -     275,933             2,759
   Issuance of common stock in connection with bonus
   - September 2001                                              -         -           -         -       1,000                10
   Issuance of common stock for services - September
   2001                                                          -         -           -         -      37,500               375
   Receipt of stock for payment of interest on
   indebtedness - October 2001                                   -         -           -         -  (   36,717)   (          367)
   Issuance of common stock upon exercise of warrants
   - November 2001                                               -         -           -         -      78,750               787
   Issuance of common stock upon exercise of warrants
   - June 2002                                                   -         -           -         -      25,000               250
   Issuance of common stock upon exercise of warrants
   - July 2002                                                   -         -           -         -      25,000               250
                                                        ----------  --------  ----------  --------  -----------  ----------------
   Ending balance                                       13,435,198  $134,352  14,427,011  $144,270  14,870,977   $       148,709
                                                        ==========  ========  ==========  ========  ===========  ================



        The accompanying notes are an integral part of these statements.


                                       41



                                 PENN  OCTANE  CORPORATION  AND  SUBSIDIARIES

                           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - CONTINUED

                                           FOR THE YEARS ENDED JULY 31


                                                                   2000             2001              2002
                                                              ---------------  ---------------  -----------------
                                                                  Amount           Amount            Amount
                                                              ---------------  ---------------  -----------------
                                                                                       
ADDITIONAL PAID-IN CAPITAL
    Beginning balance                                         $   17,133,222   $   21,782,638   $     25,833,822
    Sale of common stock                                             998,182                -                  -
    Conversion of preferred stock to common stock                   (  3,600)               -                  -
    Issuance of warrants in connection with settlement                     -          300,000                  -
    Loan discount                                                  1,305,031        1,620,403            207,283
    Grant of stock for bonus                                               -           43,355              2,790
    Grant of stock for services                                            -           87,595            149,625
    Common stock distributed in connection with the
    settlement of a lawsuit                                           81,250         (  1,125)                 -
    Grant of warrants for services                                   381,080          499,480                  -
    Grant of warrants in connection with registration rights
    agreement                                                          (  85)           (  35)                 -
    Receipt of common stock for cancellation of debt               1,991,627       (  554,877)                 -
    Receipt of stock for payment of interest                               -                -    (       146,502)
    Exercise of warrants                                                   -        2,142,025            872,967
    Cost of registering securities                                (  104,069)       (  85,637)         (     311)
                                                              ---------------  ---------------  -----------------
    Ending balance                                            $   21,782,638   $   25,833,822   $     26,919,674
                                                              ===============  ===============  =================
STOCKHOLDERS' NOTES
    Beginning balance                                         $ (  2,765,350)  $ (  3,263,350)  $   (  3,986,048)
    Note receivable from an officer of the Company  and
    another party for exercise of warrants                        (  498,000)      (  698,000)                 -
    Interest on another party note receivable                              -       (   24,698)                 -
    Reserve of interest                                                    -                -             24,698
    Reduction in notes receivable                                          -                -            146,869
                                                              ---------------  ---------------  -----------------
    Ending balance                                            $ (  3,263,350)  $ (  3,986,048)  $   (  3,814,481)
                                                              ===============  ===============  =================
ACCUMULATED DEFICIT
    Beginning balance                                         $(  10,435,796)  $(   9,020,385)  $ (   17,114,195)
    Net income (loss) for the year                                 1,460,781     (  8,093,810)         4,122,595
    Dividends on preferred stock                                   (  45,370)               -                  -
                                                              ---------------  ---------------  -----------------
    Ending balance                                            $ (  9,020,385)  $(  17,114,195)  $   ( 12,991,600)
                                                              ===============  ===============  =================



        The accompanying notes are an integral part of these statements.


                                       42



                                          PENN OCTANE CORPORATION AND SUBSIDIARIES

                                            CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                     YEARS ENDED JULY 31


                                                                                  2000            2001             2002
                                                                             --------------  --------------  ---------------
                                                                                                    
Cash flows from operating activities:
Net income (loss)                                                            $   1,460,781   $  (8,093,810)  $    4,122,595
Adjustments to reconcile net income (loss) to net cash provided by (used
in) operating activities:
   Depreciation and amortization                                                   388,445         758,911          843,436
   Amortization of lease rights                                                     45,795          45,795           45,795
   Non-employee stock based costs and other                                         58,333         222,988          374,870
   Amortization of loan discount                                                 1,478,406       1,887,442          956,853
   Settlement of litigation for stock                                               81,250               -                -
   Gain on sale of land                                                                  -               -       (   17,001)
   Other                                                                           123,137         106,570           33,281
Changes in current assets and liabilities:
   Trade accounts receivable                                                    (1,352,652)       (986,213)      (2,856,873)
   Notes receivable - related parties                                                    -               -       (  200,000)
   Inventories                                                                  (6,708,053)   (  5,061,638)      11,246,407
   Prepaid and other current assets                                                (54,003)         22,562      (   180,697)
   Property held for sale                                                       (1,908,000)              -                -
   LPG trade accounts payable                                                    2,376,761       4,310,867       (  793,393)
   Obligation to deliver LPG                                                             -      11,495,333    (  11,495,333)
   Other assets and liabilities, net                                                (3,150)         (4,649)         158,599
   Other accounts payable and accrued liabilities                                1,450,788       1,491,810          155,671
                                                                             --------------  --------------  ---------------
   Net cash provided by (used in) operating activities                          (2,562,162)      6,195,968        2,394,210
Cash flows from investing activities:
   Capital expenditures                                                         (7,811,111)     (2,572,367)     (   789,069)
   Sale of land                                                                          -               -           72,001
   Purchase of lease interests                                                  (3,000,000)              -                -
                                                                             --------------  --------------  ---------------
    Net cash used in investing activities                                      (10,811,111)     (2,572,367)      (  717,068)
Cash flows from financing activities:
   Revolving credit facilities                                                   3,538,394      (3,538,394)         150,000
   Issuance of debt                                                              7,279,212       1,046,000          381,032
   Debt issuance costs                                                            (370,530)     (  326,232)               -
   Issuance of common stock                                                      2,398,882       1,453,249          287,511
   Costs of registration                                                                 -         (85,637)       (     568)
   Reduction in debt                                                              (474,089)       (875,518)      (3,632,324)
   Preferred stock dividends                                                       (45,370)              -                -
   Payments on note receivable                                                      40,000               -                -
   Reserve of interest on note receivable from another party                             -               -        (  24,698)
                                                                             --------------  --------------  ---------------
   Net cash provided by (used in) financing activities                          12,366,499      (2,326,532)      (2,839,047)
                                                                             --------------  --------------  ---------------
      Net increase (decrease) in cash                                           (1,006,774)      1,297,069       (1,161,905)
Cash at beginning of period                                                      1,032,265          25,491        1,322,560
                                                                             --------------  --------------  ---------------
Cash at end of period                                                        $      25,491   $   1,322,560   $      160,655
                                                                             ==============  ==============  ===============
Supplemental disclosures of cash flow information:
   Cash paid during the year for:
   Interest (including capitalized interest of $120,000 in 2001)             $     772,296   $   1,806,356   $    1,756,998
                                                                             ==============  ==============  ===============
   Taxes                                                                     $      80,042   $      27,141   $            -
                                                                             ==============  ==============  ===============
Supplemental disclosures of noncash transactions:
   Preferred stock, common stock and warrants issued                         $     960,500   $   3,575,382   $      974,915
                                                                             ==============  ==============  ===============
   Notes receivable exchanged for common stock                               $           -   $    (555,661)  $     (146,869)
                                                                             ==============  ==============  ===============
   Capitalized lease obligations                                             $   3,162,500   $           -   $            -
                                                                             ==============  ==============  ===============
   Mortgage receivable                                                       $           -   $ ( 1,934,872)  $         (851)
                                                                             ==============  ==============  ===============



        The accompanying notes are an integral part of these statements.


                                       43

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE A - ORGANIZATION

     Penn  Octane  Corporation  was incorporated in Delaware in August 1992. The
     Company  has  been  principally engaged in the purchase, transportation and
     sale  of  liquefied  petroleum  gas  (LPG). The Company owns and operates a
     terminal  facility  on  leased  property in Brownsville, Texas (Brownsville
     Terminal  Facility)  and  owns  a  LPG  terminal  facility  in  Matamoros,
     Tamaulipas, Mexico (Matamoros Terminal Facility) and pipelines (US - Mexico
     Pipelines) which connect the Brownsville Terminal Facility to the Matamoros
     Terminal  Facility.  The  Company  has  a  long-term  lease  agreement  for
     approximately  132  miles  of  pipeline  (Leased  Pipeline)  which connects
     ExxonMobil  Corporation's  (Exxon)  King Ranch Gas Plant in Kleberg County,
     Texas  and Duke Energy's La Gloria Gas Plant in Jim Wells County, Texas, to
     the  Company's  Brownsville Terminal Facility. In addition, the Company has
     access to a twelve-inch pipeline which connects Exxon's Viola valve station
     in  Nueces  County,  Texas to the inlet of the King Ranch Gas Plant (ECCPL)
     (see  note  Q)  as  well  as  existing and other potential propane pipeline
     suppliers  which  have  the ability to access the ECCPL. In connection with
     the  Company's  lease  agreement  for  the Leased Pipeline, the Company may
     access  up  to  21,000,000  gallons  of  storage  located in Markham, Texas
     (Markham  Storage),  as well as other potential propane pipeline suppliers,
     via  approximately 155 miles of pipeline located between Markham, Texas and
     the  Exxon  King Ranch Gas Plant. The Company sells LPG primarily to P.M.I.
     Trading  Limited  (PMI).  PMI is the exclusive importer of LPG into Mexico.
     PMI  is  a  subsidiary  of Petroleos Mexicanos, the state-owned Mexican oil
     company  (PEMEX).  The  LPG  purchased from the Company by PMI is generally
     destined  for  consumption  in  the  northeastern  region  of  Mexico.

     The  Company  commenced  operations  during  the fiscal year ended July 31,
     1995,  upon  construction  of  the Brownsville Terminal Facility. Since the
     Company  began operations, the primary customer for LPG has been PMI. Sales
     of LPG to PMI accounted for approximately 77%, 74% and 78% of the Company's
     total  revenues  for  the  years  ended  July  31,  2000,  2001  and  2002,
     respectively.

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

     The  accompanying consolidated financial statements include the Company and
     its  United  States  subsidiaries,  Penn  Octane  International,  L.L.C.,
     PennWilson  CNG,  Inc.  (PennWilson)  and  Penn  CNG  Holdings,  Inc.  and
     subsidiaries, its Mexican subsidiaries, Penn Octane de Mexico, S.A. de C.V.
     (PennMex)  and  Termatsal,  S.A. de C.V. (Termatsal) and its other inactive
     Mexican  subsidiaries,  (collectively  the  Company).  All  significant
     intercompany  accounts  and  transactions  are  eliminated.


                                       44

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

     1.  INVENTORIES

     Inventories  are  stated at the lower of cost or market. Cost is determined
     on  the  first-in,  first-out  method.

     2.   PROPERTY,  PLANT  AND  EQUIPMENT  AND  LEASE  RIGHTS

     Property, plant and equipment are recorded at cost. After being placed into
     service,  assets  are  depreciated  and  amortized  using the straight-line
     method  over  their  estimated  useful  lives  as  follows:

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

     (a)  Brownsville  Terminal  related  assets  are  depreciated  over  their
          estimated  useful  lives, not to exceed the term of the Pipeline Lease
          (see  note  K).

     The  lease  rights  are  being  amortized  over  19  years.

     Maintenance  and  repair  costs  are  charged  to  expense  as  incurred.

     In  August  2001 Statement of Financial Accounting Standards (SFAS) No. 144
     (SFAS  144)  "Accounting  for  the  Impairment  or  Disposal  of Long-Lived
     Assets"was  issued.  SFAS  144  supersedes  the  provisions of Statement of
     Financial  Accounting  Standards  No.  121  (SFAS  121) "Accounting for the
     Impairment  of  Long-lived  Assets and for Long-lived Assets to be Disposed
     Of".  SFAS 144 requires the Company to review long-lived assets and certain
     identifiable  intangibles  for  impairment  whenever  events  or changes in
     circumstances  indicate  that  the  carrying  amount of an asset may not be
     recoverable.  If  it  is  determined  that  an impairment has occurred, the
     amount  of  the  impairment  is  charged to operations. No impairments were
     recognized  for  the  years  ended  July  31,  2000,  2001  and  2002.

     3.  INCOME  TAXES

     The  Company  will file a consolidated income tax return for the year ended
     July  31,  2002.

     The  Company  accounts  for  deferred  taxes  in  accordance with SFAS 109,
     "Accounting  for  Income  Taxes".  Under  the  liability  method  specified
     therein,  deferred  tax  assets and liabilities are determined based on the
     difference  between  the  financial  statement  and tax bases of assets and
     liabilities  as  measured  by the enacted tax rates which will be in effect
     when  these  differences  reverse.  Deferred  tax  expense is the result of
     changes  in  deferred  tax  assets  and liabilities. The principal types of
     differences  between assets and liabilities for financial statement and tax
     return  purposes  are  the  allowance  for  doubtful  accounts  receivable,
     amortization  of  deferred  interest  costs,  accumulated  depreciation and
     deferred  compensation  expense.

     The  foreign subsidiaries are taxed on their income directly by the Mexican
     Government.  Such  foreign  subsidiaries  are  not  included  in  the  U.S.
     consolidated income tax return of the Company. Consequently U.S. income tax
     effect  will occur only when dividend distributions of earnings and profits
     of  the  foreign  subsidiaries  are  received  by  the  Company.


                                       45

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

     4.   INCOME  (LOSS)  PER  COMMON  SHARE

     Income (loss) per share of common stock is computed on the weighted average
     number  of  shares  outstanding  in accordance with SFAS 128, "Earnings Per
     Share".  During periods in which the Company incurred losses, giving effect
     to common stock equivalents is not presented as it would be antidilutive.

     5.   CASH  EQUIVALENTS

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

     6.  USE  OF  ESTIMATES

     The  preparation  of  financial  statements  in  conformity  with generally
     accepted  accounting  principles requires the Company to make estimates and
     assumptions that affect the reported amounts of assets and liabilities, the
     disclosure  of  contingent  assets  and  liabilities  at  the  date  of the
     financial  statements  and  the  reported  amounts of revenues and expenses
     during  the  reporting  period.  Actual  results  could  differ  from those
     estimates.

     7.   FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

     SFAS 107, "Disclosures about Fair Value of Financial Instruments", requires
     the  disclosure  of  fair  value  information  about financial instruments,
     whether or not recognized on the balance sheet, for which it is practicable
     to estimate the value. SFAS 107 excludes certain financial instruments from
     its  disclosure requirements. Accordingly, the aggregate fair value amounts
     are  not  intended  to  represent  the underlying value of the Company. The
     carrying  amounts  of  cash  and  cash equivalents, current receivables and
     payables  and  long-term  liabilities approximate fair value because of the
     short-term  nature  of  these  instruments.

     8.   STOCK-BASED  COMPENSATION

     SFAS  123, "Accounting for Stock-Based Compensation", establishes financial
     accounting  and  reporting  standards for stock-based employee compensation
     plans and for transactions in which an entity issues its equity instruments
     to  acquire  goods  and  services  from  non-employees.

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

     9.   REVENUE  RECOGNITION  ON  SALES  OF  LPG

     Revenues  are  not recorded from sales of LPG to be delivered in the future
     until final delivery. Any amounts collected from such sales are recorded as
     obligation  to  deliver  LPG  in the consolidated balance sheet. Losses, if
     any,  resulting  from  inventory  imbalances from such sales are recognized
     currently, and gains, if any, are recognized at final delivery.


                                       46

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

     10.  FOREIGN  CURRENCY  TRANSLATION

     The  Company  follows  FASB  No.  52  "Foreign  Currency  Translation"  in
     consolidation  of  the  Company's  Mexican  subsidiaries,  whose functional
     currency  is  the  US  dollar. Non monetary balance sheet items and related
     revenue and expense are remeasured using historical rates. Monetary balance
     sheet  items  and related revenue and expense are remeasured using exchange
     rates  in  effect  at  the  balance  sheet  dates.

     11.  FINANCIAL  INSTRUMENTS

     The  Company  has  adopted  Statement of Financial Accounting Standards No.
     133,  "Accounting  for Derivative Instruments and Hedging Activities" (SFAS
     133),  which  requires  that  all  derivative  financial  instruments  be
     recognized  in  the  financial  statements  and  measured  at  fair  value
     regardless  of  the purpose or intent for holding them. Changes in the fair
     value  of  derivative  financial  instruments  are  either  recognized
     periodically  in  income  or  stockholders'  equity  (as  a  component  of
     comprehensive income), depending on whether the derivative is being used to
     hedge  changes in fair value or cash flows. At July 31, 2000, 2001 and 2002
     the  Company  had  no  derivative  financial  instruments.

     12.  RECLASSIFICATIONS

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


                                       47

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE C - INCOME (LOSS) PER COMMON SHARE

     The  following tables present reconciliations from income (loss) per common
     share  to  income (loss) per common share assuming dilution (see note J for
     the  warrants):



                                                  For the year ended July 31, 2000
                                             -----------------------------------------
                                             Income (Loss)      Shares      Per-Share
                                              (Numerator)    (Denominator)    Amount
                                             --------------  -------------  ----------
                                                                   
     Net income (loss)                       $   1,460,781
     Less:  Dividends on preferred stock         (  45,370)
                                             --------------
     BASIC EPS
     Net income (loss) available to common
        stockholders                             1,415,411      12,970,052  $     0.11
                                                                            ==========
     EFFECT OF DILUTIVE SECURITIES
     Warrants                                            -       1,435,264
     Convertible Preferred Stock                         -          41,803
                                             --------------  -------------
     DILUTED EPS
     Net income (loss) available to common
        stockholders                         $   1,415,411      14,447,119  $     0.10
                                             ==============  =============  ==========




                                                   For the year ended July 31, 2001
                                             -------------------------------- -----------
                                              Income (Loss)      Shares       Per-Share
                                               (Numerator)    (Denominator)    Amount
                                             ---------------  -------------  -----------
                                                                    
     Net income (loss)                       $(   8,093,810)
     BASIC EPS
     Net income (loss) available to common
       stockholders                           (   8,093,810)     14,146,980  $(    0.57)
                                                                             ===========
     EFFECT OF DILUTIVE SECURITIES
     Warrants                                             -               -
     DILUTED EPS
     Net income (loss) available to common
       stockholders                                N/A              N/A            N/A



                                       48



                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

                                            For  the  year  ended  July  31,  2002
                                        -----------------------------------------------
                                        Income (Loss)      Shares         Per-Share
                                         (Numerator)    (Denominator)       Amount
                                        --------------  -------------  ----------------
                                                              
Net income (loss)                       $    4,122,595
Basic EPS
Net income (loss) available to common
    stockholders                             4,122,595     14,766,115  $           0.28
                                                                       ================
Effect of Dilutive Securities
Warrants                                             -        351,424
                                        --------------  -------------
Diluted EPS
Net income (loss) available to common
    stockholders                        $    4,122,595     15,117,539  $           0.27
                                        ==============  =============  ================


NOTE D - NOTES FROM RELATED PARTIES


     During  April  1997, the Company's President exercised warrants to purchase
     2,200,000  shares  of  common stock of the Company, at an exercise price of
     $1.25  per  share.  The  consideration  for  the  exercise  of the warrants
     included  $22,000  in  cash  and  a $2,728,000 promissory note (President's
     Promissory  Note).  The  note was due on April 11, 2000. On April 11, 2000,
     the  Company's  President issued a new promissory note totaling $3,196,693,
     representing  the total unpaid principal and unpaid accrued interest at the
     expiration  of  the  original  promissory  note. During September 1999, the
     Board  of  Directors  of  the  Company agreed to offset interest due on the
     President's  Promissory Notes in consideration for providing collateral and
     personal  guarantees of Company debt. The principal amount of the note plus
     accrued  interest at an annual rate of 10.0%, except as adjusted for above,
     was  due  on  April 30, 2001. In November 2001 the Company extended the due
     date to October 31, 2003 and the interest was adjusted to the prime rate on
     November  7, 2001 (5.0%). The Company's President is personally liable with
     full  recourse  to  the Company and has provided 1,000,000 shares of common
     stock  of the Company as collateral. Those shares were subsequently pledged
     to  the  holders  of  the  Restructured Notes and New Notes (see note H) as
     collateral.  The  President's  Promissory  Note  has  been  recorded  as  a
     reduction  of  stockholders'  equity.

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


                                       49

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE D - NOTES FROM RELATED PARTIES - CONTINUED

     During March 2000, a director and officer of the Company exercised warrants
     to  purchase  200,000  shares of common stock of the Company at an exercise
     price  of  $2.50  per  share.  The  consideration  for  the exercise of the
     warrants  included  $2,000  in  cash  and  a  $498,000 promissory note. The
     principal  amount  of  the  note plus accrued interest at an annual rate of
     10.0% was due on April 30, 2001. The director and officer of the Company is
     personally  liable  with  full  recourse  to  the  Company and has provided
     200,000 shares of common stock of the Company as collateral. The promissory
     note  has  been  recorded  as  a  reduction  of  stockholders'  equity.

     During  September  2000,  a  director  and officer of the Company exercised
     warrants  to  purchase  200,000 shares of common stock of the Company at an
     exercise  price  of  $2.50 per share. The consideration for the exercise of
     the  warrants  included  $2,000 in cash and a $498,000 promissory note. The
     principal  amount  of  the  note plus accrued interest at an annual rate of
     10.5% was due on April 30, 2001. The director and officer of the Company is
     personally liable with full recourse to the Company and has provided 60,809
     shares  of  common  stock  of  the  Company  as collateral (see below). The
     promissory  note  has been recorded as a reduction of stockholders' equity.

     On  September  10, 2000, the Board of Directors approved the repayment by a
     company  controlled by a director and officer of the Company (Buyer) of the
     $900,000  promissory  note  to  the  Company through the exchange of 78,373
     shares of common stock of the Company owned by Buyer, which were previously
     pledged  to  the  Company  in  connection  with  the  promissory  note. The
     exchanged  shares  had a fair market value of approximately $556,000 at the
     time  of  the  transaction resulting in an additional loss of $84,000 which
     was included in the consolidated  statement of operations at July 31, 2000.
     The  remaining  note  has  a  balance  of $214,355 and is collateralized by
     compressed  natural  gas  refueling station assets and 60,809 shares of the
     Company's common stock owned by the Buyer (see note R).

     During  November  2001,  in  connection  with  notes discussed in preceding
     paragraphs,  in the aggregate amount of $1,042,603 issued to the Company by
     certain officers, directors and a related party (Note Issuers), the Company
     and  the  Note  Issuers agreed to exchange 36,717 shares of common stock of
     the  Company owned by the Note Issuers, and which shares were being held by
     the Company as collateral for the notes, for payment of all unpaid interest
     owing  to the Company through October 31, 2001 ($146,869). In addition, the
     Company  agreed  to extend the date of the notes issued by the Note Issuers
     to October 31, 2003 (see note R). The accrued interest has been reserved in
     total  by the Company. Therefore, the Company has accounted for the receipt
     of  the  shares  as a reduction of the principal amount due on the notes at
     the  quoted  price  of  the  shares  at  the  date  of  the  agreement.

     In January 2002, the Company loaned the President $200,000 due in one year.
     The  Company  also  had  other  advances  to the President of approximately
     $82,000 as of July 31, 2002, which were offset per the employment agreement
     against  accrued  and unpaid bonuses due to the President (see note K). The
     Company  and  the  President  have agreed that the Company will not pay the
     portion  of  the remaining bonus due under his employment contract totaling
     $237,436  at  July  31,  2002, to the extent of the outstanding amounts due
     under  this  loan.


                                       50



                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE E - PROPERTY, PLANT AND EQUIPMENT

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


                                                         2001          2002
                                                     ------------  ------------
                                                             
LPG:
   Brownsville Terminal Facility:
      Building                                       $   173,500   $   173,500
      Terminal facilities                              3,631,207     3,631,207
      Tank Farm                                          370,855       370,855
      Midline pump station                             2,293,121     2,449,628
      Leasehold improvements                             291,409       302,657
      Capital construction in progress                    67,002        96,212
      Equipment                                          469,545       502,557
                                                     ------------  ------------
                                                       7,296,639     7,526,616
                                                     ------------  ------------
   US - Mexico Pipelines and Matamoros Terminal
   Facility:

   U.S. Pipelines and Rights of Way                    6,245,614     6,297,703
   Mexico Pipelines and Rights of Way                    993,300       993,300
   Matamoros Terminal Facility                         5,078,336     5,074,087
   Saltillo Terminal                                     799,309     1,027,267
   Land                                                  644,526       856,358
                                                     ------------  ------------
                                                      13,761,085    14,248,715
                                                     ------------  ------------
       Total LPG                                      21,057,724    21,775,331
                                                     ------------  ------------
Other:
   Automobile                                             10,800        10,800
   Office equipment                                       56,266        72,728
                                                     ------------  ------------
                                                          67,066        83,528
                                                     ------------  ------------
                                                      21,124,790    21,858,859
   Less:  accumulated depreciation and amortization   (2,864,406)   (3,707,842)
                                                     ------------  ------------
                                                     $18,260,384   $18,151,017
                                                     ============  ============


The  Company had previously completed construction of an additional LPG terminal
facility  in Saltillo, Mexico (Saltillo Terminal).  The Company was unable
to receive all the necessary approvals to operate the facility at that location.
The Company has identified an alternate site in Hipolito, Mexico, a town located
in the proximity of Saltillo to relocate the Satillo Terminal.  The cost of such
relocation  is  expected  to  be  between  $250,000  and  $500,000.

Depreciation  and  amortization expense of property, plant and equipment totaled
$388,445,  $758,911  and  $843,435  for  the years ended July 31, 2000, 2001 and
2002,  respectively.

Property,  plant  and  equipment,  net  of  accumulated  depreciation,  includes
$6,738,746 and $6,782,557 of costs, located in Mexico at July 31, 2001 and 2002,
respectively.


                                       51

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE F - INVENTORIES

     Inventories  consist  of  the  following  as  of  July  31,:



                                                       2004                     2002
                                              -----------------------  ---------------------
                                               Gallons       Cost       Gallons      Cost
                                              ----------  -----------  ---------  ----------
                                                                      
         LPG:
            Leased Pipeline, US-Mexico
              Pipelines, Brownsville
              Terminal Facility, Matamoros
              Terminal Facility and railcars
               leased by the Company           2,473,962  $ 1,016,641  2,495,466  $  972,102
            Markham Storage and other         27,664,139   11,368,206    427,003     166,338
                                              ----------  -----------  ---------  ----------

                                              30,138,101  $12,384,847  2,922,469  $1,138,440
                                              ==========  ===========  =========  ==========


NOTE G - INCOME TAXES

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



                                          2001                     2002
                                 ------------------------  ------------------------
                                   Assets    Liabilities     Assets    Liabilities
                                 ----------  ------------  ----------  ------------
                                                           
Depreciation                     $        -  $    145,000  $        -  $    133,000
Bad debt reserve                    265,000             -     140,000             -
Receivable                           12,000             -      12,000             -
Deferred compensation expense       203,000             -     256,000             -
Deferred interest cost            1,041,000             -   1,296,000             -
Deferred other cost                  95,000             -     172,000             -
Net operating loss carryforward   3,986,000             -   2,277,000             -
                                 ----------  ------------  ----------  ------------
                                  5,602,000       145,000   4,153,000       133,000

Less: valuation allowance         5,602,000       145,000   4,153,000       133,000
                                 ----------  ------------  ----------  ------------
                                 $        -  $          -  $        -  $          -
                                 ==========  ============  ==========  ============


     There  is no current or deferred U.S. or foreign income tax expense for the
     years  ended  July  31,  2000,  2001,  and 2002. The Company did incur U.S.
     alternative minimum tax for the years ended July 31, 2000 and 2002 totaling
     $44,333  and $100,000, respectively. The Company was in a loss position for
     2001  and  utilized  net  operating  loss  carryforwards  in 2000 and 2002.

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


                                       52

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE G - INCOME TAXES - CONTINUED

     At  July  31,  2002,  the  approximate  amount  of  net  operating  loss
     carryforwards  and  expiration  dates  for U.S. income tax purposes were as
     follows:

               Year ending     Tax Loss
                 July 31,    Carryforward
               -----------  -------------
               2013         $     598,000
               2019                11,000
               2021             6,087,000
                            -------------
                            $   6,696,000
                            =============

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


NOTE H - DEBT OBLIGATIONS

     SHORT-TERM  DEBT
     ----------------

     Restructuring  of  Notes
     ------------------------

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

     During  December  2000,  the Company entered into agreements (Restructuring
     Agreements) with the holders of $5,409,000 in principal amount of the Notes
     providing  for  the  restructuring  of  such  Notes  (Restructuring).  The
     remaining  $245,000  balance  of  the  Notes  was  paid.

     Under  the  terms  of  the  Restructuring Agreements, the due dates for the
     restructured Notes (Restructured Notes) were extended to December 15, 2001,
     subject  to  earlier  repayment  upon  the  occurrence of certain specified
     events  provided  for  in  the  Restructured Notes. Additionally, beginning
     December  16,  2000, the annual interest rate on the Restructured Notes was
     increased to 13.5% (subject to the adjustments referred to below). Interest
     payments  were  paid  quarterly  beginning  March  15,  2001.


                                       53

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE H - DEBT OBLIGATIONS - CONTINUED

     SHORT-TERM  DEBT  -  CONTINUED
     ------------------------------

     Restructuring  of  Notes  -  Continued
     --------------------------------------

     Under  the  terms  of  the  Restructuring  Agreements,  the  holders of the
     Restructured  Notes also received warrants to purchase up to 676,125 shares
     of  common stock of the Company at an exercise price of $3.00 per share and
     exercisable until December 15, 2003 (New Warrants). The Company also agreed
     to  modify  the  exercise  prices of the Warrants to purchase up to 676,137
     shares  of  common stock of the Company previously issued to the holders of
     the  Restructured  Notes  in  connection  with their original issuance from
     $4.00  per  share  to  $3.00 per share and extend the exercise dates of the
     Warrants  from  December  15,  2002  to December 15, 2003. In addition, the
     Company  was  required to reduce the exercise price of the Warrants and the
     New Warrants issued to the holders of the Restructured Notes from $3.00 per
     share  to  $2.50  per  share  because the Restructured Notes were not fully
     repaid  by  June  15,  2001.

     In  connection  with  the  Restructuring  Agreements, the Company agreed to
     register  the  shares  of  common stock which may be acquired in connection
     with  the  exercise  of  the New Warrants (Exercisable Shares) by March 31,
     2001.  In  connection with the Company's obligations under the Restructured
     Notes,  the  Company's  registration  statement  containing the Exercisable
     Shares  was  declared  effective  on  March  14,  2001.

     Under  the  terms  of  the  Restructuring  Agreements,  the Company is also
     required  to  provide the holders of the Restructured Notes with collateral
     to  secure  the  Company's payment obligations under the Restructured Notes
     consisting  of  a  senior  interest  in  substantially all of the Company's
     assets  which  are  located  in  the  United  States (US Assets) and Mexico
     (Mexican  Assets),  excluding  inventory,  accounts  receivable  and  sales
     contracts  with  respect  to  which  the  Company  is  required  to grant a
     subordinated  security  interest  (collectively  referred  to  as  the
     Collateral).  The  Company's President has also pledged 2,000,000 shares of
     common  stock of the Company owned by the President (1,000,000 shares to be
     released  when  the  required security interests in the US Assets have been
     granted  and  perfected  and  all  the  shares  are to be released when the
     required  security interests in all of the Collateral have been granted and
     perfected).  The  granting  and perfection of the security interests in the
     Collateral,  as  prescribed  under  the  Restructured  Notes, have not been
     finalized.  Accordingly,  the  interest  rate  under the Restructured Notes
     increased  to  16.5%  on March 16, 2001. The release of the first 1,000,000
     shares will be transferred to the Company as collateral for the President's
     Promissory  Note.  The  Collateral is also being pledged in connection with
     the  issuance  of  other indebtedness by the Company (see note L). Investec
     PMG  Capital, formerly PMG Capital Corp., (Investec) has agreed to serve as
     the  collateral  agent.


                                       54

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE H - DEBT OBLIGATIONS - CONTINUED

     SHORT-TERM  DEBT  -  CONTINUED
     ------------------------------

     Restructuring  of  Notes  -  Continued
     --------------------------------------

     Investec  acted as financial advisor for the restructuring of $4,384,000 in
     principal  amount  of  the  Restructured  Notes.  Investec  received  fees
     consisting  of  $131,520  in cash and warrants to purchase 50,000 shares of
     common  stock  of  the  Company  with terms similar to the terms of the New
     Warrants. The Company also agreed to modify and extend the exercise date of
     warrants  to  purchase  114,375  shares  of  common  stock  of  the Company
     originally  issued  to Investec in connection with the original issuance of
     the  Notes with the same terms as those which were modified in the Warrants
     in  connection  with  the  Restructuring  Agreements.

     In  connection  with  the  Restructuring Agreements, the Company recorded a
     discount  of  $1,597,140  related  to  the  fair  value of the New Warrants
     issued,  fair value related to the modifications of the Warrants, fees paid
     to  Investec  (including  cash,  new  warrants granted and modifications to
     warrants  previously  granted  to  Investec in connection with the original
     issuance  of  the  Notes) and other costs associated with the Restructuring
     Agreements,  to be amortized over the life of the Restructured Notes. Total
     amortization  of  discounts related to the Notes and the Restructured Notes
     and  included  in the consolidated statements of operations was $1,002,470,
     $1,670,794  and  $599,475 for the years ended July 31, 2000, 2001 and 2002,
     respectively.

     Issuance  of  New  Promissory  Notes
     ------------------------------------

     On  January  31,  2001,  the Company completed the placement of $991,000 in
     principal amount of promissory notes (New Notes) due December 15, 2001. The
     holders of the New Notes received warrants to purchase up to 123,875 shares
     of  common  stock  of the Company (New Note Warrants). The terms of the New
     Notes  and  New Note Warrants are substantially the same as those contained
     in  the  Restructured  Notes and New Warrants issued in connection with the
     Restructuring  described  above.  As described above, the Company's payment
     obligations under the New Notes are to be secured by the Collateral and the
     2,000,000 shares of the Company which are owned by the Company's President.

     Net  proceeds  from  the  New Notes were used for working capital purposes.

     In connection with the New Notes, Investec acted as placement agent for the
     Company and received cash fees totaling $69,370 and reimbursement of out of
     pocket  expenses.

     In connection with the issuance of the New Notes and New Note Warrants, the
     Company  recorded  a  discount of $349,494 related to the fair value of the
     New  Note Warrants issued, fees paid to Investec and other costs associated
     with the private placement, to be amortized over the life of the New Notes.
     Total  amortization  of  discounts related to the New Notes and included in
     the consolidated statements of operations was $199,398 and $150,096 for the
     years  ended  July  31,  2001  and  2002,  respectively.

     During  August 2001 and September 2001, warrants to purchase 313,433 shares
     of common stock of the Company were exercised by certain holders of the New
     Warrants  and  New  Note  Warrants  for  which  the exercise price totaling
     $614,833 was paid by reduction of the outstanding debt and accrued interest
     related  to  the  New  Notes  and  the  Restructured  Notes.


                                       55

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE H - DEBT OBLIGATIONS - CONTINUED

     SHORT-TERM  DEBT  -  CONTINUED
     ------------------------------

     Extension  of  Restructured  Notes  and  New  Notes
     ---------------------------------------------------

     During  December  2001, the Company and certain holders of the Restructured
     Notes  and  the  New  Notes  (Accepting  Noteholders)  reached an agreement
     whereby  the  due  date  for  $3,135,000  of principal due on the Accepting
     Noteholders'  notes  was  extended to June 15, 2002. In connection with the
     extension,  the Company agreed to (i) continue paying interest at a rate of
     16.5% annually on the Accepting Noteholders' notes, payable quarterly, (ii)
     pay  the Accepting Noteholders a fee equal to 1% on the principal amount of
     the  Accepting  Noteholders'  notes,  (iii) modify the warrants held by the
     Accepting Noteholders by extending the expiration date to December 14, 2004
     and  (iv)  remove  the  Company's  repurchase  rights  with  regard  to the
     warrants.

     In  connection  with  the extension of the Accepting Noteholders' warrants,
     the  Company  recorded a discount of $207,283, which has been amortized for
     the  year  ended  July  31,  2002.

     During June 2002, the Company and certain holders of the Restructured Notes
     and  the New Notes (New Accepting Noteholders) reached an agreement whereby
     the  due  date  for  approximately  $2,985,000  of principal due on the New
     Accepting  Noteholders'  notes  were extended to December 15, 2002. The New
     Accepting  Noteholders'  notes  will continue to bear interest at 16.5% per
     annum.  Interest  is payable on the outstanding balances on specified dates
     through  December 15, 2002. The Company paid a fee of 1.5% on the principal
     amount  of  the  New  Accepting  Noteholders'  notes  on  July 1, 2002. The
     principal  amount  and unpaid interest of the Restructured Notes and/or New
     Notes  which  were  not  extended  were  paid  on  June  15,  2002.

     During  June 2002 the Company issued a note for $100,000 to a holder of the
     Restructured  Notes  and  the  New  Notes.  The  $100,000 note provides for
     similar  terms  and  conditions  as  the  New Accepting Noteholders' notes.

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



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

                                                                                            2001        2002
                                                                                         ----------  ----------
                                                                                               
Promissory note issued in connection with the acquisition of the US - Mexico Pipelines
and the Matamoros Terminal Facility (see note L).                                        $1,263,634  $  837,918

Promissory note issued in connection with the acquisition of the US - Mexico Pipelines
and the Matamoros Terminal Facility (see note L).                                           811,532     554,159

Promissory note issued in connection with the purchase of property (see note L).          1,934,872   1,935,723

Noninterest-bearing note payable, discounted at 7%, for legal services; due in February
2001.                                                                                       147,500     137,500

Other debt                                                                                   35,316     202,906
                                                                                         ----------  ----------
                                                                                          4,192,854   3,668,206
Current maturities                                                                          918,885   3,055,708
                                                                                         ----------  ----------

                                                                                         $3,273,969  $  612,498
                                                                                         ==========  ==========



                                       56

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE H - DEBT OBLIGATIONS - CONTINUED

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

     In connection with the note payable for legal services, the Company has not
     made  all  of the required payments. The Company provided a "Stipulation of
     Judgment"  to  the  creditor  at  the  time the note for legal services was
     issued.

     Scheduled  maturities  are  as  follows:

                 Year ending July 31,
                 --------------------

                         2004                  $552,498
                         2005                    20,000
                         2006                    20,000
                         2007                    20,000
                                               --------
                                               $612,498
                                               ========

NOTE I - STOCKHOLDERS' EQUITY

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

     During  August  and September 2001, warrants to purchase 37,500 and 275,933
     shares,  respectively,  of  common  stock  of the Company were exercised by
     certain  holders  of  the  New  Warrants  and  New  Note  Warrants, through
     reductions  of  debt  obligations  (see  note  H).

     During  September  2001, the Company issued 1,000 shares of common stock of
     the  Company  to  an employee of the Company as a bonus. In connection with
     the issuance of the shares, the Company recorded an expense of $2,800 based
     on  the  market  value  of  the  stock  issued.

     During  November  2001,  warrants  to  purchase a total of 78,750 shares of
     common  stock  of the Company were exercised, resulting in cash proceeds to
     the  Company  of  $137,813.

     During June 2002, warrants to purchase 25,000 shares of common stock of the
     Company  were  exercised,  resulting  in  cash  proceeds  to the Company of
     $62,500.

     During July 2002, warrants to purchase 25,000 shares of common stock of the
     Company  were  exercised,  resulting  in  cash  proceeds  to the Company of
     $62,500.

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


                                       57

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE I - STOCKHOLDERS' EQUITY - CONTINUED

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

     Under  the Company's 1997 Stock Award Plan (Plan), the Company has reserved
     for issuance 150,000 shares of common stock of the Company, of which 69,970
     shares  were  unissued  as  of July 31, 2002, to compensate consultants who
     have rendered significant services to the Company. The Plan is administered
     by  the  Compensation  Committee  of  the Board of Directors of the Company
     which  has  complete authority to select participants, determine the awards
     of common stock of the Company to be granted and the times such awards will
     be  granted,  interpret  and  construe  the  Plan  for  purposes  of  its
     administration and make determinations relating to the Plan, subject to its
     provisions,  which  are  in  the  best  interests  of  the  Company and its
     stockholders.  Only  consultants  who  have  rendered  significant advisory
     services  to  the  Company  are eligible to be participants under the Plan.
     Other eligibility criteria may be established by the Compensation Committee
     as  administrator  of  the  Plan.

     During  September 2001, the Company issued 37,500 shares of common stock of
     the Company to a consultant in payment for services rendered to the Company
     valued  at  $150,000.

NOTE J - STOCK WARRANTS

     The  Company applies APB 25 for warrants granted to the Company's employees
     and to the Company's Board of Directors and SFAS 123 for warrants issued to
     acquire  goods  and  services  from  non-employees.

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

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

     In  connection with the Plan, during August 2001 the Board granted warrants
     to  purchase  10,000  and  20,000  shares of common stock of the Company at
     exercise prices of $3.99 and $4.05 per share to outside directors. Based on
     the  provisions  of  APB 25, no compensation expense was recorded for these
     warrants.

     In  connection  with the Board Plan, during November 2001 the Board granted
     warrants  to  purchase  30,000  shares  of  common  stock of the Company at
     exercise  prices  of $3.66 per share to a newly appointed outside director.
     Based on the provisions of APB 25, no compensation expense was recorded for
     these  warrants.

     In  connection with the Plan, during August 2002 the Board granted warrants
     to  purchase 20,000 shares of common stock of the Company at exercise price
     of  $3.10 per share to outside directors. Based on the provisions of APB25,
     no  compensation  expense  was  recorded  for  these  warrants.


                                       58

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE J - STOCK WARRANTS - CONTINUED

     2001  WARRANT  PLAN
     -------------------

     The  Board  in  November  2001 approved the 2001 warrant plan (2001 Warrant
     Plan).  The purpose of the 2001 Warrant Plan is to provide the Company with
     a  vehicle  to  attract,  compensate,  and  motivate  selected  employees,
     particulary  executive  officers,  by issuing stock purchase warrants which
     will  afford  recipients  an  opportunity  to  share  in  potential capital
     appreciation  in  the  Company's  common  stock.

     The 2001 Warrant Plan provides for issuance of warrants to purchase up to a
     maximum  of  1,500,000  shares  of  common stock of the Company, subject to
     adjustment  in  the  event  of  adjustments to the Company's capitalization
     (such  as  stock  dividends,  splits  or  reverse  splits,  mergers,
     recapitalizations, consolidations, etc.). Any warrants which expire without
     being  exercised  are added back to the number of shares for which warrants
     may  be  issued.  The  2001  Warrant  Plan  has  a term of 10 years, and no
     warrants  may  be  granted  after  that  time.

     The  warrants  may  be  issued  to any person who, at the time of the grant
     under  the  2001  Warrant  Plan,  is  an  employee  or  director of, and/or
     consultant  or  advisor  to,  the Company, or to any person who is about to
     enter  into  any  such  relationship  with  the  Company.

     The warrants will be issued in the discretion of the compensation committee
     and/or  the  Board  (Administrator), which will determine when and who will
     receive  grants,  the  number of shares purchasable under the warrants, the
     manner,  conditions and timing of vesting, the exercise price, antidilution
     adjustments  to  be applied, and forfeiture and vesting acceleration terms.

     The  exercise price of the warrants are determined in the discretion of the
     Administrator, but may not be less than 85% of the fair market value of the
     common  stock of the Company on the date of the grant, except that warrants
     granted  to non-employee directors may have an exercise price not less than
     100%  of  the fair market value. The fair market value is the closing price
     of  the Company's common stock on the grant date. Warrants may be exercised
     only  for  cash.

     The  term  of  the warrants may not exceed ten years from the date of grant
     and may be exercised only during the term specified in the warrants. In the
     discretion  of  the  Administrator,  warrants  may  continue  in effect and
     continue  to  vest even after termination of the holder's employment by the
     Company.


                                       59

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE J - STOCK WARRANTS - CONTINUED

     OTHER
     -----

     In  connection with a consulting agreement between the Company and a former
     director  of  the Company, during August 2000, the former director received
     warrants  to  purchase  100,000 shares of common stock of the Company at an
     exercise  price  of $6.38 per share exercisable through August 6, 2005. The
     warrants  will  vest  ratably  on  a  quarterly  basis over four years. The
     warrants  were  accounted  for  under  the  provisions  of SFAS 123 and the
     resulting  expense  is  being  amortized  over  the  vesting  period.

     SFAS 123 DISCLOSURES
     --------------------

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



                                                        2000          2001          2002
                                                     -----------  -------------  ----------
                                                                        
     Net income (loss) as reported                   $1,460,781   $( 8,093,810)  $4,122,595
     Net income (loss) proforma                        (245,886)   (10,855,577)   2,109,392

     Net income (loss) per common share as reported         .11        (   .57)         .28
     Net income (loss) per common share proforma           (.02)        (  .77)         .14

     Net income (loss) per common share assuming
     dilution as reported                                   .10       (    .57)         .27
     Net income (loss) per common share assuming
     dilution proforma                                     (.02)         ( .77)         .14


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

     The  following assumptions were used for grants of warrants to employees in
     the  year  ended  July  31, 2001, to compute the fair value of the warrants
     using  the  Black-Scholes  option-pricing  model;  dividend  yield  of  0%;
     expected  volatility  of  90% to 92%; risk free interest rate of 6.02%; and
     expected  lives  of  5  years.

     The  following assumptions were used for grants of warrants to employees in
     the  year  ended  July  31, 2002, to compute the fair value of the warrants
     using the Black-Scholes option-pricing model; dividend yield of 0% expected
     volatility  of 87%; risk free interest rate of 3.59% and 4.72% depending on
     expected  lives;  and  expected  lives  of  5  years.


                                       60

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE J - STOCK WARRANTS - CONTINUED

     SFAS  123 DISCLOSURES  -  CONTINUED
     ---------------------

     For  warrants  granted to non-employees, the Company applies the provisions
     of  SFAS  123  to  determine  the  fair value of the warrants issued. Costs
     associated  with warrants granted to non-employees for the years ended July
     31,  2000,  2001  and  2002,  totaled  $58,333,  $222,988  and  $374,870,
     respectively.  Warrants  granted  to  non-employees simultaneously with the
     issuance  of  debt  are accounted for based on the guidance provided by APB
     14,  "Accounting  for  Convertible Debt and Debt Issued with Stock Purchase
     Warrants".

     A summary of the status of the Company's warrants as of July 31, 2000, 2001
     and  2002,  and changes during the years ending on those dates is presented
     below:



                                        2000                       2001                         2002
                              -------------------------  ---------------------------  -----------------------------
                                            Weighted                     Weighted                      Weighted
                                             Average                      Average                       Average
        Warrants               Shares    Exercise Price     Shares    Exercise Price     Shares     Exercise Price
- ---------------------------  ----------  ---------------  ----------  ---------------  -----------  ---------------
                                                                                  
Outstanding at beginning of
 year                        2,591,136   $          2.71  4,154,988   $          3.82   4,377,488   $          3.67
Granted                      2,478,738              4.36  1,395,000              3.82      60,000              3.84
Exercised                     (914,886)             2.16  ( 922,500)             2.33  (  442,183)             1.98
Expired                              -                 -   (250,000)             6.00    ( 83,750)             3.69
                             ----------                   ----------                   -----------
Outstanding at end of year   4,154,988              3.82  4,377,488              3.67   3,911,555              3.87
                             ==========                   ==========                   ===========
Warrants exercisable at end
 of year                     2,946,653                    3,451,251                     3,574,027


     The  following  table  depicts  the  weighted-average  exercise  price  and
     weighted average fair value of warrants granted during the years ended July
     31,  1999,  2000 and 2001, by the relationship of the exercise price of the
     warrants  granted  to  the  market  price  on  the  grant  date:



                                         2000                         2001                         2002
                            ----------------------------  ---------------------------  -----------------------------
                               For warrants granted          For warrants granted          For warrants granted
                             Weighted       Weighted       Weighted       Weighted       Weighted       Weighted
Exercise price compared to    average        average        average        average        average        average
market price on grant date  fair value   exercise price   fair value   exercise price   fair value   exercise price
- --------------------------  -----------  ---------------  -----------  ---------------  -----------  ---------------
                                                                                   

Equals market price         $         -  $             -  $      5.06  $          6.77  $      2.69  $          3.84
Exceeds market price               2.96             4.21         1.84             4.16            -                -
Less than market price             1.85             2.50         2.30             2.50            -                -



     The  fair  value  of  each warrant grant was estimated on the date of grant
     using  the  Black-Scholes  option-pricing  model  with  the  following
     weighted-average  assumptions  used  for grants in the years ended July 31,
     2000,  2001  and  2002,  respectively:  dividend  yield of 0% for all three
     years;  expected volatility of 92%, 92% and 87%; risk-free interest rate of
     6.02%,  6.02%  and  3.59 to 4.72% depending on expected lives; and expected
     lives  of  3  to  5,  3  to  5  and  5  years.


                                       61

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE J - STOCK WARRANTS - CONTINUED

     SFAS  123 DISCLOSURES  -  CONTINUED
     ---------------------

     The  following  table summarizes information about the warrants outstanding
     at  July  31,  2002:



                                   Warrants Outstanding                  Warrants Exercisable
                                --------------------------             ------------------------
                                                Weighted
                                   Number        Number     Weighted      Number      Weighted
                                 Outstanding    Remaining    Average    Exercisable    Average
                                     at        Contractual  Exercise        at        Exercise
     Range of Exercise Prices   July 31, 2002     Life        Price    July 31, 2002    Price
     -------------------------  -------------  -----------  ---------  -------------  ---------
                                                                       
     2.50 to $3.00                 1,685,917   1.89 years  $    2.51      1,685,917  $    2.51
     3.66 to $3.99                    90,000         2.07       3.71         87,060       3.71
     4.00 to $4.05                   225,638          .93       4.00        225,308       4.00
     4.60 to $6.69                 1,660,000         2.51       4.78      1,399,897       4.75
     6.94 to $7.00                   250,000         3.14       6.99        175,845       6.98
                                -------------                          -------------
     2.50 to $7.00                 3,911,555         2.18  $    3.87      3,574,027  $    3.73
                                =============                          =============


NOTE K - COMMITMENTS AND CONTINGENCIES

     LITIGATION

     On  March  16,  1999,  the  Company settled a lawsuit in mediation with its
     former  chairman  of  the board, Jorge V. Duran. The total settlement costs
     recorded  by  the  Company  at July 31, 1999, was $456,300. The parties had
     agreed to extend the date on which the payments were required in connection
     with the settlement including the issuance of the common stock. On July 26,
     2000,  the parties executed final settlement agreements whereby the Company
     paid  the  required  cash  payment  of $150,000. During September 2000, the
     Company  issued  the  required  stock.

     On July 10, 2001, litigation was filed in the 164th Judicial District Court
     of  Harris  County, Texas by Jorge V. Duran and Ware, Snow, Fogel & Jackson
     L.L.P.  against  the  Company alleging breach of contract, common law fraud
     and statutory fraud in connection with the settlement agreement between the
     parties  dated  July 26, 2000. Plaintiffs seek actual and punitive damages.
     The Company believes the claims are without merit and intends to vigorously
     defend  against  the  lawsuit.

     In  November  2000,  the  litigation  between  the Company and A.E. Schmidt
     Environmental was settled in mediation for $100,000 without admission as to
     fault.

     During  August  2000, the Company and WIN Capital Corporation (WIN) settled
     litigation  whereby the Company issued WIN 12,500 shares of common stock of
     the  Company. The value of the stock, totaling approximately $82,000 at the
     time  of  settlement,  was recorded in the Company's consolidated financial
     statements  at  July  31,  2000.


                                       62

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE K - COMMITMENTS AND CONTINGENCIES - CONTINUED

     LITIGATION - CONTINUED

     On  February  24, 2000, litigation was filed in the 357th Judicial District
     Court  of  Cameron  County, Texas, against Cowboy Pipeline Service Company,
     Inc.  (Cowboy),  an  affiliate of CPSC, CPSC International, Inc. (CPSC) and
     the  Company (collectively referred to as the Defendants) alleging that the
     Defendants  had illegally trespassed in connection with the construction of
     the  US  Pipelines  and  seeking  a temporary restraining order against the
     Defendants  from  future  use  of  the US Pipelines. On March 20, 2000, the
     Company acquired the portion of the property which surrounds the area where
     the  US  Pipelines  were constructed for cash of $1,908,000, which was paid
     during  April  2000, and debt in the amount of $1,908,000. As a result, the
     litigation  was  dismissed.  The  debt  bears  interest at 10.0% per annum,
     payable monthly in minimum installments of $15,000 or $.001 for each gallon
     that  flows  through  the  US Pipelines with a balloon payment due in April
     2003  (see  note  L).

     On March 2, 2000, litigation was filed in the Superior Court of California,
     County of San Bernardino by Omnitrans against Penn Octane Corporation, Penn
     Wilson,  CNG  and  several other third parties alleging breach of contract,
     fraud and other causes of action related to the construction of a refueling
     station by a third party. Penn Octane Corporation and Penn Wilson have both
     been  dismissed  from  the  litigation  pursuant  to  a  summary  judgment.
     Omnitrans  is appealing  the summary judgments  in favor of the Company and
     Penn Wilson. Based on  proceedings  to  date, the Company believes that the
     claims are without merit and  intends  to  vigorously  defend  against  the
     lawsuit.

     On  August 7, 2001, a Mexican company, Intertek Testing Services de Mexico,
     S.A.  de  C.V.  (Plaintiff),  which  contracts  with  PMI  for  LPG testing
     services,  filed  suit  in  the Superior Court of California, County of San
     Mateo  against  the Company alleging breach of contract. The plaintiffs are
     seeking  damages  in  the amount of $750,000. The Company believes that the
     complaint  is  without  merit  and intends to vigorously defend against the
     lawsuit.

     On  October  11,  2001, litigation was filed in the 197th Judicial District
     Court  of  Cameron  County,  Texas  by  the Company against Tanner Pipeline
     Services, Inc. ("Tanner"); Cause No. 2001-10-4448-C alleging negligence and
     aided breaches of fiduciary duties on behalf of CPSC in connection with the
     construction of the US Pipelines. The Company is seeking damages. Discovery
     is  continuing  in  this matter. After July 31, 2002, Tanner sent notice of
     its  intent  to  seek  its  attorneys  fees  as  a sanction in the event it
     prevails  in  the  action.  Trial  is  set  for  February  24,  2003.

     The  Company and its subsidiaries are also involved with other proceedings,
     lawsuits  and  claims.  The  Company believes that the liabilities, if any,
     ultimately  resulting from such proceedings, lawsuits and claims, including
     those  discussed  above,  should  not  materially  affect  its consolidated
     financial  statements.

     AWARD  FROM  LITIGATION

     For  the  year  ended  July  31,  2000,  the  Company  recognized a gain of
     $3,036,638  which  represents the amount of an Award from litigation from a
     lawsuit  that  originated  in  1994.


                                       63

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE K - COMMITMENTS AND CONTINGENCIES - CONTINUED

     CREDIT  FACILITY  AND  LETTERS  OF  CREDIT

     As of July 31, 2002, the Company has a $13,000,000 credit facility with RZB
     Finance  L.L.C.  (RZB)  through  December  31,  2002  (will  be  reduced to
     $10,000,000 after December 31, 2002 unless RZB authorizes an extension) for
     demand loans and standby letters of credit (RZB Credit Facility) to finance
     the  Company's purchases of LPG. Under the RZB Credit Facility, the Company
     pays  a  fee  with respect to each letter of credit thereunder in an amount
     equal  to  the greater of (i) $500, (ii) 2.5% of the maximum face amount of
     such  letter  of  credit,  or  (iii) such higher amount as may be agreed to
     between  the  Company  and  RZB. Any loan amounts outstanding under the RZB
     Credit Facility shall accrue interest at a rate equal to the rate announced
     by  the  Chase  Manhattan Bank as its prime rate plus 2.5%. Pursuant to the
     RZB  Credit  Facility,  RZB  has  sole  and absolute discretion to limit or
     terminate  their  participation  in the RZB Credit Facility and to make any
     loan  or  issue  any letter of credit thereunder. RZB also has the right to
     demand  payment  of  any  and  all amounts outstanding under the RZB Credit
     Facility  at  any  time.  In  connection  with the RZB Credit Facility, the
     Company  granted  a  security interest and assignment in any and all of the
     Company's  accounts,  inventory,  real  property,  buildings,  pipelines,
     fixtures  and  interests  therein  or  relating thereto, including, without
     limitation,  the  lease with the Brownsville Navigation District of Cameron
     County  (District) for the land on which the Company's Brownsville Terminal
     Facility is located, the Pipeline Lease, and in connection therewith agreed
     to  enter  into  leasehold  deeds  of trust, security agreements, financing
     statements and assignments of rent, in forms satisfactory to RZB. Under the
     RZB  Credit  Facility,  the  Company may not permit to exist any subsequent
     lien,  security  interest,  mortgage,  charge  or  other encumbrance of any
     nature  on any of its properties or assets, except in favor of RZB, without
     the  consent  of  RZB  (see  notes  H  and  L).

     The  Company's  President,  Chairman  and  Chief  Executive  Officer  has
     personally guaranteed all of the Company's payment obligations with respect
     to  the  RZB  Credit  Facility.

     In  connection  with the Company's purchases of LPG from Exxon, El Paso NGL
     Marketing  Company,  L.P.  (El Paso)(until September 30, 2002), Duke Energy
     NGL  Services,  Inc. (Duke) and/or Koch Hydrocarbon Company (Koch), letters
     of  credit  are  issued  on a monthly basis based on anticipated purchases.

     In  connection  with  the  Company's  purchase of LPG, under the RZB Credit
     Facility,  assets  related  to product sales (Assets) are required to be in
     excess  of  borrowings  and  commitments.  At  July 31, 2002, the Company's
     borrowings and commitments exceeded the amount of the Assets which included
     $29,701 in cash, by approximately $2,400,000 (Asset Deficit). Subsequent to
     July 31, 2002, RZB has continued to fund and issue letters of credit to the
     Company  despite  the  Asset  Deficit.

     Interest  costs  associated  with the RZB Credit Facility totaled $513,392,
     $839,130,  and  $452,164  for the years ended July 31, 2000, 2001 and 2002.


                                       64

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE K - COMMITMENTS AND CONTINGENCIES - CONTINUED

     OPERATING  LEASE  COMMITMENTS

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

     The  Pipeline  Lease currently expires on December 31, 2013, pursuant to an
     amendment  (Pipeline  Lease Amendment) entered into between the Company and
     Seadrift  on  May  21,  1997,  which  became  effective  on January 1, 1999
     (Effective  Date).  The  Pipeline  Lease  Amendment  provides,  among other
     things,  for  additional  storage  access and inter-connection with another
     pipeline  controlled  by  Seadrift, thereby providing greater access to and
     from  the  Leased  Pipeline.  Pursuant to the Pipeline Lease Amendment, the
     Company's  fixed  annual  rent  for  the  use  of  the  Leased Pipeline was
     increased  by $350,000, less certain adjustments during the first two years
     from  the  Effective Date, and the Company is required to pay for a minimum
     volume  of  storage  of  $300,000  per  year  beginning January 1, 2000. In
     addition,  the  Pipeline  Lease  Amendment  provides  for  variable  rental
     increases  based  on  monthly volumes purchased and flowing into the Leased
     Pipeline  and  storage utilized. The Company has made all payments required
     under  the  Pipeline  Lease  Amendment.

     The operating lease for the land on which the Brownsville Terminal Facility
     is  located  (Brownsville  Lease)  originally  was due to expire in October
     2003. During December 2001 the Company extended the Brownsville Lease until
     November  30,  2006. The Company has an option to renew for five additional
     five  year  terms. The rent may be adjusted in accordance with the terms of
     the  agreement.  The  annual  rental  amount  is  approximately  $75,000.

     The  Brownsville  Lease  provides,  among other things, that if the Company
     complies  with  all  the  conditions  and  covenants therein, the leasehold
     improvements  made  to the Brownsville Terminal Facility by the Company may
     be removed from the premises or otherwise disposed of by the Company at the
     termination  of  the  Brownsville  Lease.  In  the event of a breach by the
     Company  of  any  of the conditions or covenants, all improvements owned by
     the Company and placed on the premises shall be considered part of the real
     estate  and  shall  become  the  property  of  the  District.

     The  Company  leases  the land on which its Tank Farm is located. The lease
     amount  is  approximately $27,000 annually. The lease was originally due to
     expire  on  January 18, 2005. During December 2001 the Company extended the
     lease  until November 30, 2006. The Company has an option to renew for five
     additional five year terms. The rent may be adjusted in accordance with the
     terms  of  the  agreement.


                                       65

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE K - COMMITMENTS AND CONTINGENCIES - CONTINUED

     OPERATING  LEASE  COMMITMENTS  -  CONTINUED

     Rent  expense  was  as  follows  for  the  years  ended  July  31,:



                                2000          2001          2002
                            ------------  ------------  ------------
                                               
     Minimum Rent Expense   $  1,495,326  $  2,067,620  $  2,020,129
     Variable Rent Expense       708,213       783,297     1,218,843
                            ------------  ------------  ------------

          Total             $  2,203,539  $  2,850,917  $  3,238,972
                            ============  ============  ============



 As  of  July  31,  2002, the minimum lease payments for operating leases having
initial  or  remaining  noncancellable  lease terms in excess of one year are as
follows:

               Year ending July 31,
               --------------------
                       2003                  $ 1,539,782
                       2004                    1,449,887
                       2005                    1,391,678
                       2006                    1,382,462
                       2007                    1,310,821
                       Thereafter              7,225,000
                                             -----------
                                             $14,299,630
                                             ===========

     EMPLOYMENT  CONTRACTS

     During  the  period  February  1,  2001  through July 28, 2002, the Company
     continued  the terms of the previous six year employment agreement with the
     President  which  had expired on January 31, 2001. Effective July 29, 2002,
     the  Company  entered  into  a new three year employment agreement with the
     President  (Agreement).  Under the terms of the Agreement, the President is
     entitled  to receive a monthly salary equal to $25,000 and a minimum annual
     bonus payment equal to $100,000 plus five percent (5%) of net income before
     taxes  of  the Company. In addition, the President is entitled to receive a
     warrant  grant by December 31, 2002 in an amount and with terms comensurate
     with  prior  practices.

     In  connection  with  the Agreement, the Company also agreed to forgive any
     interest  due  from  the  President  pursuant to the President's Promissory
     Note,  provided  that  the  President guarantees at least $2,000,000 of the
     Company's  indebtedness  during  any  period  of  that  fiscal  year of the
     Company.  Furthermore,  the  Company  agreed  to  forgive  the  President's
     Promissory  Note  in  the  event  that  either  (a)  the share price of the
     Company's  common stock trades for a period of 90 days at a blended average
     price  equal to $6.20, or (b) the Company is sold for a price per share (or
     an  asset  sale  realizes  revenues  per  share)  equal  to  $6.20.

     Aggregate  compensation  under  employment  agreements  totaled  $338,500,
     $300,000  and  $619,436  for  the years ended July 31, 2000, 2001 and 2002,
     respectively,  which  included  agreements  with  former  executives.

     CONCENTRATIONS  OF  CREDIT  RISK

     Financial  instruments  that potentially subject the Company to credit risk
     include  cash  balances  at banks which at times exceed the federal deposit
     insurance.


NOTE L - ACQUISITION OF PIPELINE INTERESTS

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


                                       66

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     On  July 2, 1998, PennMex (see note M), received a permit from the Comision
     Reguladora  de Energia (Mexican Energy Commission) to build and operate one
     pipeline  to  transport  LPG  (Mexican  Pipeline)  [collectively,  the  US
     Pipelines  and  the  Mexican  Pipeline  are  referred to as the US - Mexico
     Pipelines]  from  El  Sabino  (at  the point North of the Rio Bravo) to the
     Matamoros  Terminal  Facility.

     In  connection  with  the  construction  of the US-Mexico Pipelines and the
     Matamoros Terminal Facility, the Company and CPSC entered into two separate
     Lease  /  Installation Purchase Agreements, as amended, (Lease Agreements),
     whereby  CPSC  was  required  to  construct  and  operate  the  US - Mexico
     Pipelines  (including  an  additional  pipeline  to  accommodate  Refined
     Products) and the Matamoros Terminal Facility and lease these assets to the
     Company.  Under the terms of the Lease Agreements, CPSC was required to pay
     all  costs  associated with the design, construction and maintenance of the
     US  -  Mexico  Pipelines  and  Matamoros  Terminal  Facility.

     During  December  1999,  the  Company and CPSC amended the Lease Agreements
     whereby  the  Company  acquired  a  50% interest for $3,000,000 and had the
     option  to  acquire  the  remaining  50%  interest in the Lease Agreements.
     During  February 2000, the Company determined that CPSC did not comply with
     certain  obligations  under the Lease Agreements. In March 2000, CPSC filed
     for  protection  under  Chapter  11  of  the United States Bankruptcy Code.

     On March 30, 2001, the Company completed a settlement with CPSC and Cowboy,
     which provided the Company with the remaining 50% interest in the US-Mexico
     Pipelines,  Matamoros  Terminal  Facility  and  related  land,  permits  or
     easements (Acquired Assets) previously constructed and/or owned by CPSC and
     leased  to the Company. Until the Settlement was completed (see below), the
     Company  had  recorded the remaining 50% portion of the US-Mexico Pipelines
     and Matamoros Terminal Facility as a capital lease. In addition, as part of
     the Settlement, the Company conveyed to CPSC all of its rights to a certain
     property  (Sold  Asset).  The  foregoing is more fully discussed below. The
     terms  of  the  Settlement did not deviate in any material respect from the
     terms previously reported except that the fair value of the warrants issued
     in  connection with the Settlement (see below) was reduced from $600,000 to
     $300,000  as  a  result  of a decrease in the market value of the Company's
     common  stock.


                                       67

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE L - ACQUISITION OF PIPELINE INTERESTS - CONTINUED

     In  connection  with  the  Settlement,  the  Company  agreed  to  pay  CPSC
     $5,800,000  (Purchase  Price)  for  the  Acquired  Assets, less agreed upon
     credits  and  offsets  in  favor  of  the  Company totaling $3,237,500. The
     remaining  $2,562,500  was  paid at the closing of the Settlement by a cash
     payment  of $200,000 to CPSC and the issuance to or for the benefit of CPSC
     of  two  promissory notes in the amounts of $1,462,500 (CPSC Note) (payable
     in  36 monthly installments of approximately $46,000, including interest at
     9%  per  annum)  and  $900,000  (Other  Note)  (payable in 36 equal monthly
     installments of approximately $29,000, including interest at 9% per annum).
     The  Other  Note is collateralized by a first priority security interest in
     the  U.S. portion of the pipelines comprising the Acquired Assets. The CPSC
     Note  is also collateralized by a security interest in the Acquired Assets,
     which  security  interest  is  subordinated  to the security interest which
     secures  the  Other  Note. In addition, the security interest granted under
     the  CPSC Note is shared on a pari passu basis with certain other creditors
     of  the  Company (see notes H and K). Under the terms of the CPSC Note, the
     Company is entitled to certain offsets related to future costs which may be
     incurred by the Company in connection with the Acquired Assets. In addition
     to  the  payments  described  above,  the  Company agreed to assume certain
     liabilities  which  were  previously  owed  by  CPSC  in  connection  with
     construction  of  the Acquired Assets. CPSC also transferred to the Company
     any  right that it held to any amounts owing from Termatsal for cash and/or
     equipment provided by CPSC to Termatsal, including approximately $2,600,000
     of  cash  advanced  to  Termatsal,  in  connection with construction of the
     Mexican  portion  of  the  Acquired  Assets.

     The  Sold  Asset  transferred  to  CPSC  in  connection with the Settlement
     consisted  of  real  estate  of  the  Company  with an original cost to the
     Company  of  $3,800,000  and  with  a  remaining  book  value  totaling
     approximately  $1,908,000  (after  giving effect to credits provided to the
     Company included in the financial terms described above). CPSC agreed to be
     responsible  for  payments  required in connection with the Debt related to
     the  original  purchase  by  the  Company  of  the  Sold  Asset  totaling
     approximately  $1,908,000. CPSC's obligations under the Debt are to be paid
     by  the  Company  to  the extent that there are amounts owed by the Company
     under the CPSC Note, through direct offsets by the Company against the CPSC
     Note.  After  the  CPSC Note is fully paid, the Company will no longer have
     any  payment  obligation to CPSC in connection with the Debt and therefore,
     CPSC  will  then  be  fully  responsible  to  the Company for any remaining
     obligations  in  connection  with  the Debt (Remaining Obligations). CPSC's
     obligations  to  the  Company  in  respect of the Remaining Obligations are
     collateralized  by  a  deed  of  trust lien granted by CPSC in favor of the
     Company  against  the  Sold Asset. CPSC also granted the Company a pipeline
     related  easement  on  the  Sold  Asset.  The  principal of $1,908,000 plus
     accrued  and  unpaid  interest  is  included  in  long-term  debt  and  the
     corresponding  amount  required  to  be paid by CPSC has been recorded as a
     mortgage  receivable (see note H). In addition to the Purchase Price above,
     CPSC  received  from  the  Company  warrants  to purchase 175,000 shares of
     common  stock  of  the  Company  at  an  exercise  price of $4.00 per share
     exercisable  through  March  30,  2004,  such  shares  having  a fair value
     totaling  approximately  $300,000. This amount had been included as part of
     the cost of the Acquired Assets in the consolidated financial statements as
     of  July  31,  2001.

     Until  the  security  interests  as  described  above  are  perfected,  the
     Company's  President  is  providing  a  personal guarantee for the punctual
     payment  and  performance  under  the  CPSC  Note.


                                       68

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE M - ACQUISITION OF MEXICAN SUBSIDIARIES

     Effective  April 1, 2001, the Company completed the purchase of 100% of the
     outstanding  common  stock  of  both  Termatsal  and  PennMex  (Mexican
     Subsidiaries),  previous  affiliates  of the Company which were principally
     owned  by  an  officer  and  director.  The Company paid a nominal purchase
     price. As a result of the acquisition, the Company has included the results
     of  the  Mexican  Subsidiaries  in its consolidated financial statements at
     July  31,  2001  and  2002.  Since  inception the operations of the Mexican
     Subsidiaries  have  been funded by the Company and such amounts funded were
     included  in  the  Company's consolidated financial statements prior to the
     acquisition date. Therefore, there were no material differences between the
     amounts  previously reported by the Company and the amounts that would have
     been reported by the Company had the Mexican Subsidiaries been consolidated
     since  inception.

NOTE N - MEXICAN OPERATIONS

     Under  current  Mexican law, foreign ownership of Mexican entities involved
     in  the  distribution of LPG or the operation of LPG terminal facilities is
     prohibited.  Foreign  ownership  is  permitted  in  the  transportation and
     storage  of  LPG.  Mexican  law  also  provides that a single entity is not
     permitted  to  participate  in  more than one of the defined LPG activities
     (transportation,  storage  or  distribution).  PennMex has a transportation
     permit  and  the  Mexican Subsidiaries own, lease, or are in the process of
     obtaining the land or rights of way used in the construction of the Mexican
     portion  of  the  US-Mexico  Pipelines,  and own the Mexican portion of the
     assets  comprising the US-Mexico Pipelines, the Matamoros Terminal Facility
     and  the Satillo Terminal. The Company's Mexican affiliate, Tergas, S.A. de
     C.V.  (Tergas),  has  been  granted  the  permit  to  operate the Matamoros
     Terminal  Facility and the Company relies on Tergas' permit to continue its
     delivery  of LPG at the Matamoros Terminal Facility. Tergas is owned 90% by
     Jorge  Bracamontes,  an  officer  and  director  of  the  Company,  and the
     remaining  balance  is  owned  by  another  officer  and  consultant of the
     Company.  The Company pays Tergas its actual cost for distribution services
     at  the  Matamoros  Terminal  Facility  plus  a  small  profit.

     Through  its  operations  in  Mexico  and  the  operations  of  the Mexican
     Subsidiaries  and  Tergas, the Company is subject to the tax laws of Mexico
     which,  among  other  things, require that the Company comply with transfer
     pricing  rules,  the  payment  of  income,  asset and ad valorem taxes, and
     possibly  taxes  on  distributions  in  excess  of  earnings.  In addition,
     distributions  to  foreign  corporations,  including dividends and interest
     payments  may  be  subject  to  Mexican  withholding  taxes.


NOTE O - FOURTH QUARTER ADJUSTMENTS - UNAUDITED

     The  net  loss  for the quarter ended July 31, 2001, included the following
     material  fourth  quarter  adjustments:  (i) an allowance for uncollectible
     receivables  of approximately $200,000, (ii) through-put deficiency fees of
     approximately  $660,000  above  amounts  previously estimated, and (iii) an
     adjustment  to  reduce  sales  of  approximately  $507,000.

     The  net income for the quarter ended July 31, 2002, included the following
     material fourth quarter adjustments: (i) approximately $170,000 for reduced
     through-put  fees  previously  estimated  in  a  prior  quarter  and  (ii)
     approximately  $270,000  related  to  LPG costs incurred in a prior quarter
     above  amounts  previously  estimated.


                                       69

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE P - REALIZATION OF ASSETS

     The  accompanying  consolidated  financial statements have been prepared in
     conformity  with  accounting  principles  generally  accepted in the United
     States of America, which contemplate continuation of the Company as a going
     concern.  The  Company  has had an accumulated deficit since inception, has
     used cash in operations and continues to have a deficit in working capital.
     In  addition,  significantly  all  of  the  Company's assets are pledged or
     committed  to  be pledged as collateral on existing debt in connection with
     the New Accepting Noteholders' notes, the RZB Credit Facility and the notes
     related  to  the  Settlement.  The  New Accepting Noteholders' notes, which
     total  approximately $3,085,000 at October 4, 2002, are due on December 15,
     2002.  In  addition,  the  Company  has  entered into supply agreements for
     quantities  of  LPG  totaling  approximately  24,000,000  gallons per month
     adjusted  for El Paso (actual deliveries have been approximately 21,700,000
     gallons per month during the year ended July 31, 2002 adjusted for El Paso)
     although  the  Contract  provides  for  lesser  quantities (see note Q). As
     discussed in note A, the Company has historically depended heavily on sales
     to  PMI.

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

     To  provide  the Company with the ability it believes necessary to continue
     in  existence,  management  is  taking  steps  to (i) increase sales to its
     current  customers,  (ii)  increase  the  number  of  customers  assuming
     deregulation  of  the LPG industry in Mexico, (iii) extend the terms of the
     Pipeline  Lease,  (iv)  expand  its  product  lines,  (v) obtain additional
     letters  of  credit  financing,  (vi)  raise  additional debt and/or equity
     capital, (vii) increase the current credit facility and (viii) relocate the
     Saltillo  Terminal  to  another  location  near  Satillo, Coahuila, Mexico.

     At  July  31,  2002,  the  Company had net operating loss carryforwards for
     federal  income  tax  purposes  of approximately $6,700,000. The ability to
     utilize  such net operating loss carryforwards may be significantly limited
     by  the application of the "change of ownership" rules under Section 382 of
     the  Internal  Revenue  Code.


                                       70

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE Q - CONTRACTS

     LPG SALES TO PMI

     The  Company  entered  into  sales  agreements with PMI for the period from
     April  1, 2000 through March 31, 2001 (Old Agreements), for the annual sale
     of  a  combined  minimum  of  151,200,000  gallons  of  LPG,  mixed  to PMI
     specifications, subject to seasonal variability, which was delivered to PMI
     at  the  Company's  terminal  facilities  in Matamoros, Tamaulipas, Mexico,
     Saltillo,  Coahuila,  Mexico  or  alternative delivery points as prescribed
     under  the  Old  Agreements.

     On  October  11,  2000,  the  Old  Agreements  were amended to increase the
     minimum  amount of LPG to be purchased during the period from November 2000
     through  March 2001 by 7,500,000 gallons resulting in a new annual combined
     minimum  commitment  of  158,700,000  gallons.  Under  the terms of the Old
     Agreements,  sales  prices  were  indexed  to  variable  posted  prices.

     Upon  the expiration of the Old Agreements, PMI confirmed to the Company in
     writing  (Confirmation)  on  April  26,  2001, the terms of a new agreement
     effective April 1, 2001, subject to revisions to be provided by PMI's legal
     department.  The  Confirmation  provided  for  minimum  monthly  volumes of
     19,000,000  gallons  at  indexed  variable posted prices plus premiums that
     provide the Company with annual fixed margins, which increase annually over
     a  three-year  period.  The Company was also entitled to receive additional
     fees  for  any  volumes  which were undelivered. From April 1, 2001 through
     December  31,  2001,  the Company and PMI operated under the terms provided
     for  in the Confirmation. During January 1, 2002 through February 28, 2002,
     PMI purchased monthly volumes of approximately 17,000,000 gallons per month
     at  slightly  higher  premiums  then  those  specified in the Confirmation.

     From  April  1,  2001  through  November  30, 2001, the Company sold to PMI
     approximately  39,600,000  million gallons (Sold LPG) for which PMI had not
     taken  delivery.  The  Company received the posted price plus other fees on
     the  sold  LPG  but  did  not  receive  the fixed margin referred to in the
     Confirmation  (see note B9. At July 31, 2001, the obligation to deliver LPG
     totaled  approximately  $11,500,000  million  related  to  such  sales
     (approximately 26,600,000 million gallons). During the period from December
     1,  2001 through March 31, 2002, the Company delivered to PMI the Sold LPG.

     Effective  March  1,  2002, the Company and PMI entered into a contract for
     the  minimum  monthly sale of 17,000,000 gallons of LPG, subject to monthly
     adjustments  based  on  seasonality (Contract). The Contract expires on May
     31,  2004, except that the Contract may be terminated by either party on or
     after  May  31,  2003  upon  90  days  written  notice, or upon a change of
     circumstances  as  defined  under  the  Contract.

     In  connection  with  the  Contract, the parties also executed a settlement
     agreement  (Settlement  Agreement), whereby the parties released each other
     in  connection  with  all  disputes  between the parties arising during the
     period April 1, 2001 through February 28, 2002, and previous claims related
     to  the  contract  for  the  period  April  1, 2000 through March 31, 2001.

     PMI  uses  the  Matamoros  Terminal Facility to load LPG purchased from the
     Company  for  distribution by truck in Mexico. The Company continues to use
     the  Brownsville  Terminal  Facility  in  connection  with LPG delivered by
     railcar  to  other customers, storage and as an alternative terminal in the
     event  the  Matamoros  Terminal  Facility  cannot  be  used  temporarily.


                                       71

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE Q - CONTRACTS - CONTINUED

     LPG  SALES  TO  PMI  -  CONTINUED

     Revenues  from  PMI  totaled  approximately $110,800,000 for the year ended
     July  31,  2002, representing approximately 77.9% of total revenues for the
     period.

     LPG  SUPPLY  AGREEMENTS

     Effective  October  1,  1999, the Company and Exxon entered into a ten year
     LPG  supply contract, as amended (Exxon Supply Contract), whereby Exxon has
     agreed  to supply and the Company has agreed to take, 100% of Exxon's owned
     or  controlled volume of propane and butane available at Exxon's King Ranch
     Gas  Plant (Plant) up to 13,900,000 gallons per month blended in accordance
     with  required  specifications (Plant Commitment). For the year ending July
     31, 2002, under the Exxon Supply Contract, Exxon has supplied an average of
     approximately  14,300,000  gallons  of LPG per month. The purchase price is
     indexed  to  variable  posted  prices.

     In  addition,  under the terms of the Exxon Supply Contract, Exxon made its
     Corpus  Christi Pipeline (ECCPL) operational in September 2000. The ability
     to  utilize the ECCPL allows the Company to acquire an additional supply of
     propane  from  other  propane  suppliers located near Corpus Christi, Texas
     (Additional Propane Supply), and bring the Additional Propane Supply to the
     Plant  (ECCPL  Supply) for blending to the required specifications and then
     delivered into the Leased Pipeline. The Company agreed to flow a minimum of
     122,000,000 gallons per year of Additional Propane Supply through the ECCPL
     until  September  2004.  The Company is required to pay minimum utilization
     fees  associated with the use of the ECCPL until September 2004. Thereafter
     the  utilization  fee will be based on the actual utilization of the ECCPL.

     In September 1999, the Company and El Paso entered into a three year supply
     agreement  (El  Paso Supply Agreement) whereby El Paso agreed to supply and
     the  Company  agreed  to  take,  a  monthly average of 2,500,000 gallons of
     propane  (El  Paso  Supply) beginning in October 1999 expiring at September
     30,  2002. The El Paso Supply Agreement was not renewed. The purchase price
     was  indexed  to  variable  posted  prices.

     In  March  2000,  the  Company  and  Koch  entered into a three year supply
     agreement  (Koch Supply Contract) whereby Koch has agreed to supply and the
     Company  has  agreed  to take, a monthly average of 8,200,000 gallons (Koch
     Supply)  of  propane beginning April 1, 2000, subject to the actual amounts
     of propane purchased by Koch from the refinery owned by its affiliate, Koch
     Petroleum  Group,  L.P.  For  the year ending July 31, 2002, under the Koch
     Supply  Contract,  Koch  has supplied an average of approximately 5,300,000
     gallons  of  propane  per  month. The purchase price is indexed to variable
     posted  prices.  Furthermore,  the  Company  was required to pay additional
     charges  associated with the construction of a new pipeline interconnection
     which  was  paid  through  additional  adjustments  to  the  purchase price
     (totaling  approximately  $1,000,000)  which  allows deliveries of the Koch
     Supply  into  the  ECCPL.

     Under  the  terms of the Koch Supply Contract, the Koch Supply is delivered
     into  the  ECCPL  and  blended  to  the  required  specifications.


                                       72

                    Penn Octane Corporation and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE Q - CONTRACTS - CONTINUED

     LPG  SUPPLY  AGREEMENTS  -  CONTINUED

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

     The  Company is currently purchasing LPG from the above-mentioned suppliers
     (Suppliers). The Company's aggregate costs per gallon to purchase LPG (less
     any applicable adjustments) are below the aggregate sales prices per gallon
     of  LPG  sold  to  its  customers.

     As  described  above,  the  Company  has entered into supply agreements for
     quantities  of  LPG  totaling  approximately  24,000,000  gallons per month
     adjusted  for El Paso (actual deliveries have been approximately 21,700,000
     gallons  per  month  during  the  year  ended July 31, 2002 adjusted for El
     Paso),  although  the  Contract  provides  for  lesser  quantities.

     In  addition  to  the  LPG costs charged by the Suppliers, the Company also
     incurs  additional  costs  to  deliver  LPG  to  the  Company's facilities.
     Furthermore,  the Company may incur significant additional costs associated
     with  the storage, disposal and/or changes in LPG prices resulting from the
     excess  of  the  Plant  Commitment,  Koch Supply or Duke Supply over actual
     sales  volumes.  Under  the terms of the Supply Contracts, the Company must
     provide letters of credit in amounts equal to the cost of the product to be
     purchased.  In addition, the cost of the product purchased is tied directly
     to overall market conditions. As a result, the Company's existing letter of
     credit  facility  may  not  be  adequate  to  meet  the  letter  of  credit
     requirements under the agreements with the Suppliers or other suppliers due
     to  increases in quantities of LPG purchased and/or to finance future price
     increases  of  LPG.


NOTE R - SUBSEQUENT EVENTS - UNAUDITED

     During  October  2002,  the  Company  agreed  to  accept  the  assets,
     collateralizing  the  $214,355  note  (see  note D), having a fair value of
     approximately  $800,000  owned  by an officer and a director of the Company
     and  Buyer  (Officer)  as  full  satisfaction  of  the Officer's stock note
     ($498,000) and promissory note ($214,355) owed to the Company (see note D).


                                       73



                                                                     Schedule II
                    PENN OCTANE CORPORATION AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS

                    YEARS ENDED JULY 31, 2002, 2001 AND 2000



                   Balance at     Charged to
                  Beginning of    Costs and      Charged to                   Balance at End
Description          Period        Expenses    Other Accounts    Deductions      of Period
- ----------------  -------------  ------------  ---------------  ------------  ---------------
                                                               

Year ended  July
- ----------------
31, 2002
- --------

Allowance for
doubtful
accounts          $     779,663  $      5,783  $             -  $  (779,663)  $         5,783

Year ended  July
- ----------------
31, 2001
- --------

Allowance for
doubtful
accounts          $     562,950  $    216,713  $             -  $         -   $       779,663

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

Allowance for
Doubtful
Accounts          $     521,067  $     41,883  $             -  $         -   $       562,950



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

   None.


                                       74

                                    PART  III


ITEM  10.     DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT.

     The information called for by this item is hereby incorporated by reference
     from  the  Registrant's  definitive  Proxy  Statement  relating to the 2002
     Annual  Meeting  of  Stockholders, which Proxy Statement will be filed with
     the  Securities  and  Exchange  Commission  on  or about November 22, 2002.


ITEM  11.     EXECUTIVE  COMPENSATION.

     The information called for by this item is hereby incorporated by reference
     from  the  Registrant's  definitive  Proxy  Statement  relating to the 2002
     Annual  Meeting  of  Stockholders, which Proxy Statement will be filed with
     the  Securities  and  Exchange  Commission  on  or about November 22, 2002.


ITEM  12.      SECURITY  OWNERSHIP  OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The information called for by this item is hereby incorporated by reference
     from  the  Registrant's  definitive  Proxy  Statement  relating to the 2002
     Annual  Meeting  of  Stockholders, which Proxy Statement will be filed with
     the  Securities  and  Exchange  Commission  on  or about November 22, 2002.


ITEM  13.  CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS.

     The information called for by this item is hereby incorporated by reference
     from  the  Registrant's  definitive  Proxy  Statement  relating to the 2002
     Annual  Meeting  of  Stockholders, which Proxy Statement will be filed with
     the  Securities  and  Exchange  Commission  on  or about November 22, 2002.


                                       75

                                     PART IV


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

     a.   Financial  Statements  and  Financial  Statement  Schedules.

          The  following  documents  are  filed  as  part  of  this  report:

          (1)  Consolidated  Financial  Statements:

               Penn  Octane  Corporation

                    Independent  Auditor's  Report

                    Consolidated  Balance  Sheet  as  of  July 31, 2001 and 2002

                    Consolidated  Statements  of  Operations for the years ended
                    July  31,  2000,  2001  and  2002

                    Consolidated Statement of Stockholders' Equity for the years
                    ended  July  31,  2000,  2001  and  2002

                    Consolidated  Statements  of  Cash Flows for the years ended
                    July  31,  2000,  2001  and  2002

                    Notes  to  Consolidated  Financial  Statements

          (2)  Financial  Statement  Schedules:

               Schedule  II  -  Valuation  and  Qualifying  Accounts

     b.   Reports  on  Form  8-K.

          None.

     c.   Exhibits.

          THE  FOLLOWING  EXHIBITS  ARE  INCORPORATED  HEREIN  BY  REFERENCE:

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

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

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

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

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


                                       76

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

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

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

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

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

          10.7           Lease  Amendment  dated  May  21, 1997 between Seadrift
                         Pipeline  Corporation and the Registrant. (Incorporated
                         by  reference to the Company's Quarterly Report on Form
                         10-QSB  for  the  quarterly period ended April 30, 1997
                         filed  on  June  16,  1997,  SEC  File  No. 000-24394).

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

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

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

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

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

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


                                       77

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

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

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

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

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

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

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

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

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

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

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


                                       78

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

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

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

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

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

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

          10.31          Promissory Note and Pledge and Security Agreement dated
                         April  11,  2000  between  Jerome  B.  Richter  and the
                         Registrant. (Incorporated by reference to the Company's
                         Annual  Report on Form 10-K for the year ended July 31,
                         2000,  filed  on  November  14,  2000,  SEC  File  No.
                         000-24394).

          10.32          Promissory Note and Pledge and Security Agreement dated
                         March  25,  2000  between  Jorge Bracamontes A. and the
                         Registrant. (Incorporated by reference to the Company's
                         Annual  Report on Form 10-K for the year ended July 31,
                         2000,  filed  on  November  14,  2000,  SEC  File  No.
                         000-24394).

          10.33          Promissory Note and Pledge and Security Agreement dated
                         March  26,  2000  between  M.I.  Garcia  Cuesta and the
                         Registrant. (Incorporated by reference to the Company's
                         Annual  Report on Form 10-K for the year ended July 31,
                         2000,  filed  on  November  14,  2000,  SEC  File  No.
                         000-24394).

          10.34          Promissory Note and Pledge and Security Agreement dated
                         September  10,  2000,  between  Ian  Bothwell  and  the
                         Registrant. (Incorporated by reference to the Company's
                         Annual  Report on Form 10-K for the year ended July 31,
                         2000,  filed  on  November  14,  2000,  SEC  File  No.
                         000-24394).

          10.35          Promissory  Share Transfer Agreement to purchase shares
                         of  Termatsal,  S.A.  de  C.V. dated November 13, 2000,
                         between  Jorge Bracamontes and the Company (Translation
                         from  Spanish).  (Incorporated  by  reference  to  the
                         Company's Annual Report on Form 10-K for the year ended
                         July 31, 2000, filed on November 14, 2000, SEC File No.
                         000-24394).

          10.36          Promissory  Share Transfer Agreement to purchase shares
                         of  Termatsal,  S.A.  de  C.V. dated November 13, 2000,
                         between  Pedro  Prado and the Company (Translation from
                         Spanish).  (Incorporated  by reference to the Company's
                         Annual  Report on Form 10-K for the year ended July 31,
                         2000,  filed  on  November  14,  2000,  SEC  File  No.
                         000-24394).


                                       79

          10.37          Promissory  Share Transfer Agreement to purchase shares
                         of  Termatsal,  S.A.  de  C.V. dated November 13, 2000,
                         between  Pedro  Prado  and  Penn  Octane International,
                         L.L.C.  (Translation  from  Spanish).  (Incorporated by
                         reference  to  the Company's Annual Report on Form 10-K
                         for the year ended July 31, 2000, filed on November 14,
                         2000,  SEC  File  No.  000-24394).

          10.38          Promissory  Share Transfer Agreement to purchase shares
                         of  Penn  Octane de Mexico, S.A. de C.V. dated November
                         13,  2000,  between  Jorge  Bracamontes and the Company
                         (Translation  from Spanish). (Incorporated by reference
                         to  the  Company's  Annual  Report on Form 10-K for the
                         year  ended  July 31, 2000, filed on November 14, 2000,
                         SEC  File  No.  000-24394).

          10.39          Promissory  Share Transfer Agreement to purchase shares
                         of  Penn  Octane de Mexico, S.A. de C.V. dated November
                         13,  2000, between Juan Jose Navarro Plascencia and the
                         Company  (Translation  from  Spanish). (Incorporated by
                         reference  to  the Company's Annual Report on Form 10-K
                         for the year ended July 31, 2000, filed on November 14,
                         2000,  SEC  File  No.  000-24394).

          10.40          Promissory  Share Transfer Agreement to purchase shares
                         of  Penn  Octane de Mexico, S.A. de C.V. dated November
                         13, 2000, between Juan Jose Navarro Plascencia and Penn
                         Octane  International,  L.L.C.  (Translation  from
                         Spanish).  (Incorporated  by reference to the Company's
                         Annual  Report on Form 10-K for the year ended July 31,
                         2000,  filed  on  November  14,  2000,  SEC  File  No.
                         000-24394).

          10.41          Promissory Note and Pledge and Security Agreement dated
                         November  30,  2000,  between  Western  Wood  Equipment
                         Corporation  and  the  Registrant.  (Incorporated  by
                         reference  to  the  Company's  Quarterly Report on Form
                         10-Q  for  the quarterly period ended October 31, 2000,
                         filed  on  December  12, 2000, SEC File No. 000-24394).

          10.42          Form  of  Amendment  to Promissory Note (the "Note") of
                         Penn  Octane  Corporation  (the "Company") due December
                         15,  2001, and related agreements and instruments dated
                         November  28, 2001, between the Company and the holders
                         of  the  Notes.  (Incorporated  by  reference  to  the
                         Company's  Quarterly  Report  on  Form  10-Q  for  the
                         quarterly  period  ended  October  31,  2001  filed  on
                         December  17,  2001,  Sec  File  No.  000-24394).

          10.43          LPG sales agreement entered into as of March 1, 2002 by
                         and  between  Penn  Octane  Corporation  ("Seller") and
                         P.M.I.  Trading  Limited  ("Buyer").  (Incorporated  by
                         reference  to  the  Company's  Quarterly Report on Form
                         10-Q  for  the  quarterly  period  ended April 30, 2002
                         filed  on  June  13,  2002,  Sec  File  No. 000-24394).

          10.44          Settlement  agreement, dated as of March 1, 2002 by and
                         between  P.M.I.  Trading  Limited  and  Penn  Octane
                         Corporation.  (Incorporated  by  reference  to  the
                         Company's  Quarterly  Report  on  Form  10-Q  for  the
                         quarterly period ended April 30, 2002 filed on June 13,
                         2002,  Sec  File  No.  000-24394).

          10.45          Form  of  Amendment  to Promissory Note (the "Note") of
                         Penn  Octane  Corporation  (the "Company") due June 15,
                         2002, and related agreements and instruments dated June
                         5,  2002,  between  the  Company and the holders of the
                         Notes.  (Incorporated  by  reference  to  the Company's
                         Quarterly  Report on Form 10-Q for the quarterly period
                         ended  April  30, 2002 filed on June 13, 2002, Sec File
                         No.  000-24394).

THE  FOLLOWING  EXHIBITS  ARE  FILED  AS  PART  OF  THIS  REPORT:

          21             Subsidiaries  of  the  Registrant.

          23             Consent  of  Independent  Certified  Public  Accountant

        99.1             Certification  Pursuant  to  18  U.S.C. Section 1350 as
                         Adopted Pursuant to Section 906 of the Sarbanes - Oxley
                         Act  of  2002.


                                       80

                                   SIGNATURES

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


                          PENN OCTANE CORPORATION



                          By:   /s/ Ian T. Bothwell
                                ------------------------------------------------
                                Ian T. Bothwell
                                Vice President, Treasurer, Assistant Secretary,
                                   Chief Financial Officer
                                November  4,  2002


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


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

/s/Jerome B. Richter     Jerome B. Richter                 November 4, 2002
- -----------------------  Chairman, President and Chief
                           Executive Officer

/s/Jorge R. Bracamontes  Jorge R. Bracamontes              November 4, 2002
- -----------------------  Executive Vice President,
                           Secretary and Director

/s/Ian T. Bothwell       Ian T. Bothwell                   November 4, 2002
- -----------------------  Vice President, Treasurer,
                           Assistant Secretary, Chief
                           Financial Officer, Principal
                           Accounting Officer and Director

/s/Stewart J. Paperin    Stewart J. Paperin                November 4, 2002
- -----------------------  Director


/s/Harvey L. Benenson    Harvey L. Benenson                November 4, 2002
- -----------------------  Director


/s/Emmett Murphy         Emmett Murphy                     November 4, 2002
- -----------------------  Director


                                       81

                                 CERTIFICATIONS

I, Jerome B. Richter, Chief Executive Officer, certify that:

1.     I  have  reviewed  this  annual  report  on  Form  10-K  of  Penn  Octane
Corporation;

2.     Based  on  my  knowledge,  this annual report does not contain any untrue
statement  of  material  fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not  misleading  with  respect to the period covered by this annual
report;  and

3.     Based  on  my  knowledge,  the  financial statements, and other financial
information  included  in  this  annual  report,  fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods  presented  in  this annual report.


                                                      /s/ Jerome B. Richter
                                                 -------------------------------


           I, Ian T. Bothwell, Chief Financial Officer, certify that:

1.     I  have  reviewed  this  annual  report  on  Form  10-K  of  Penn  Octane
Corporation;

2.     Based  on  my  knowledge,  this annual report does not contain any untrue
statement  of  material  fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not  misleading  with  respect to the period covered by this annual
report;  and

3.     Based  on  my  knowledge,  the  financial statements, and other financial
information  included  in  this  annual  report,  fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods  presented  in  this annual report.


                                                     /s/  Ian  T.  Bothwell
                                                 -------------------------------


                                       82