Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549


FORM 10-Q


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

For the quarterly period ended December 31, 2004

OR

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

For the transition period from August 1, 2004 to December 31, 2004

Commission file number: 000-24394

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

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

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



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

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 whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes No X
--- ---

The number of shares of Common Stock, par value $.01 per share, outstanding
on February 11, 2005 was 15,416,495.


1



PENN OCTANE CORPORATION
TABLE OF CONTENTS

ITEM PAGE NO.
---- --------

Part I 1. Financial Statements

Independent Certified Public Accountants' Review Report 3

Consolidated Balance Sheets as of December 31, 2004 (unaudited) 4-5
and July 31, 2004

Unaudited Consolidated Statements of Operations for the two months
and five months ended December 31, 2004 and 2003 6

Unaudited Consolidated Statements of Cash Flows for the five months
ended December 31, 2004 and 2003 7

Notes to Consolidated Financial Statements (Unaudited) 8-21

2. Management's Discussion and Analysis of Financial Condition
and Results of Operations 22-41

3. Quantitative and Qualitative Disclosures About Market Risk 42

4. Controls and Procedures 42

Part II 1. Legal Proceedings 43

2. Unregistered Sales of Equity Securities and Use of Proceeds 43

3. Defaults Upon Senior Securities 43

4. Submission of Matters to a Vote of Security Holders 43

5. Other Information 43

6. Exhibits and Reports on Form 8-K 43

Signatures 44



2

Independent Certified Public Accountants' Review Report

Board of Directors and Stockholders
Penn Octane Corporation

We have reviewed the consolidated balance sheet of Penn Octane Corporation and
subsidiaries (Company) as of December 31, 2004, and the related consolidated
statements of operations for the two months and five months ended December 31,
2004 and the consolidated statements of cash flows for the five months ended
December 31, 2004. These financial statements are the responsibility of the
Company's management.

We conducted our review in accordance with the standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures and making
inquiries of persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance with the
standards of the Public Company Accounting Oversight Board, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the financial statements referred to above for them to be in
conformity with United States generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public
Company Accounting Oversight Board (United States), the consolidated balance
sheet of Penn Octane Corporation and Subsidiaries as of July 31, 2004, and the
related consolidated statements of operations, stockholders' equity, and cash
flows for the year then ended (not presented herein); and in our report dated
October 5, 2004, we expressed an unqualified opinion on those consolidated
financial statements. In our opinion, the information set forth in the
accompanying consolidated balance sheet as of July 31, 2004, is fairly stated.

Our auditor's report on the Company's financial statements as of July 31, 2004
included an explanatory paragraph referring to the matters discussed in Note S
of those financial statements which raised substantial doubt about the Company's
ability to continue as a going concern. As indicated in Note K of the
accompanying unaudited interim financial statements, conditions continue to
exist which raise substantial doubt about the Company's ability to continue as a
going concern.

The accompanying consolidated statements of income and cash flows of Penn Octane
Corporation and subsidiaries for the two months and five months ended December
31, 2003 were not audited, reviewed, or compiled by us and, accordingly, we do
not express an opinion or any other form of assurance on them.


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

Brownsville, Texas
February 2, 2005


3



PART I
ITEM 1.

PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

ASSETS


December 31,
2004 July 31,
(Unaudited) 2004
-------------- -----------

Current Assets

Cash $ 374,567 $ 384,074

Restricted cash 5,367,516 6,314,071

Trade accounts receivable (less allowance for doubtful accounts of $0) 9,222,035 6,207,067

Inventories 3,541,390 1,632,992

Prepaid expenses and other current assets 114,204 210,520
-------------- -----------

Total current assets 18,619,712 14,748,724

Property, plant and equipment - net 15,979,182 16,398,280

Lease rights (net of accumulated amortization of $772,412 and $753,330 at
December 31, 2004 and July 31, 2004) 381,627 400,709

Other non-current assets 28,932 29,639
-------------- -----------

Total assets $ 35,009,453 $31,577,352
============== ===========

The accompanying notes and accountants' report are an integral part of these statements.



4



PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS - CONTINUED

LIABILITIES AND STOCKHOLDERS' EQUITY

December 31,
2004 July 31,
(Unaudited) 2004
-------------- ------------

Current Liabilities

Current maturities of long-term debt $ 1,874,618 $ 162,694

Revolving line of credit 1,397,249 2,688,553

LPG and fuel products trade accounts payable 13,215,832 7,432,728

Other accounts payable 1,661,360 1,784,643

US and foreign taxes payable 36,099 5,194

Accrued liabilities 1,007,145 1,123,979
-------------- ------------

Total current liabilities 19,192,303 13,197,791

Long-term debt, less current maturities 55,581 1,729,202

Minority interest in Rio Vista Energy Partners L.P. 14,621,250 -

Commitments and contingencies - -

Stockholders' Equity

Series A - Preferred stock-$.01 par value, 5,000,000 shares authorized;
No shares issued and outstanding at December 31, 2004 and July 31,
2004 - -

Series B - Senior preferred stock-$.01 par value, $10 liquidation value,
5,000,000 shares authorized; No shares issued and outstanding at
December 31, 2004 and July 31, 2004 - -

Common stock - $.01 par value, 25,000,000 shares authorized;
15,316,495 and 15,285,245 shares issued and outstanding at December
31, 2004 and July 31, 2004 153,165 152,852

Additional paid-in capital 28,530,107 28,460,972

Notes receivable from an officer of the Company and another party for
exercise of warrants, less reserve of $468,693 at December 31, 2004
and July 31, 2004 (2,728,000) (2,728,000)

Accumulated deficit (24,814,953) (9,235,465)
-------------- ------------

Total stockholders' equity 1,140,319 16,650,359
-------------- ------------

Total liabilities and stockholders' equity $ 35,009,453 $31,577,352
============== ============

The accompanying notes and accountants' report are an integral part of these statements.



5



PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

Two Months Ended Five Months Ended
------------------------------ ------------------------------
December 31, December 31, December 31, December 31,
2004 2003 2004 2003
-------------- -------------- -------------- --------------

Revenues $ 42,740,216 $ 30,794,519 $ 108,252,804 $ 69,343,626
Cost of goods sold 42,052,818 28,698,785 105,574,199 65,181,962
-------------- -------------- -------------- --------------

Gross profit 687,398 2,095,734 2,678,605 4,161,664
Selling, general and administrative expenses
Legal and professional fees 403,592 323,717 642,863 1,085,586
Salaries and payroll related expenses 411,338 327,638 1,382,006 829,053
Other 461,236 344,384 1,093,007 620,299
-------------- -------------- -------------- --------------
1,276,166 995,739 3,117,876 2,534,938

Loss on sale of CNG assets - - - ( 500,000)
-------------- -------------- -------------- --------------
Operating income (loss) ( 588,768) 1,099,995 ( 439,271) 1,126,726
Other income (expense)
Interest and LPG and Fuel Products financing
expense ( 293,520) ( 219,506) ( 650,363) ( 595,092)
Interest income 3,237 3,905 12,317 9,244
Minority interest in (earnings) loss of Rio Vista
Energy Partners L.P. ( 172,377) - 61,720 -
Other income - - - 210,000
-------------- -------------- -------------- --------------
Income (loss) before taxes ( 1,051,428) 884,394 ( 1,015,597) 750,878
Provision (benefit) for income tax ( 46,116) ( 23,572) 224,795 1,428
-------------- -------------- -------------- --------------
Net income (loss) $( 1,005,312) $ 907,966 $( 1,240,392) $ 749,450
============== ============== ============== ==============

Net income (loss) per common share $( 0.07) $ 0.06 $( 0.08) $ 0.05
============== ============== ============== ==============
Net income (loss) per common share assuming
dilution $( 0.07) $ 0.06 $( 0.08) $ 0.05
============== ============== ============== ==============
Weighted average common shares outstanding 15,289,856 15,361,647 15,287,083 15,323,533
============== ============== ============== ==============

The accompanying notes and accountants' report are an integral part of these statements.



6



PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

Five Months Ended
------------------------------
December 31, December 31,
2004 2003
-------------- --------------

Cash flows from operating activities:
Net income (loss) $( 1,240,392) $ 749,450
Adjustments to reconcile net income to net cash (used in) provided
by operating activities:
Depreciation and amortization 359,358 377,477
Amortization of lease rights 19,081 19,081
Non-employee stock based costs and other - 52,029
Amortization of loan discount related to detachable warrants 40,448 76,622
Loss on sale of CNG assets - 500,000
Stock based compensation 384,574 -
Minority interest in Rio Vista Energy Partners L.P. ( 61,720) -
Write down of capitalized software 75,890 -
Changes in current assets and liabilities:
Trade accounts receivable ( 3,014,968) ( 4,889,010)
Inventories ( 1,908,398) ( 162,347)
Prepaid and other current assets 96,316 220,823
LPG and Fuel Products trade accounts payable 5,783,104 5,097,730
Other accounts payable and accrued liabilities ( 240,119) ( 430,038)
US and Foreign taxes payable 30,905 ( 41,072)
-------------- --------------
Net cash provided by operating activities 324,079 1,570,745
Cash flows from investing activities:
Capital expenditures ( 16,149) ( 122,310)
(Increase) decrease in other non-current assets 707 1,233
-------------- --------------
Net cash (used in) investing activities ( 15,442) ( 121,077)
Cash flows from financing activities:
(Increase) decrease in restricted cash 946,555 ( 960,665)
Revolving credit facilities ( 1,291,304) -
Issuance of common stock 28,749 122,188
Issuance of debt - 85,968
Reduction in debt ( 2,144) ( 490,035)
-------------- --------------
Net cash (used in) financing activities ( 318,144) ( 1,242,544)
-------------- --------------
Net increase (decrease) in cash ( 9,507) 207,124
Cash at beginning of period 384,074 71,064
-------------- --------------
Cash at end of period $ 374,567 $ 278,188
============== ==============

Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest and LPG and Fuel Products financing $ 627,147 $ 472,615
============== ==============
Supplemental disclosures of noncash transactions:
Equity-common stock and warrants issued and other $ 40,699 $ 334,485
============== ==============
Minority interest in Rio Vista Energy Partners L.P. $ 14,339,092 $ -
============== ==============

The accompanying notes and accountants' report are an integral part of these statements.



7

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

NOTE A - ORGANIZATION

Penn Octane Corporation, formerly known as International Energy Development
Corporation (International Energy), was incorporated in Delaware in August
1992. Penn Octane Corporation (Penn Octane) and its consolidated
subsidiaries are hereinafter referred to as the Company. 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 in Brownsville, Texas (Brownsville Terminal Facility) and owns a
LPG terminal facility in Matamoros, Tamaulipas, Mexico (Matamoros Terminal
Facility) and approximately 23 miles of 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 (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 21,000,000 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.

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. Since operations commenced, the
Company's primary customer for LPG has been 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. Sales of LPG to PMI accounted for
approximately 53.0% of the Company's total revenues and 76.7% of the
Company's total LPG revenues for the five months ended December 31, 2004.
The Company's gross profit is dependent on sales volume of LPG to PMI,
which fluctuates in part based on the seasons. The demand for LPG is
strongest during the winter season.

During June 2004, the Company began operations as a reseller of gasoline
and diesel fuel (Fuel Products). The Company sells Fuel Products (Fuel
Sales Business) through transactional, bulk and/or rack transactions.
Typical transactional and bulk sales are made based on a predetermined net
spread between the purchase and sales price over posted monthly variable
prices and/or daily spot prices. Rack sales transactions are based on
variable sale prices charged by the Company which are tied to posted daily
spot prices and purchase costs which are based on a monthly average or 3
day average based on posted prices. The Company pays pipeline and terminal
fees based on regulated rates.

The Company has the ability to access to certain pipeline and terminal
systems located in California, Arizona, Nevada and Texas, where it is able
to deliver its Fuel Products.

For bulk and transactional sales, the Company enters into individual sales
contracts for each sale. Rack sales are subject to credit limitations
imposed on each individual buyer by the Company. The Company has several
supply contracts for each of the Fuel Products it sells. The supply
contracts are for annual periods with flexible volumes but they may be
terminated sooner by the supplier if the Company consistently fails to
purchase minimum volumes of Fuel Products. Fuel sales approximated 31% of
total revenues for the five months ended December 31, 2004.


8

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE A - ORGANIZATION - CONTINUED

On September 30, 2004, Penn Octane Corporation (Penn Octane)
completed a series of transactions involving (i) the transfer of
substantially all of its owned pipeline and terminal assets in Brownsville
and Matamoros to its wholly owned subsidiary Rio Vista Operating
Partnership L.P. and its subsidiaries (RVOP) (ii) transferred its 99.9%
interest in RVOP to its wholly owned subsidiary Rio Vista Energy Partners
L.P. and its subsidiaries (Rio Vista) and (iii) distributed all of its
limited partnership interest (Common Units) in Rio Vista to its common
stockholders (Spin-Off), resulting in Rio Vista becoming a separate public
company. The Common Units represented 98% of Rio Vista's outstanding
units. The remaining 2% of such units, which is the general partner
interest, is owned and controlled by Rio Vista GP LLC (General Partner), a
wholly owned subsidiary of Penn Octane, and the General Partner is
responsible for the management of Rio Vista. Accordingly the Company has
control of Rio Vista by virtue of its ownership and related voting control
of the General Partner and therefore, Rio Vista is consolidated with the
Company and the interests of the limited partners are classified as
minority interests in the Company's unaudited consolidated financial
statements. Subsequent to the Spin-Off, Rio Vista sells LPG directly to
PMI and purchases LPG from Penn Octane under a long-term supply agreement.
The purchase price of the LPG from Penn Octane is determined based on the
cost of LPG under Penn Octane's LPG supply agreements with its suppliers,
other direct costs related to PMI sales and a formula that takes into
consideration operating costs of Penn Octane and Rio Vista.

During December 2004, Penn Octane changed its fiscal year end from July 31
to December 31.


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

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

The unaudited consolidated balance sheet as of December 31, 2004, the
unaudited consolidated statements of operations for the two months and five
months ended December 31, 2004 and 2003 and the unaudited consolidated
statements of cash flows for the five months ended December 31, 2004 and
2003, have been prepared by the Company without audit. In the opinion of
management, the unaudited consolidated financial statements include all
adjustments (which include only normal recurring adjustments) necessary to
present fairly the unaudited consolidated financial position of the Company
as of December 31, 2004, the unaudited consolidated results of operations
for the two months and five months ended December 31, 2004 and 2003 and the
unaudited consolidated statement of cash flows for the five months ended
December 31, 2004 and 2003.

Certain information and footnote disclosures normally included in
consolidated financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been
omitted. These unaudited consolidated financial statements should be read
in conjunction with the consolidated financial statements and notes thereto
included in the Company's Annual Report on Form 10-K for the year ended
July 31, 2004.

Certain reclassifications have been made to prior period balances to
conform to the current presentation. All reclassifications have been
consistently applied to the periods presented.


9

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE B - INCOME (LOSS) PER COMMON SHARE

Income (loss) per share of common stock is computed on the weighted average
number of shares outstanding. During periods in which the Company incurs
losses, giving effect to common stock equivalents is not presented as it
would be antidilutive.

The following tables present reconciliations from income (loss) per common
share to income (loss) per common share assuming dilution:



For the two months ended For the five months ended
December 31, 2004 December 31, 2004
------------------------------------------ ------------------------------------------
Income (loss) Shares Per-Share Income (loss) Shares Per-Share
(Numerator) (Denominator) Amount (Numerator) (Denominator) Amount
-------------- ------------- ----------- -------------- ------------- -----------

Net income (loss) $( 1,005,312) $( 1,240,392)

BASIC EPS

Net income (loss) available
to common stockholders ( 1,005,312) 15,289,856 $( 0.07) ( 1,240,392) 15,287,083 $( 0.08)
=========== ===========

EFFECT OF DILUTIVE SECURITIES

Warrants - - - -

DILUTED EPS

Net income (loss) available
to common stockholders N/A N/A N/A N/A N/A N/A




For the two months ended For the five months ended
December 31, 2003 December 31, 2003
----------------------------------------- -----------------------------------------
Income (loss) Shares Per-Share Income (loss) Shares Per-Share
(Numerator) (Denominator) Amount (Numerator) (Denominator) Amount
-------------- ------------- ---------- -------------- ------------- ----------


Net income (loss) $ 907,966 $ 749,450

BASIC EPS

Net income (loss) available to
common stockholders 907,966 15,361,647 $ 0.06 749,450 15,323,533 $ 0.05
========== ==========

EFFECT OF DILUTIVE SECURITIES

Warrants - 345,478 - 138,191
-------------- ------------- -------------- -------------

DILUTED EPS

Net income (loss) available to
common stockholders $ 907,966 15,707,125 $ 0.06 $ 749,450 15,461,724 $ 0.05
============== ============= ========== ============== ============= ==========



10

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE C - STOCK-BASED COMPENSATION

The Company accounts for stock option plans in accordance with the
provisions of APB No. 25, "Accounting for Stock Issued to Employees", and
related interpretations which recognizes compensation expense on the grant
date if the current market price of the stock exceeds the exercise price.

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:



Two Months Ended Five Months Ended
------------------------------ ------------------------------
December 31, December 31, December 31, December 31,
2004 2003 2004 2003
-------------- -------------- -------------- --------------

Net income (loss), as reported $( 1,005,312) $ 907,966 $( 1,240,392) $ 749,450
Add: Stock-based employee compensation cost expense
included in reported net income (loss), net of related
tax effects - - 6,877 -
Less: Total stock-based employee compensation expense
determined under fair value based method for all
awards, net of related tax effects ( 5,226) ( 9,686) ( 321,464) ( 24,168)
-------------- -------------- -------------- --------------
Net income (loss), pro forma $( 1,010,538) $ 898,280 $ (1,554,979) $ 725,282
============== ============== ============== ==============

Net income (loss) per common share, as reported $( 0.07) $ 0.06 $( 0.08) $ 0.05
============== ============== ============== ==============
Net income (loss) per common share, pro forma $( 0.07) $ 0.06 $( 0.10) $ 0.05
============== ============== ============== ==============
Net income (loss) per common share assuming dilution,
as reported $( 0.07) $ 0.06 $( 0.08) $ 0.05
============== ============== ============== ==============
Net income (loss) per common share assuming dilution,
pro forma $( 0.07) $ 0.06 $( 0.10) $ 0.05
============== ============== ============== ==============


The following assumptions were used for grants of warrants to
employees in the five months ended December 31, 2004, to compute the fair
value of the warrants using the Black-Scholes option-pricing model;
dividend yield of 0%; expected volatility of 69%, 63%, 58% and 37%; risk
free interest rate of 3.51%, 3.52% and 3.09% and expected lives of 5
years, 1.75 years and 3 years.

The following assumptions were used for grants of warrants to
employees in the five months ended December 31, 2003, to compute the fair
value of the warrants using the Black-Scholes option-pricing model;
dividend yield of 0%; expected volatility of 72% and 81%; risk free
interest rate of 3.22% and 3.27% and expected lives of 5 years.


11

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE D - PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consists of the following:



December 31, July 31,
2004 2004
-------------- ------------

LPG:
Midline pump station (b) $ 2,326,985 $ 2,326,985
Brownsville Terminal Facility: (a)
Building 173,500 173,500
Terminal facilities 3,631,207 3,631,207
Tank Farm 373,945 373,945
Leasehold improvements 318,807 302,657
Equipment 226,285 226,285
Truck 25,968 25,968
-------------- ------------
7,076,697 7,060,547
-------------- ------------
US - Mexico Pipelines and Matamoros Terminal
Facility: (a)

U.S. Pipelines and Rights of Way 6,775,242 6,775,242
Mexico Pipelines and Rights of Way 993,300 993,300
Matamoros Terminal Facility 5,874,781 5,874,781
Land 856,358 856,358
-------------- ------------
14,499,681 14,499,681
-------------- ------------
Total LPG 21,576,378 21,560,228
-------------- ------------
Other:
Office equipment (b) 106,953 106,953
Software (b) 1,700 77,590
-------------- ------------
108,653 184,543
-------------- ------------
21,685,031 21,744,771
Less: accumulated depreciation and amortization ( 5,705,849) (5,346,491)
-------------- ------------

$ 15,979,182 $16,398,280
============== ============


(a) Rio Vista assets
(b) Penn Octane and Subsidiaries other than Rio Vista


Property, plant and equipment, net of accumulated depreciation, includes
$5,745,793 and $5,870,750 of costs, located in Mexico at December 31, 2004
and July 31, 2004, respectively.


12

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE E - INVENTORIES

Inventories are valued at the lower of cost or market (LCM) and consist of
the following:



December 31, 2004 July 31, 2004
--------- ----------- --------- ----------
Gallons LCM Gallons LCM
--------- ----------- --------- ----------

LPG:
Leased Pipeline 1,175,958 $ 930,156 1,175,958 $ 887,815
----------- ---------
Brownsville Terminal Facility,
Matamoros Terminal Facility
and railcars 369,508 292,272 257,665 194,530
----------- ---------
Markham Storage and other - - - -
--------- ----------- --------- ----------

1,545,466 1,222,428 1,433,623 1,082,345
========= ----------- =========

Fuel Products 1,847,191 2,318,962 433,566 550,647
========= ----------- ========= ----------

$ 3,541,390 $1,632,992
=========== ==========


NOTE F - DEBT OBLIGATIONS



Debt consists of the following:
December 31, July 31,
2004 2004
------------- ----------

Noninterest-bearing note payable, discounted at 7%,
for legal services; due in February 2002. 137,500 137,500

Restructured Notes and $280,000 Notes 1,711,924 1,671,456

Other debt. 80,775 82,940
------------- ----------

Total debt 1,930,199 1,891,896

Less: Current maturities 1,874,618 162,694

Short term debt - -
------------- ----------

Long-term debt $ 55,581 $1,729,202
============= ==========


EXTENSION OF CERTAIN OF THE NEW ACCEPTING NOTEHOLDERS' NOTES, ADDITIONAL
NOTE AND $250,000 NOTE TOTALING $1,525,000 (COLLECTIVELY THE RESTRUCTURED
NOTES)

On January 16, 2004, the Restructured Notes which were due on December 15,
2003 were renewed and extended (Restructuring). In connection with the
Restructuring, the due date of the Restructured Notes was extended to
December 15, 2005. The Restructured Notes can be repaid at any time without
penalty. Annual interest on the Restructured Notes is 16.5% and the Company
also agreed to pay a fee of 1.5% on any principal balance of the
Restructured Notes outstanding at the end of each quarterly period,
beginning December 15, 2003. Interest and fees are payable quarterly
beginning March 15, 2004. In addition, the Company issued an additional
37,500 warrants to purchase shares of common stock of Penn Octane to
certain holders of the Restructured Notes.

In addition, the Company agreed to extend the expiration date on
outstanding warrants to purchase common stock of Penn Octane held by
holders of the Restructured Notes until December 15, 2008 and agreed to
issue 90,250 warrants to purchase Rio Vista Common Units (Rio Vista
Warrants). The Rio Vista Warrants will expire on December 15, 2006 and the
exercise price will be determined based on a formula whereby the
annualization of the first quarterly distribution will represent a 20%
yield on the exercise price (see note L).


13

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE F - DEBT OBLIGATIONS - CONTINUED

EXTENSION OF CERTAIN OF THE NEW ACCEPTING NOTEHOLDERS' NOTES,
ADDITIONAL NOTE AND $250,000 NOTE TOTALING $1,525,000 (COLLECTIVELY THE
RESTRUCTURED NOTES) - CONTINUED

Certain holders of promissory notes totaling approximately $280,000
of principal due December 15, 2003 which did not agree to the
Restructuring (Declining Noteholders) were paid by the Company. In
connection with amounts due to the Declining Noteholders, the Company
issued $280,000 of promissory notes ($280,000 Notes). The terms of the
$280,000 Notes are substantially similar to the Restructured Notes, except
that the holders of the $280,000 Notes were not entitled to receive any
warrants to purchase shares of common stock of Penn Octane.

The holders of the Restructured Notes and $280,000 Notes consented to
the Spin-Off of Rio Vista provided that (1) the assets of Penn Octane
transferred to Rio Vista continue to be pledged as collateral for payment
of those notes, (2) Rio Vista guarantees Penn Octane's obligations under
the notes and (3) Rio Vista be prohibited from making any distributions in
the event that Penn Octane is in default under the Restructured Notes and
$280,000 Notes.

In connection with the Restructured Notes and $280,000 Notes,
Philadelphia Brokerage Corporation (PBC) acted as placement agent and
received a fee equal to 1.5% of the Restructured Notes and $280,000 Notes.
PBC also received warrants to purchase 20,000 units in Rio Vista. The
terms of the warrants are the same as the Rio Vista Warrants.

In connection with the issuance of the new warrants of Penn Octane
and the extension of the warrants of Penn Octane, the Company recorded a
discount of $194,245 related to the fair value of the newly issued,
modified warrants and including fees of $27,075 of which $101,169 has been
amortized through December 31, 2004.

Jerome Richter, Chief Executive Officer of Penn Octane continues to
provide collateral to the Restructured Notes and the $280,000 Notes
noteholders with 2,000,000 shares of common stock of Penn Octane owned by
him. As a result of the Spin-Off, he is also required to provide as
collateral 250,000 Common Units of Rio Vista owned by him.


14

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE G - STOCKHOLDERS' EQUITY

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

During December 2004, warrants to purchase a total of 31,250 shares
of common stock of Penn Octane were exercised resulting in cash proceeds
to the Company of $28,750.

During January 2005, the Company issued 100,000 shares of common
stock of Penn Octane to a consultant in payment of amounts owed by the
Company at December 31, 2004. The Company recorded an expense of $102,000
as of December 31, 2004 based on the market value of the shares issued.

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

STOCK WARRANTS
---------------

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

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.

On September 30, 2004, pursuant to the terms of an employment
agreement dated as of May 13, 2003 with Richard Shore, Jr., President of
Penn Octane, the Company issued warrants to purchase 763,737 shares of
Penn Octane's common stock at an exercise price of $1.14 per share. The
warrants expire on July 10, 2006. Based on the provisions of APB 25, no
compensation expense was recorded.

BOARD COMPENSATION PLAN (BOARD PLAN)

In connection with the Penn Octane Board Plan, during August 2004 the
Board granted warrants to purchase 20,000 shares of common stock of Penn
Octane at exercise prices, as adjusted for the Spin-Off, of $0.72 and
$0.71 per share to outside directors. The warrants expire in August 2009.
Based on the provisions of APB 25, no compensation expense was recorded
for these warrants.

In connection with the Penn Octane Board Plan, during November 2004
the Board granted warrants to purchase 10,000 shares of common stock of
Penn Octane at exercise price of $1.30 per share to an outside director.
The warrants expire in November 2009. Based on the provisions of APB 25,
no compensation expense was recorded for these warrants.


15

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE H - OPTIONS AND WARRANTS OF RIO VISTA

GENERAL PARTNER OPTIONS

Penn Octane's 100% interest in the General Partner may be decreased
to 50% as a result of the exercise by Shore Capital LLC (Shore Capital) an
affiliate of Mr. Shore, and Mr. Richter of options to each acquire 25% of
the General Partner (General Partner Options). Mr. Shore and Mr. Richter
are each members of the board of directors of Penn Octane and the board of
managers of the General Partner. The exercise price for each option is
approximately $82,000. The options expire on July 10, 2006. Based on the
provisions of APB 25, the Company recorded approximately $41,000 of
compensation cost related to these options. Penn Octane will retain voting
control of the General Partner pursuant to a voting agreement.

COMMON UNIT WARRANTS

In connection with Mr. Shore's employment agreement with Penn Octane,
Shore Capital received warrants to acquire 97,415 common units of Rio
Vista at $8.47 per unit. Based on the provisions of APB 25, Rio Vista
recorded $343,875 of compensation cost related to these warrants on
October 1, 2004, the initial exercise date. The warrants expire on July
10, 2006.


NOTE I - COMMITMENTS AND CONTINGENCIES

CREDIT FACILITY, LETTERS OF CREDIT AND OTHER

As of December 31, 2004, Penn Octane had a $20,000,000 credit
facility with RZB Finance, LLC (RZB) for demand loans and standby letters
of credit (RZB Credit Facility) to finance Penn Octane's purchases of LPG
and Fuel Products. The RZB Credit facility is an uncommitted facility
under which the letters of credit have an expiration date of no more than
90 days and the facility is reviewed annually at March 31. In connection
with the RZB Credit Facility, the Company granted RZB 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 entered into leasehold deeds of trust,
security agreements, financing statements and assignments of rent. 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. After the Spin-Off and transfer of assets to
Rio Vista, RZB continues to retain a security interest in the transferred
assets.

Under the RZB Credit Facility, the Company is required to pay 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 JPMorgan Chase Bank as its prime rate (5.25% at December 31, 2004)
plus 2.5%. Pursuant to the RZB Credit Facility, RZB has sole and absolute
discretion to limit or terminate its participation in the RZB Credit
Facility and to refrain from making any loans or issuing any letters 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 addition
to the fees described above, the Company is required to pay RZB annual
fees of $50,000.


16

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE I - COMMITMENTS AND CONTINGENCIES - CONTINUED

CREDIT FACILITY, LETTERS OF CREDIT AND OTHER - CONTINUED

Based on current minimum purchase commitments under the Company's LPG
supply agreements and current LPG prices, the amount available to finance
Fuel Products and LPG purchases in excess of current minimum purchase
commitments is limited to current volumes and therefore the ability of the
Company to grow the Fuel Sales Business is dependent on future increases
in its RZB Credit Facility or other sources of financing, the reduction of
LPG supply commitments and/or the reduction in LPG or Fuel Products
purchase prices.

Under the terms of the RZB Credit Facility, either Penn Octane or Rio
Vista is required to maintain net worth of a minimum of $10,000,000.

Mr. Richter has personally guaranteed all of Penn Octane's payment
obligations with respect to the RZB Credit Facility.

In connection with the Company's purchases of LPG and Fuel Products,
letters of credit are issued based on anticipated purchases. Outstanding
letters of credit for purchases of LPG and Fuel Products at December 31,
2004 totaled approximately $17,382,000 of which approximately $13,882,000
represents December 2004 purchases and approximately $3,500,000 represents
January 2005 purchases.

In connection with the Company's purchase of LPG and Fuel Products,
under the RZB Credit Facility, assets related to product sales (Assets)
are required to be in excess of borrowings and commitments (including
restricted cash of approximately $4,602,000 at December 31, 2004). At
December 31, 2004, the Company's borrowings and commitments were less than
the amount of the Assets.

In connection with the Company's Fuel Sales Business, the Company has
issued bonds totaling $662,000 to the states of California, Nevada,
Arizona and Texas (Bonds) to secure payments of excise and other taxes
collected from customers in connection with sales of Fuel Products. The
Bonds are partially secured by letters of credit totaling $452,600. At
December 31, 2004, such taxes of approximately $159,529 were due. In
addition, in connection with the Fuel Sales Business, the Company issued a
letter of credit of $284,000 in connection with the Company's use of
pipeline and terminal systems from a third party. The letters of credit
issued have all been secured by cash in the amount of approximately
$739,700 which is included in restricted cash in the Company's balance
sheet at December 31, 2004.

LPG and Fuel Products financing expense associated with the RZB
Credit Facility totaled $401,184 and $327,055 for the five months ended
December 31, 2004 and 2003.

DISTRIBUTIONS OF AVAILABLE CASH

All Rio Vista unitholders, including the General Partner, have the
right to receive distributions of "available cash" as defined in the Rio
Vista partnership agreement (Agreement) from Rio Vista in an amount equal
to at least the minimum distribution of $0.25 per quarter per unit, plus
any arrearages in the payment of the minimum quarterly distribution on the
units from prior quarters. The distributions are to be paid 45 days after
the end of each calendar quarter. However, Rio Vista is prohibited from
making any distributions to unitholders if it would cause an event of
default, or an event of default is existing, under any obligation of Penn
Octane which Rio Vista has guaranteed.

Cash distributions from Rio Vista will be shared by the holders of
Rio Vista common units and the General Partner as described in the
Agreement based on a formula whereby the General Partner will receive
disproportionately more distributions per percentage interest than the
holders of the common units as annual cash distributions exceed certain
milestones.


17

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE I - COMMITMENTS AND CONTINGENCIES - CONTINUED

DISTRIBUTIONS OF AVAILABLE CASH - CONTINUED

On January 14, 2005, the Board of Managers of Rio Vista approved the
payment of a $0.25 cash distribution per unit to all Rio Vista common
unitholders and the General Partner as of the record date of February 9,
2004. The distribution is to be paid on February 14, 2005 (see note L).

PARTNERSHIP TAX TREATMENT

Rio Vista is not a taxable entity (see below) and incurs no federal
income tax liability. Instead, each unitholder of Rio Vista is required to
take into account that unitholder's share of items of income, gain, loss
and deduction of Rio Vista in computing that unitholder's federal income
tax liability, even if no cash distributions are made to the unitholder by
Rio Vista. Distributions by Rio Vista to a unitholder are generally not
taxable unless the amount of cash distributed is in excess of the
unitholder's adjusted basis in Rio Vista.

Section 7704 of the Internal Revenue Code (Code) provides that
publicly traded partnerships shall, as a general rule, be taxed as
corporations despite the fact that they are not classified as corporations
under Section 7701 of the Code. Section 7704 of the Code provides an
exception to this general rule for a publicly traded partnership if 90% or
more of its gross income for every taxable year consists of "qualifying
income" (Qualifying Income Exception). For purposes of this exception,
"qualifying income" includes income and gains derived from the
exploration, development, mining or production, processing, refining,
transportation (including pipelines) or marketing of any mineral or
natural resource. Other types of "qualifying income" include interest
(other than from a financial business or interest based on profits of the
borrower), dividends, real property rents, gains from the sale of real
property, including real property held by one considered to be a "dealer"
in such property, and gains from the sale or other disposition of capital
assets held for the production of income that otherwise constitutes
"qualifying income".

No ruling has been or will be sought from the IRS and the IRS has
made no determination as to Rio Vista's classification as a partnership
for federal income tax purposes or whether Rio Vista's operations generate
a minimum of 90% of "qualifying income" under Section 7704 of the Code.

If Rio Vista were classified as a corporation in any taxable year,
either as a result of a failure to meet the Qualifying Income Exception or
otherwise, Rio Vista's items of income, gain, loss and deduction would be
reflected only on Rio Vista's tax return rather than being passed through
to Rio Vista's unitholders, and Rio Vista's net income would be taxed at
corporate rates.

If Rio Vista were treated as a corporation for federal income tax
purposes, Rio Vista would pay tax on income at corporate rates, which is
currently a maximum of 35%. Distributions to unitholders would generally
be taxed again as corporate distributions, and no income, gains, losses,
or deductions would flow through to the unitholders. Because a tax would
be imposed upon Rio Vista as a corporation, the cash available for
distribution to unitholders would be substantially reduced and Rio Vista's
ability to make minimum quarterly distributions would be impaired.
Consequently, treatment of Rio Vista as a corporation would result in a
material reduction in the anticipated cash flow and after-tax return to
unitholders and therefore would likely result in a substantial reduction
in the value of Rio Vista's common units.

Current law may change so as to cause Rio Vista to be taxable as a
corporation for federal income tax purposes or otherwise subject Rio Vista
to entity-level taxation. The Agreement provides that, if a law is enacted
or existing law is modified or interpreted in a manner that subject Rio
Vista to taxation as a corporation or otherwise subjects Rio Vista to
entity-level taxation for federal, state or local income tax purposes,
then the minimum quarterly distribution amount and the target distribution
amount will be adjusted to reflect the impact of that law on Rio Vista.


18

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE I - COMMITMENTS AND CONTINGENCIES - CONTINUED

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 J - CONTRACTS

LPG SALES TO PMI

For the months of October 2004 through December 2004, the Company and
PMI entered into monthly agreements for the minimum sale of 11,050,000
gallons of LPG (Monthly 2004 Contracts). Prior to the Spin-Off, during the
period April 1, 2004 through September 30, 2004, the Company entered into
monthly agreements for the minimum sale of 11,050,000 gallons - 13,000,000
gallons of LPG. Prior to April 1, 2004, the Company and PMI had operated
under a contract which provided for minimum monthly volumes of 17,000,000
gallons.

During December 2004, the Company and PMI entered into a three month
agreement for the period January 1, 2005 to March 31, 2005 for the minimum
sale of 11,700,000 gallons of LPG for the months of January and February
and 11,050,000 gallons of LPG for the month of March (Quarter Agreement).

PMI has primarily used 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.

LPG SUPPLY AGREEMENTS

The Company's current long-term supply agreements in effect as of
December 31, 2004 (Supply Contracts) and through January 31, 2005 required
the Company to purchase minimum quantities of LPG totaling up to
approximately 22,100,000 gallons per month although the Monthly 2004
Contracts and Quarter Agreement required PMI to purchase lesser
quantities. The actual amounts supplied under the Supply Contracts
averaged approximately 16,501,000 gallons per month for the five months
ended December 31, 2004.

During January 2005, the Company and Koch amended the Koch Supply
Contract whereby beginning February 2005 and continuing through September
30, 2005, the Company will not be required to purchase any LPG from Koch
under the existing Koch Supply Contract. In addition under the terms of
the amendment, the Koch Supply Contract terminates on September 30, 2005.

In addition to the LPG costs charged by its 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 LPG purchased under the Supply Contracts over actual sales
volumes to PMI. 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 its suppliers or other suppliers
due to increases in quantities of LPG purchased and/or to finance future
price increases of LPG.


19

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE K - 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
and has a deficit in working capital. In addition, substantially all of
the Company's assets are pledged or committed to be pledged as collateral
on existing debt in connection with the Restructured Notes, the $280,000
Notes and the RZB Credit Facility and therefore, the Company may be unable
to obtain additional financing collateralized by those assets. The
Restructured Notes and the $280,000 Notes are due December 15, 2005. The
RZB Credit Facility may be insufficient to finance the Company's LPG sales
and/or Fuel Products sales, assuming increases in product costs per
gallon, or volumetric growth in product sales, and maybe terminated by RZB
with 90 days notice.

Since April 1, 2004, the Company has been operating under the Monthly
2004 Contracts and the Quarter Agreement with PMI (see note J). The
monthly volumes of LPG sold to PMI since April 1, 2004 have been
materially less than historical levels. The Company may incur additional
reductions of gross profits on sales of LPG if (i) the volume of LPG sold
under the Quarter Agreement and any future sales arrangement declines
below the current levels of approximately 11,000,000 gallons per month
and/or the margins are materially reduced and/or (ii) the Company cannot
successfully reduce the minimum volumes and/or purchase costs required
under LPG supply agreements. The Company may not have sufficient cash flow
or available credit to absorb such reductions in gross profit.

The Company's cash flow has been reduced as a result of lower volumes
of sales to PMI. Additionally, the Company has begun to incur the
additional public company compliance and income tax preparation costs for
Rio Vista. Rio Vista has declared and will pay a cash distribution on
February 14, 2005. As a result of these factors, the Company may not have
sufficient cash flow to make future distributions to Rio Vista's
unitholders and/or to pay Penn Octane's obligations when due. In the event
Penn Octane does not pay its obligations when due, Rio Vista's guarantees
to Penn Octane and Penn Octane's creditors may be triggered. Accordingly,
Rio Vista may be required to pay such obligations of Penn Octane to avoid
foreclosure of its assets by Penn Octane's creditors. If the Company's
revenues and other sources of liquidity are not adequate to pay Penn
Octane's obligations, Rio Vista may be required to reduce or eliminate the
quarterly distributions to unitholders and Penn Octane or Rio Vista may be
required to raise additional funds to avoid foreclosure. There can be no
assurance that such additional funding will be available on terms
attractive to either Penn Octane or Rio Vista or available at all.

In view of the matters described in the preceding paragraphs,
recoverability of the recorded asset amounts shown in the accompanying
consolidated balance sheet is dependent upon the ability of the Company to
generate sufficient cash flow through operations or additional debt or
equity financing to pay its liabilities and obligations when due. The
ability for the Company to generate sufficient cash flows is significantly
dependent on the continued sale of LPG to PMI at acceptable monthly sales
volumes and margins, the success of the Fuel Sales Business and the
adequacy of the RZB Credit Facility to finance such sales. 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.


20

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)



NOTE K - REALIZATION OF ASSETS - CONTINUED

To provide the Company with the ability it believes necessary to
continue in existence, management is negotiating with PMI to increase LPG
sales at acceptable monthly volumes and margins. In addition, management
is taking steps to (i) expand its Fuel Sales Business, (ii) further
diversify its operations to reduce dependency on sales of LPG, (iii)
increase the amount of financing for its products and operations, and (iv)
raise additional debt and/or equity capital.



NOTE L - SUBSEQUENT EVENTS

On February 14, 2004, Rio Vista made a cash distribution of
approximately $500,000 (see note I).

In connection with the cash distribution above, an exercise price of
$5.00 per warrant to purchase Rio Vista units became determinable for the
Rio Vista Warrants issued to the holders of the Restructured Notes, the
$280,000 Notes and to PBC (see note F). As a result of the issuance of the
Rio Vista Warrants, the Company will record a discount of approximately
$653,000 which will be reflected as an adjustment to the amount of the
assets transferred to Rio Vista in connection with the Spin-Off.


21


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

PENN OCTANE CORPORATION ("PENN OCTANE") AND ITS CONSOLIDATED
SUBSIDIARIES WHICH INCLUDES RIO VISTA ENERGY PARTNERS L.P. ("RIO VISTA")
AND ITS SUBSIDIARIES ARE HEREINAFTER REFERRED TO AS THE "COMPANY".

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 2004) refer to the Company's fiscal year ended
December 31.

FORWARD-LOOKING STATEMENTS

The statements contained in this Quarterly Report that are not
historical facts are forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. 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 inherently involve risks and uncertainties. From time to
time, the Company has made or may make forward-looking statements, orally
or in writing. These forward-looking statements include statements
regarding anticipated future revenues, sales, LPG supply, LPG pricing,
operations, demand, competition, capital expenditures, the deregulation of
the LPG market in Mexico, the operations of the US - Mexico Pipelines, the
Matamoros Terminal Facility, the remaining Saltillo Terminal assets, other
upgrades to facilities, foreign ownership of LPG operations, short-term
obligations and credit arrangements, Fuel Sales Business, the Spin-Off,
cash distributions, "Qualified Income" 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 "Risk Factors" and "Management's
Discussion and Analysis of Financial Condition and Results of Operations,"
as well as those discussed elsewhere in this Report. We caution you,
however, that the following list of factors may not include all material
risks facing the Company.

RISK FACTORS

Business Factors. The expiration of the LPG sales contract with PMI
effective March 31, 2004 and the resulting lower LPG sales volumes have
adversely affect the Company's results of operations. Penn Octane has only
one customer for LPG, Rio Vista, and Rio Vista has only one customer for
LPG in Mexico, PMI. The Company just recently commenced its Fuel Sales
Business. The Company cannot be sure that PMI will continue to purchase
LPG from Rio Vista or in quantities or prices that are profitable. There
are a limited number of suppliers of LPG that connect to Rio Vista's
pipelines and a limited supply of LPG. The Company may lose its
competitive advantage when the Company's Seadrift pipeline lease expires
in 2013. The Company may be unable to successfully develop additional
sources of revenue in order to reduce its dependence on PMI. The Company
may not have sufficient cash to meet its obligations. All of the Company's
assets are pledged as collateral for existing debt, and the Company
therefore may be unable to obtain additional financing collateralized by
such assets. The Company is at risk of economic loss due to fixed margin
contracts. If the Company does not have sufficient capital resources for
acquisitions or opportunities for expansion, the Company's growth will be
limited. The Company's ability to grow the Fuel Sales Business is largely
dependent on available financing which may be limited. Future acquisitions
and expansions may not be successful, may substantially increase the
Company's indebtedness and contingent liabilities, and may create
integration difficulties. The Company's business would be adversely
affected if operations at Rio Vista's transportation, terminal and
distribution facilities were interrupted. The Company's business would
also be adversely affected if the operations of the Company's customers
and suppliers were interrupted.

Competitive Factors. The energy industry is highly competitive. There
is competition within the industries and also with other industries in
supplying the energy and fuel needs of the industry and individual
consumers. The Company competes with other firms in the sale or purchase
of LPG and Fuel Products as well as the transportation of these products
in the US and Mexican markets and employs all methods of competition which
are lawful and appropriate for such purposes. A key component of the
Company's competitive position, particularly given the commodity-based
nature of many of its products, is its ability to manage its expenses
successfully, which requires continuous management focus on reducing unit
costs and improving efficiency and its ability to secure unique
opportunities for the purchase, sale and/or delivery methods of its
products.


22


International Factors. Mexican economic, political and social
conditions may change and adversely affect Rio Vista's operations. Rio
Vista may not be able to continue operations in Mexico if Mexico restricts
the existing ownership structure of its Mexican operations, requiring Rio
Vista to increase its reliance on Mexican nationals to conduct its
business. The LPG market in Mexico is undergoing deregulation, the results
of which may hinder Rio Vista's ability to negotiate acceptable contracts
with distributors. Rio Vista's contracts and Mexican business operations
are subject to volatility in currency exchange rates which could
negatively impact its earnings.

Political Factors. The operations and earnings of the Company and its
consolidated affiliate in the US and Mexico have been, and may in the
future be, affected from time to time in varying degree by political
instability and by other political developments and laws and regulations,
such as forced divestiture of assets; restrictions on production, imports
and exports; war or other international conflicts; civil unrest and local
security concerns that threaten the safe operation of the Company's
facilities; price controls; tax increases and retroactive tax claims;
expropriation of property; cancellation of contract rights; and
environmental regulations. Both the likelihood of such occurrences and
their overall effect upon the Company vary greatly and are not
predictable.

Industry and Economic Factors. The operations and earnings of the
Company and its consolidated affiliate throughout the US and Mexico are
affected by local, regional and global events or conditions that affect
supply and demand for the Company's products. These events or conditions
are generally not predictable and include, among other things, general
economic growth rates and the occurrence of economic recessions; the
development of new supply sources for its products; supply disruptions;
weather, including seasonal patterns that affect energy demand and severe
weather events that can disrupt operations; technological advances,
including advances in exploration, production, refining and advances in
technology relating to energy usage; changes in demographics, including
population growth rates and consumer preferences; and the competitiveness
of alternative hydrocarbon or other energy sources or product substitutes.

Project Acquisition Factors. In additional to the factors cited
above, the advancement, cost and results of particular projects sought by
the Company, including projects which do not specifically fall within the
areas of the Company's current lines of businesses will depend on: the
outcome of negotiations for such acquisitions; the ability of the
Company's management to manage such businesses; the ability of the Company
to obtain financing for such acquisitions; changes in operating conditions
or costs; and the occurrence of unforeseen technical difficulties.

Market Risk Factors. See "Notes to Consolidated Financial Statements
(Unaudited)," "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and "Quantitative and Qualitative Disclosures
About Market Risk" in this report for discussion of the impact of market
risks, inflation and other uncertainties.

Internal Control Factors. Pursuant to Section 404 of the Sarbanes
Oxley Act of 2002, beginning with the fiscal year ended December 31, 2005,
the Company is required to complete an annual evaluation of its internal
control systems. In addition, our independent auditors are required to
provide an opinion regarding such evaluation and the adequacy of the
Company's internal accounting controls. The Company's internal controls
may be found to be inadequate, deficiencies or weaknesses may be
discovered, and remediation may not be successful. As the Company grows,
the Company will need to strengthen its internal control systems. If the
Company acquires an existing business, the internal control systems of the
acquired business may be inadequate and may require additional
strengthening.

Projections, estimates and descriptions of the Company's plans and
objectives included or incorporated in "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and elsewhere
in this report are forward-looking statements. Actual future results could
differ materially due to, among other things, the factors discussed above
and elsewhere in this report.


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 other customers.


23

During the five months ended December 31, 2004, the Company derived
77% of its LPG revenues and 53% of total 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.

During June 2004, the Company began the Fuel Sales Business with the
ability to access certain pipeline and terminal systems located in
California, Arizona, Nevada and Texas. Fuel Sales approximated $33.5
million for the five months ended December 31, 2004 which represents
approximately 31% of total revenues.

On September 30, 2004, Penn Octane completed a series of transactions
involving (i) the transfer of substantially all of its owned pipeline and
terminal assets in Brownsville and Matamoros to RVOP (ii) transferred its
99.9% interest in RVOP to Rio Vista and (iii) the Spin-Off, resulting in
Rio Vista becoming a separate public company. The Common Units represented
98% of Rio Vista's outstanding units. The remaining 2% of such units,
which is the general partner interest, is owned and controlled by the
General Partner, and the General Partner will is responsible for the
management of Rio Vista. Accordingly the Company has control of Rio Vista
by virtue of its ownership and related voting control of the General
Partner and therefore, Rio Vista is consolidated with the Company and the
interests of the limited partners are classified as minority interests in
the Company's consolidated financial statements. Subsequent to the
Spin-Off, Rio Vista sells LPG directly to PMI and purchases LPG from Penn
Octane under a long-term supply agreement. The purchase price of the LPG
from Penn Octane is determined based on the cost of LPG under Penn
Octane's LPG supply agreements with its suppliers, other direct costs
related to PMI sales and a formula that takes into consideration operating
costs of Penn Octane and Rio Vista.

Penn Octane continues to sell LPG to PMI through its supply contract
with Rio Vista, and it shifted certain costs of operations related to the
Brownsville and Matamoros terminals and pipelines, and certain
administrative costs to Rio Vista. In addition, it continues to manage Rio
Vista through the General Partner and to explore opportunities to acquire
and grow other lines of business such as the Fuel Sales Business described
below. Penn Octane will benefit from the Spin-Off indirectly based on the
success of Rio Vista through Penn Octane's ownership of the General
Partner. As a limited partnership, Rio Vista is expected to have the
following benefits not available to Penn Octane.

- Tax Efficiency. As a limited partnership, Rio Vista is expected
to be able to operate in a more tax efficient manner by
eliminating corporate federal income taxes on a portion of
future taxable income which would have been fully subject to
corporate federal income taxes.

- Raising Capital. As a limited partnership, Rio Vista is expected
to have an improved ability to raise capital for expansion.

- Acquisitions. Due to industry preference and familiarity with
the limited partnership structure, Rio Vista is expected to have
a competitive advantage over a company taxed as a corporation in
making acquisitions of assets that generate "qualifying income,"
as this term is defined in Section 7704 of the Internal Revenue
Code.

- Recognition. As a limited partnership, Penn Octane anticipates
that both Penn Octane and Rio Vista will receive increased
analyst coverage and acceptance in the marketplace.


24

LPG SALES

The following table shows the Company's volume sold and delivered in
gallons and average sales price for the two months ended December 31, 2004 and
2003;



2004 2003
----- -----

Volume Sold
26.4 39.3
LPG (millions of gallons) - PMI 8.3 6.4
----- -----
LPG (millions of gallons) - Other 34.7 45.7
===== =====

Average sales price

LPG (per gallon) - PMI $0.92 $0.69
LPG (per gallon) - Other 0.81 0.59




RECENT TRENDS. Since April 2004, PMI has contracted with the Company for
volumes which are significantly lower than amounts purchased by PMI in similar
periods during previous years. See Liquidity and Capital Resources - Sales to
PMI below. The Company believes that the reduction of volume commitments is
based on additional LPG production by PEMEX being generated from the Burgos
Basin field in Reynosa, Mexico, an area within the proximity of the Company's
Mexican terminal facilities. Although the Company is not aware of the total
amount of LPG actually being produced by PEMEX from the Burgos Basin, it is
aware that PEMEX has constructed and is operating two new cryogenic facilities
at the Burgos Basin which it believes may have a capacity of producing up to 12
million gallons of LPG per month. The Company also believes that PEMEX is
intending to install two additional cryogenic facilities, with similar capacity,
to be operational in early 2006. The Company is also not aware of the capacity
at which the current cryogenic facilities are being operated. Furthermore, the
Company is not aware of the actual gas reserves of the Burgos Basin or the gas
quality, each of which could significantly impact LPG production amounts. The
Company still believes that its LPG supplies are competitive with the necessary
US imports of LPG by PEMEX and that the LPG volumes which are actually produced
from the Burgos Basin would not eliminate the need for US LPG imports by PEMEX
and that LPG volumes produced from the Burgos Basin would be more economically
suited for distribution to points further south in Mexico rather than in the
Company's strategic zone.

During June 2004, Valero L.P., a U.S. limited partnership ("Valero") began
operation of a newly constructed LPG terminal facility in Nuevo Laredo, Mexico
and a newly constructed pipeline connecting the terminal facility in Nuevo
Laredo, Mexico to existing pipelines in Juarez, Texas which connect directly to
Valero Energy Corporation's Corpus Christi, Texas and Three Rivers, Texas
refineries. Valero has contracted with PMI under a five year agreement to
deliver approximately 6.3 million gallons (of which 3.2 million gallons were
previously delivered by truck from Three Rivers, Texas) of LPG per month.
Valero has also indicated that it intends to increase capacity of its Nuevo
Laredo terminal to 10.1 million gallons per month. The Company believes that if
Valero intends to maximize capacity of these facilities, then it would be
required to obtain additional LPG supplies from major LPG hubs located in Corpus
Christi and Mont Belvieu, Texas. Accordingly, the Company believes that any
additional supplies over amounts currently available to the Mexican market
through Valero's system could be more expensive than the Company's currently
available supplies and delivery systems.

During 2004, a pipeline operated by El Paso Energy between Corpus Christi,
Texas and Hidalgo County, Texas was closed. Historically these facilities had
supplied approximately 5.0 million gallons of LPG per month to the Company's
strategic zone. The Company is not aware of any future plans for these
facilities.

During 2003, PMI constructed and began operations of a refined products
cross border pipeline connecting a pipeline running from PEMEX's Cadereyta
Refinery in Monterey, Mexico to terminal facilities operated by Transmontagne,
Inc., in Brownsville, Texas. Transmontagne is a U.S. corporation. The
pipeline crosses the US-Mexico border near the proximity of the Company's
pipelines. In connection with the construction of the pipeline, PMI was
required to obtain an easement from the Company for an approximate 21.67 acre
portion of the pipeline. Under the terms of the easement, PMI has warranted
that it will not transport LPG through October 15, 2017.


25

RESULTS OF OPERATIONS

TWO MONTHS ENDED DECEMBER 31, 2004 COMPARED WITH TWO MONTHS ENDED DECEMBER 31,
2003

Revenues. Revenues for the two months ended December 31, 2004, were $42.7
million compared with $30.8 million for the two months ended December 31, 2003,
an increase of $11.9 million or 38.8%. Of this increase, $11.9 million was
attributable to new revenues generated from the Company's Fuel Sales Business
which commenced during the year ended July 31, 2004, $9.0 million was
attributable to increases in average sales prices of LPG sold to PMI during the
two months ended December 31, 2004, $1.4 million was attributable to increased
average sales prices of LPG sold to customers other than PMI during the two
months ended December 31, 2004 and $1.5 million was attributable to increased
volumes of LPG sold to customers other than PMI during the two months ended
December 31, 2004, partially offset by $11.8 million attributable to decreased
volumes of LPG sold to PMI during the two months ended December 31, 2004.

Cost of goods sold. Cost of goods sold for the two months ended December
31, 2004 was $42.1 million compared with $28.7 million for the two months ended
December 31, 2003, an increase of $13.4 million or 46.5%. Of this increase,
$12.0 million was attributable to new costs of goods sold arising from the
Company's Fuel Sales Business which commenced operations during the year ended
July 31, 2004, $8.7 million was attributable to increases in the cost of LPG
sold to PMI during the two months ended December 31, 2004, $1.9 million was
attributable to increased costs of LPG sold to customers other than PMI during
the two months ended December 31, 2004 and $1.7 million was attributable to
increased volumes of LPG sold to customers other than PMI during the two months
ended December 31, 2004, partially offset by $10.7 million attributable to
decreased volume of LPG sold to PMI during the two months ended December 31,
2004.

Selling, general and administrative expenses. Selling, general and
administrative expenses were $1.3 million for the two months ended December 31,
2004, compared with $995,739 for the two months ended December 31, 2003, an
increase of $280,427 or 28.2%. The increase during the two months ended
December 31, 2004, was principally due to increases in payroll and professional
fees, partially offset by reduced professional fees associated with the
Spin-Off.

Other income (expense). Other expense was $462,660 for the two months
ended December 31, 2004, compared with $215,601 for the two months ended
December 31, 2003. The increase in other expense was due primarily to minority
interest expense of $172,377 during the two months ended December 31, 2004.

Income tax. Due to the availability of net operating loss carryforwards
(approximately $4.7 million at July 31, 2004), the Company did not incur U.S.
income tax expense during the two months ended December 31, 2004. The taxable
income associated with the Spin-Off was included in the Company's December 31,
2004 calculation of U.S. income tax expense. The Company did calculate an
alternative minimum income tax benefit of $20,768 during the two months ended
December 31, 2004 due to losses from operations. The Company can receive a
credit against any future tax payments due to the extent of any prior
alternative minimum taxes paid. The Company recorded a state income tax benefit
of $47,541 that resulted from a loss from operations. The Company also incurred
Mexican income tax expense of $22,193 during the two months ended December 31,
2004.


FIVE MONTHS ENDED DECEMBER 31, 2004 COMPARED WITH FIVE MONTHS ENDED DECEMBER 31,
2003

Revenues. Revenues for the five months ended December 31, 2004, were
$108.3 million compared with $69.3 million for the five months ended December
31, 2003, an increase of $38.9 million or 56.1%. Of this increase, $33.5
million was attributable to new revenues generated from the Company's Fuel
Sales Business which commenced during the year ended July 31, 2004, $24.0
million was attributable to increases in average sales prices of LPG sold to
PMI during the five months ended December 31, 2004, $5.7 million was
attributable to increased average sales prices of LPG sold to customers other
than PMI during the five months ended December 31, 2004 and $413,982 was
attributable to increased volumes of LPG sold to customers other than PMI
during the five months ended December 31, 2004, partially offset by $24.7
million attributable to decreased volumes of LPG sold to PMI during the five
months ended December 31, 2004.


26

Cost of goods sold. Cost of goods sold for the five months ended December
31, 2004 was $105.6 million compared with $65.2 million for the five months
ended December 31, 2003, an increase of $40.4 million or 62.0%. Of this
increase, $33.1 million was attributable to new costs of goods sold arising
from the Company's Fuel Sales Business which commenced operations during the
year ended July 31, 2004, $23.0 million was attributable to increases in the
cost of LPG sold to PMI during the five months ended December 31, 2004, $6.1
million was attributable to increased costs of LPG sold to customers other than
PMI during the five months ended December 31, 2004 and $435,560 was
attributable to increased volume of LPG sold to customers other than PMI during
the five months ended December 31, 2004, partially offset by $22.4 million
attributable to decreased volume of LPG sold to PMI during the five months
ended December 31, 2004.

Selling, general and administrative expenses. Selling, general and
administrative expenses were $3.1 million for the five months ended December
31, 2004 compared with $2.5 million for the five months ended December 31,
2003, an increase of $582,938 or 23.0%. The increase during the five months
ended December 31, 2004, was principally due to increases in salary and payroll
related fees of $552,953, including $384,574 of non-cash fees associated with
the issuance of warrants and options, other taxes associated with its Mexican
subsidiaries and tax advisory costs associated with Rio Vista, partially offset
by reduced professional fees associated with the Spin-Off.

Loss on sale of CNG assets. During the five months ended December 31,
2003, the Company recorded a loss on the sale of CNG assets of $500,000.

Other income (expense). Other expense was $576,326 for the five months
ended December 31, 2004, compared with $375,848 for the five months ended
December 31, 2003. The increase in other expense was due primarily to increased
interest costs associated with the Fuel Sales Business during the five months
ended December 31, 2004, reduced income related to the cancellation of a
contract of $210,000 which occurred during the five months ended December 31,
2003, partially offset by an increase in minority interest income of $61,720
during the five months ended December 31, 2004.

Income tax. Due to the availability of net operating loss carryforwards
(approximately $4.7 million at July 31, 2004), the Company did not incur U.S.
income tax expense during the five months ended December 31, 2004. The taxable
income associated with the Spin-Off was included in the Company's December 31,
2004 calculation of U.S. income tax expense. The Company did calculate an
alternative minimum income tax expense of $65,628 during the five months ended
December 31, 2004. The Company can receive a credit against any future tax
payments to the extent of any prior alternative minimum taxes paid. The Company
also incurred state income tax expense related to the Spin Off of $179,053,
which was partially offset by a state income tax benefit of $42,079 that
resulted from a loss from operations. The Company also incurred Mexican income
tax expense of $22,193 during the five months ended December 31, 2004.


LIQUIDITY AND CAPITAL RESOURCES

General. The Company has had an accumulated deficit since its inception
and has a deficit in working capital. In addition, substantially all of the
Company's assets are pledged or committed to be pledged as collateral on
existing debt in connection with the Restructured Notes, the $280,000 Notes and
the RZB Credit Facility and therefore, the Company maybe unable to obtain
additional financing collateralized by those assets. The Restructured Notes and
the $280,000 Notes are due December 15, 2005. The RZB Credit Facility is an
uncommitted facility which is authorized every ninety days and is reviewed
annually at March 31. The Company may need to increase its credit facility for
increases in quantities of LPG and Fuel Products purchased and/or to finance
future price increases of LPG and Fuel Products. The Company depends heavily on
sales to one major customer, PMI. From April 1, 2004 to December 31, 2004, the
Company has been operating on month-to-month contracts with PMI and currently
operates under a three month contract which expires March 31, 2005 (see below).
The Company's sources of liquidity and capital resources historically have been
provided by sales of LPG and Fuel Products, 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.


27

Penn Octane has recently completed the transfer of a major portion of its
assets to Rio Vista and the Spin-Off of Rio Vista to its stockholders. As a
result of the Spin-Off, the Company's stockholders' equity has been materially
reduced by the amount of the Spin-Off and a portion of Penn Octane's current
cash flow from operations has shifted to Rio Vista as of the date of the
Spin-Off. Therefore, Penn Octane's remaining cash flow may not be sufficient
to allow Penn Octane to pay its liabilities and obligations when due. Rio Vista
is liable as guarantor on Penn Octane's collateralized debt discussed in the
preceding paragraph and continues to pledge all of its assets as collateral.
Penn Octane does not believe that it has a federal income tax in connection with
the Spin-Off due to utilization of existing net operating loss carryforwards.
The Company estimates alternative minimum tax and state franchise tax of
approximately $235,000 for the five months ended December 31, 2004, which
include taxes associated with the Spin-Off. However, the Internal Revenue
Service (the "IRS") may review Penn Octane's federal income tax returns and
challenge positions that Penn Octane may take when preparing those income tax
returns, including positions that it may take with respect to the Spin-Off. If
the IRS challenges any of the Company's positions, Penn Octane will vigorously
defend the positions that it takes in preparing its federal income tax,
including positions that it may take with respect to the Spin-Off. In
addition, Rio Vista has agreed to indemnify Penn Octane for a period of three
years from the fiscal year end that includes the date of the Spin-Off for any
federal income tax liabilities resulting from the Spin-Off in excess of $2.5
million (see Spin-Off below).

The volume of LPG sold to PMI has been materially reduced over historical
levels resulting in a reduction of the Company's cash flow (see discussion
below). In addition on February 14, 2005, Rio Vista made a cash distribution of
approximately $500,000 and intends to make future distributions of similar
amounts on a quarterly basis to its unitholders. Those future distributions
are expected to be approximately $500,000 per quarter. Also, during the five
months ended December 31, 2004, professional fees and related costs associated
with the Spin-Off totaled approximately $550,000. The Company expects to
eliminate these costs in future periods. However, as a result of the Spin-Off,
the Company estimates that consolidated operating expenses will increase by
approximately $450,000 on an annual basis as a result of additional public
company compliance and income tax preparation costs related to Rio Vista.

As a result of the reduced cash flow and the intention of Rio Vista to make
distributions, there may not be sufficient cash flow to make such
distributions and to pay Penn Octane's obligations when due. In the event Penn
Octane is unable to pay its liabilities and obligations when due, Rio Vista's
payment obligations may be triggered under its guarantees to Penn Octane and
Penn Octane's creditors and Rio Vista may be required to pay such liabilities
and obligations of Penn Octane to avoid foreclosure of its assets by Penn
Octane's creditors. Although Rio Vista is not required to do so, if Penn Octane
is unable to pay its obligations when they become due, Rio Vista may lend the
necessary funds to Penn Octane. Conversely, if Rio Vista does not have the
funds necessary to make its distributions, to the extent that Penn Octane has
sufficient cash to do so, it intends to lend such amounts to Rio Vista. If Rio
Vista's revenues and other sources of liquidity after its quarterly
distributions are not adequate to satisfy such payment obligations of Penn
Octane and/or Penn Octane does not have the necessary cash to loan to Rio Vista,
Rio Vista may be required to reduce or eliminate the quarterly distributions to
unitholders and Penn Octane or Rio Vista may be required to raise additional
funds to avoid foreclosure. However, there can be no assurance that such
additional funding will be available on terms attractive to either Penn Octane
or Rio Vista or available at all.

In the event Penn Octane is required to raise additional funds, management
does not believe that it would be able to obtain such financing from traditional
commercial lenders. Rather, Penn Octane would likely have to conduct sales of
its equity and/or debt securities through public or private financings,
collaborative relationships or other arrangements.

If additional amounts cannot be raised and Penn Octane is unable to
restructure its obligations, material adverse consequences to its business,
financial condition, results of operations would likely occur. Further, if Penn
Octane is determined to have a federal income tax liability as a result of the
Spin-Off and if Penn Octane is unable to pay such liabilities, the Internal
Revenue Service may assert that the Penn Octane stockholders who receive common
units in the Spin-Off are liable for unpaid federal income taxes of Penn Octane,
including interest and any penalties, up to the value of the Rio Vista Common
Units received by each stockholder.


28

The following summary table reflects comparative cash flows for five months
ended December 31, 2004, and 2003. All information is in thousands.



2004 2003
------ --------

Net cash provided by (used) in operating activities $ 324 $ 1,571
Net cash (used in) investing activities . . . . . . (15) (121)
Net cash used in by financing activities. . . . . . (318) (1,243)
------ --------
Net increase (decrease) in cash . . . . . . . . . . $ (9) $ 207
====== ========


Sales to PMI. On March 31, 2004, the Company's sales agreement with PMI
("Contract") expired. During the months of April 2004 through December 2004,
the Company and PMI entered into monthly agreements for the sale of LPG (the
"Monthly 2004 Contracts"). During December 2004, the Company and PMI entered
into a three month agreement for the period January 1, 2005 to March 31, 2005
(the "Quarter Agreement"). The following table describes the minimum monthly
gallons of LPG to be purchased by PMI and the actual monthly gallons purchased
by PMI under the Monthly 2004 Contracts and the Quarterly Agreement:



MINIMUM ACTUAL
CONTRACT VOLUMES
VOLUMES SOLD
MONTH YEAR (IN MILLIONS) (IN MILLIONS)
- --------- ---- ------------- -------------

April 2004 13.0 13.1
May 2004 13.0 13.4
June 2004 13.0 13.8
July 2004 11.7 12.3
August 2004 11.7 12.4
September 2004 11.7 11.8
October 2004 11.1 10.9
November 2004 11.1 12.4
December 2004 11.1 13.9
January 2005 11.7 12.7
February 2005 11.7 *
March 2005 11.1 *


* Not yet available

The expiration of the Contract has caused a reduction in the Company's
gross revenue due to the reduction in LPG volumes sold to PMI from approximately
17 million gallons per month under the Contract to approximately 11 million
gallons per month under the Quarterly Agreement.

The Company continues to negotiate for the extension and/or renewal of the
LPG contract with PMI. There is no assurance that the LPG contract with PMI
will be extended and/or renewed, and if so, that the terms will be more or less
favorable than those of the Quarterly Agreement. Until the terms of a new
long-term contract are reached, the Company expects to enter into additional
agreements similar to the Quarterly Agreement.


29

The Company's management believes that PMI's reduction of volume
commitments for April 2004 through March 2005 is based on additional LPG
production by PEMEX being generated from the Burgos Basin field in Reynosa,
Mexico, an area within the proximity of the Company's Mexican terminal
facilities. In the event the volume of LPG purchased by PMI under the Quarter
Agreement declines below the current level of approximately 11 million gallons,
the Company could suffer material adverse consequences to its business,
financial condition and results of operations. If the Company is unsuccessful
in lowering its costs to offset a decline in volumes below 11 million gallons
per month and/or the Company is forced to accept similar or lower prices for
sales to PMI, the results of operations of the Company may be adversely
affected. The Company may not have sufficient cash flow or available credit to
absorb such reductions in gross profit.

PMI has primarily used 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.

Revenues from PMI sales totaled approximately $57.3 million and $58.0
million for the five months ended December 31, 2004 and 2003, respectively,
representing approximately 53.0% and 83.6% of total revenues for the periods and
76.7% and 83.6% of the Company's total LPG revenues for the periods.

Seasonality. The Company's gross profit is dependent on sales volume of
LPG to PMI, which fluctuates in part based on the seasons. The demand for LPG
is strongest during the winter season.

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 five months ended December 31, 2004, under the Exxon
Supply Contract, Exxon has supplied an average of approximately 10.8 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 December 2005. The Company is required to pay minimum utilization fees
associated with the use of the ECCPL until December 2005. Thereafter the
utilization fees will be based on the actual utilization of the ECCPL.

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. In March 2003 the Company extended
the Koch Supply Contract for an additional year pursuant to the Koch Supply
Contract which provides for automatic annual renewals unless terminated in
writing by either party. During December 2003, the Company and Koch entered
into a new three year supply agreement. The terms of the new agreement are
similar to the agreement previously in effect between the parties.

For the five months ended December 31, 2004, under the Koch Supply
Contract, Koch has supplied an average of approximately 5.7 million gallons of
propane per month. The purchase price is indexed to variable posted prices.

The Company's current long-term supply agreements in effect as of December
31, 2004 ("Supply Contracts") and through January 31, 2005 required the Company
to purchase minimum quantities of LPG totaling up to approximately 22.1 million
gallons per month although the Monthly 2004 Contracts and Quarter Agreement
required PMI to purchase lesser quantities. The actual amounts supplied under
Supply Contracts averaged approximately 16.5 million gallons per month for the
five months ended December 31, 2004.


30

During January 2005, the Company and Koch amended the Koch Supply Contract
whereby beginning February 2005 and continuing through September 30, 2005, the
Company will not be required to purchase any LPG from Koch under the existing
Koch Supply Contract. In addition under the terms of the amendment, the Koch
Supply Contract terminates on September 30, 2005.

The Company is currently purchasing LPG from the above-mentioned supplier.
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.

In addition to the LPG costs charged by its supplier, 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 LPG
purchased under the Supply Contracts over actual sales volumes to PMI. 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 its suppliers
or other suppliers due to increases in quantities of LPG purchased and/or to
finance future price increases of LPG.

Credit Arrangements. As of December 31, 2004, Penn Octane had a $20.0
million credit facility with RZB Finance LLC ("RZB") for demand loans and
standby letters of credit (the "RZB Credit Facility") to finance Penn Octane's
purchases of LPG and Fuel Products. The RZB Credit facility is an uncommitted
facility under which the letters of credit have an expiration date of no more
than 90 days and the facility reviewed annually at March 31. In connection with
the RZB Credit Facility, the Company granted RZB 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 (the "District") for the land on which the Company's
Brownsville Terminal Facility is located, the Pipeline Lease, and in connection
therewith agreed to enter into leasehold deeds of trust, security agreements,
financing statements and assignments of rent. 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. After the
Spin-Off and transfer of assets to Rio Vista, RZB continues to retain a security
interest in the transferred assets.

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 JPMorgan Chase Bank as its prime rate (5.25% at
December 31, 2004) plus 2.5%. Pursuant to the RZB Credit Facility, RZB has sole
and absolute discretion to limit or terminate its participation in the RZB
Credit Facility and to refrain from making any loans or issuing any letters 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 addition to
the fees described above, the Company is required to pay RZB annual fees of
$50,000.

Based on current minimum purchase commitments under the Company's LPG
supply agreements and current LPG prices, the amount available to finance Fuel
Products and LPG purchases in excess of current minimum purchase commitments is
limited to current volumes and therefore the ability of the Company to grow the
Fuel Sales Business is dependent on future increases in its RZB Credit Facility
or other sources of financing, the reduction of LPG supply commitments and/or
the reduction in LPG or Fuel Products prices.

Under the terms of the RZB Credit Facility, either Penn Octane or Rio Vista
is required to maintain net worth of a minimum of $10.0 million.

Mr. Richter has personally guaranteed all of Penn Octane's payment
obligations with respect to the RZB Credit Facility.

In connection with the Company's purchases of LPG and Fuel Products,
letters of credit are issued based on anticipated purchases. Outstanding
letters of credit for purchases of LPG and Fuel Products at December 31, 2004
totaled approximately $17.4 million of which approximately $13.9 million
represents December 2004 purchases and approximately $3.5 million represents
January 2005 purchases.


31

In connection with the Company's purchase of LPG and Fuel Products, under
the RZB Credit Facility, assets related to product sales (the "Assets") are
required to be in excess of borrowings and commitments (including restricted
cash of approximately $4.6 million at December 31, 2004). At December 31, 2004,
the Company's borrowings and commitments were less than the amount of the
Assets.

In connection with the Company's Fuel Sales Business, the Company has
issued bonds totaling $662,000 to the states of California, Nevada, Arizona and
Texas (the "Bonds") to secure payments of excise and other taxes collected from
customers in connection with sales of Fuel Products. The Bonds are partially
secured by letters of credit totaling $452,600. At December 31, 2004, such
taxes of approximately $159,529 were due. In addition, in connection with the
Fuel Sales Business, the Company issued a letter of credit of $284,000 in
connection with the Company's use of pipeline and terminal systems from a third
party. The letters of credit issued have all been secured by cash in the amount
of $739,700 which is included in restricted cash in the Company's balance sheet
at December 31, 2004.

LPG and Fuel Products financing expense associated with the RZB Credit
Facility totaled $405,179, and $327,055 for the five months ended December 31,
2004 and 2003.

The following is a summary of the Company's estimated minimum contractual
obligations and commercial obligations as of December 31, 2004. Where
applicable, LPG prices are based on the December 31, 2004 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
------------- -------------- ---------------- -------------- -----------------


Long-Term Debt Obligations $ 1.7 $ 1.7 $ - $ - $ -
Operating Leases 11.8 1.4 2.7 2.6 5.1
LPG Purchase Obligations 581.7 126.6 243.0 212.1 -
Other Long-Term Obligations .1 - .1 - -
------------- -------------- ---------------- -------------- -----------------
Total Contractual Cash Obligations $ 595.3 $ 129.7 $ 245.8 $ 214.7 $ 5.1
============= ============== ================ ============== =================





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


Lines of Credit $ 1.4 $ 1.4 $ - $ - $ -
Standby Letters of Credit 18.1 18.1 - - -
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 $ 19.5 $ 19.5 $ - $ - $ -
============= ============== ================ ============== =================



32

Distributions of Available Cash. All Rio Vista unitholders, including the
General Partner, have the right to receive distributions of "available cash" as
defined in the Rio Vista partnership agreement (the "Agreement") from Rio Vista
in an amount equal to the minimum distribution of $0.25 per quarter per unit,
plus any arrearages in the payment of the minimum quarterly distribution on the
units from prior quarters. The distributions are to be paid 45 days after the
end of each calendar quarter. However, Rio Vista is prohibited from making any
distributions to unitholders if it would cause an event of default, or an event
of default is existing, under any obligation of Penn Octane which Rio Vista has
guaranteed.

Cash distributions from Rio Vista will be shared by the holders of Rio
Vista common units and the General Partner as described in the Agreement based
on a formula whereby the General Partner will receive disproportionately more
distributions per percentage interest than the holders of the common units as
annual cash distributions exceed certain milestones.

On January 14, 2005, the Board of Managers of Rio Vista approved the
payment of a $0.25 cash distribution per unit to all Rio Vista common
unitholders and the General Partner as of the record date of February 9, 2004.
The distribution was paid on February 14, 2005.

Partnership Tax Treatment. Rio Vista is not a taxable entity (see
below) and incurs no federal income tax liability. Instead, each unitholder of
Rio Vista is required to take into account that unitholder's share of items of
income, gain, loss and deduction of Rio Vista in computing that unitholder's
federal income tax liability, even if no cash distributions are made to the
unitholder by Rio Vista. Distributions by Rio Vista to a unitholder are
generally not taxable unless the amount of cash distributed is in excess of the
unitholder's adjusted basis in Rio Vista.

Section 7704 of the Internal Revenue Code (the "Code") provides that
publicly traded partnerships shall, as a general rule, be taxed as corporations
despite the fact that they are not classified as corporations under Section 7701
of the Code. Section 7704 of the Code provides an exception to this general
rule for a publicly traded partnership if 90% or more of its gross income for
every taxable year consists of "qualifying income" (the "Qualifying Income
Exception"). For purposes of this exception, "qualifying income" includes
income and gains derived from the exploration, development, mining or
production, processing, refining, transportation (including pipelines) or
marketing of any mineral or natural resource. Other types of "qualifying
income" include interest (other than from a financial business or interest based
on profits of the borrower), dividends, real property rents, gains from the sale
of real property, including real property held by one considered to be a
"dealer" in such property, and gains from the sale or other disposition of
capital assets held for the production of income that otherwise constitutes
"qualifying income".

No ruling has been or will be sought from the IRS and the IRS has made no
determination as to Rio Vista's classification as a partnership for federal
income tax purposes or whether Rio Vista's operations generate a minimum of 90%
of "qualifying income" under Section 7704 of the Code.

If Rio Vista were classified as a corporation in any taxable year, either
as a result of a failure to meet the Qualifying Income Exception or otherwise,
Rio Vista's items of income, gain, loss and deduction would be reflected only on
Rio Vista's tax return rather than being passed through to Rio Vista's
unitholders, and Rio Vista's net income would be taxed at corporate rates.

If Rio Vista were treated as a corporation for federal income tax purposes,
Rio Vista would pay tax on income at corporate rates, which is currently a
maximum of 35%. Distributions to unitholders would generally be taxed again as
corporate distributions, and no income, gains, losses, or deductions would flow
through to the unitholders. Because a tax would be imposed upon Rio Vista as a
corporation, the cash available for distribution to unitholders would be
substantially reduced and Rio Vista's ability to make minimum quarterly
distributions would be impaired. Consequently, treatment of Rio Vista as a
corporation would result in a material reduction in the anticipated cash flow
and after-tax return to unitholders and therefore would likely result in a
substantial reduction in the value of Rio Vista's common units.


33

Current law may change so as to cause Rio Vista to be taxable as a
corporation for federal income tax purposes or otherwise subject Rio Vista to
entity-level taxation. The Agreement provides that, if a law is enacted or
existing law is modified or interpreted in a manner that subject Rio Vista to
taxation as a corporation or otherwise subjects Rio Vista to entity-level
taxation for federal, state or local income tax purposes, then the minimum
quarterly distribution amount and the target distribution amount will be
adjusted to reflect the impact of that law on Rio Vista.

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 is $1.0 million including 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. 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 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
and 360 million gallons per year.

Other. The Company during 2005 intends to upgrade its computer and
information systems at a total estimated cost of approximately $350,000.

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 a former officer and director. The Company paid
a nominal purchase price of approximately $5,000 for each Mexican subsidiary.
As a result of the acquisition, the Company has included the results of the
Mexican Subsidiaries in its unaudited consolidated financial statements for the
five months ended December 2004 and 2003. Since inception through the
acquisition date, the operations of the Mexican Subsidiaries had been funded by
the Company and such amounts funded were included in the Company's consolidated
financial statements. Therefore there are 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.

During July 2003, the Company acquired an option to purchase Tergas, an
affiliate 95% owned by Mr. Vicente Soriano and the remaining balance owned by
Mr. Abelardo Mier, a consultant of the Company, for a nominal price of
approximately $5,000. Since inception the operations of Tergas have been funded
by the Company and the assets, liabilities and results of operations of Tergas
are included in the Company's consolidated financial statements.

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 Termatsal owns, leases, or is 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 owns the Mexican portion of the assets
comprising the US-Mexico Pipelines and the Matamoros Terminal Facility. The
Company's consolidated 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. The Company pays Tergas its actual cost for
distribution services at the Matamoros Terminal Facility plus a small profit.


34

Through its operations in Mexico and the operations of the Mexican
Subsidiaries and Tergas, a consolidated affiliate, 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 consolidated affiliate 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.

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 decided to delay the implementation of Deregulation and 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. To
date the Mexican government has continued to delay implementation of
Deregulation. Tergas' permit to import LPG expired during August 2002. Tergas
intends to obtain a new permit when the Mexican government again begins to
accept applications. 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 to PMI.

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.

Private Placements and Other Transactions. In connection with the Penn
Octane Board Plan, during August 2004 the Board granted warrants to purchase
20,000 shares of common stock of Penn Octane at exercise prices, as adjusted for
the Spin-Off, of $0.72 and $0.71 per share to outside directors. The warrants
expire in August 2009. Based on the provisions of APB 25, no compensation
expense was recorded for these warrants.

On September 30, 2004, pursuant to the terms of an employment agreement
dated as of May 13, 2003 with Mr. Shore, the Company issued warrants to purchase
763,737 shares of Penn Octane's common stock at an exercise price of $1.14 per
share. The warrants expire on July 10, 2006. Based on the provisions of APB
25, no compensation expense was recorded for these warrants.


35

In connection with the Penn Octane Board Plan, during November 2004 the
Board granted warrants to purchase 10,000 shares of common stock of Penn Octane
at exercise price of $1.30 per share to an outside director. The warrants
expire in November 2009. Based on the provisions of APB 25, no compensation
expense was recorded for these warrants.

During December 2004, warrants to purchase a total of 31,250 shares of
common stock of Penn Octane were exercised resulting in cash proceeds to the
Company of $28,750.

During January 2005, the Company issued 100,000 shares of common stock of
Penn Octane to a consultant in payment of amounts owed by the Company at
December 31, 2004. The Company recorded an expense of $102,000 as of December
31, 2004 based on the market value of the shares issued.

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.

OPTIONS AND WARRANTS OF RIO VISTA

GENERAL PARTNER OPTIONS. Penn Octane's 100% interest in the General
Partner may be decreased to 50% as a result of the exercise by Shore Capital
LLC ("Shore Capital") an affiliate of Mr. Shore, and Mr. Richter of options to
each acquire 25% of the General Partner (the "General Partner Options"). Mr.
Shore and Mr. Richter are each members of the board of directors of Penn Octane
and the board of managers of the General Partner. The exercise price for each
option is approximately $82,000. The options expire on July 10, 2006. Based on
the provisions of APB 25, the Company recorded approximately $41,000 of
compensation cost related to these options. Penn Octane will retain voting
control of the General Partner pursuant to a voting agreement.

COMMON UNIT WARRANTS. In connection with Mr. Shore's employment agreement
with Penn Octane, Shore Capital received warrants to acquire 97,415 common units
of Rio Vista at $8.47 per unit. Based on the provisions of APB 25, Rio Vista
recorded $343,875 of compensation cost related to these warrants on October 1,
2004, the initial exercise date. The warrants expire on July 10, 2006.

On February 14, 2004, Rio Vista made a cash distribution of approximately
$500,000 ($.25 per common unit).

In connection with the 90,250 warrants to purchase Rio Vista units the
Company agreed to issue to the holders of the Restructured Notes and $280,000
Notes and the 20,000 warrants to purchase Rio Vista units the Company agreed to
issue to PBC, the Company will record a discount of approximately $653,000 which
will be reflected as an adjustment to the amount of the assets transferred to
Rio Vista in connection with the Spin-Off (see note F and L to unaudited
consolidated financial statements). The calculated exercise price per warrant
to purchase a Rio Vista Unit for these Rio Vista Warrants is $5.00.

Fuel Sales Business. During June 2004, the Company began the Fuel Sales
Business. The Company sells Fuel Products through transactional, bulk and/or
rack transactions. Typical transactional and bulk sales are made based on a
predetermined net spread between the purchase and sales price over posted
monthly variable prices and/or daily spot prices. Rack sales transactions are
based on variable sale prices charged by the Company which are tied to posted
daily spot prices and purchase costs which are based on a monthly average or 3
day average based on posted prices. The Company pays pipeline and terminal fees
based on regulated rates.


36

The Fuel Sales Business on the west coast of the United States is
characterized by limited pipeline and terminal space to move sufficient Fuel
Products to locations where demand for Fuel Products exists. The Company has
the ability to access to certain pipeline and terminal systems located in
California, Arizona, Nevada and Texas, where it is able to deliver its Fuel
Products. The markets where the Company has targeted its products are generally
in areas where the Fuel Products are difficult to deliver due to the
infrastructure limitations and accordingly, the Company's access provides an
advantage over other potential competitors who may not have access to these
pipelines or terminals. In addition, the Company's supply contracts provide it
with greater flexibility to manage changes in the prices of the Fuel Products.
The Company believes it has an advantage over other competitors based on its
favorable supply contracts and existing access to certain pipelines and
terminals.

For bulk and transactional sales, the Company enters into individual sales
contracts for each sale. Rack sales are subject to credit limitations imposed
on each individual buyer by the Company. The Company has several supply
contracts for each of the Fuel Products it sells. The supply contracts are
for annual periods with flexible volumes but they may be terminated sooner by
the supplier if the Company consistently fails to purchase minimum volumes of
Fuel Products. Fuel sales approximated 31% of total revenues for the five
months ended December 31, 2004.

The ability of the Company to participate in the Fuel Sales Business is
largely dependent on the Company's ability to finance its supplies. Currently,
the Company utilizes the RZB Credit Facility to finance the purchases of Fuel
Products. Based on the Company's LPG purchase commitments, increases in the
costs of LPG and/or the increases in the costs of Fuel Products, the amount of
financing available for the Fuel Sales Business may be reduced.

Federal and State agencies require the Company to obtain the necessary
regulatory and other approvals for its Fuel Sales Business.

The Spin-Off. On July 10, 2003, Penn Octane formed Rio Vista, a Delaware
limited partnership, the General Partner, a Delaware limited liability company,
RVOP, a Delaware limited partnership (0.1% owned by Rio Vista Operating GP LLC
and 99.9% owned by Rio Vista) and Rio Vista Operating GP LLC, a Delaware limited
liability company (wholly owned by Rio Vista) for the purpose of completing the
Spin-Off. During September 2003, the Company's Board of Directors and the
Independent Committee of its Board of Directors formally approved the terms of
the Spin-Off (see below) and Rio Vista filed a Form 10 registration statement
with the Securities and Exchange Commission ("SEC"). On September 30, 2004 the
Common Units of Rio Vista were distributed to Penn Octane's stockholders.

As a result of the Spin-Off, Rio Vista owns and operates the LPG,
distribution, transportation and marketing business previously conducted by Penn
Octane. Rio Vista sells LPG directly to PMI and purchases LPG from Penn Octane
under a long-term supply agreement.

INTERCOMPANY PURCHASE AGREEMENT FOR LPG

Penn Octane entered into a long-term supply agreement with Rio Vista
pursuant to which Rio Vista agrees to purchase all of its LPG requirements for
sales which utilize the assets transferred to Rio Vista by Penn Octane to the
extent Penn Octane is able to supply such LPG requirements. This agreement
further provides that Rio Vista has no obligation to purchase LPG from Penn
Octane to the extent the distribution of such LPG to Rio Vista's customers would
not require the use of any of the assets Penn Octane contributed to Rio Vista or
Penn Octane ceases to have the right to access the Seadrift pipeline.

37

OMNIBUS AGREEMENT

In connection with the Spin-Off, Penn Octane entered into an Omnibus
Agreement with Rio Vista and its subsidiaries that governs, among other things,
indemnification obligations among the parties to the agreement, related party
transactions, the provision of general administration and support services by
Penn Octane.

The Omnibus Agreement prohibits Rio Vista from entering into any material
agreement with Penn Octane without the prior approval of the conflicts committee
of the board of managers of the General Partner. For purposes of the Omnibus
Agreement, the term material agreements means any agreement between Rio Vista
and Penn Octane that requires aggregate annual payments in excess of $100,000.

The Omnibus Agreement may be amended by written agreement of the parties;
provided, however that it may not be amended without the approval of the
conflicts committee of the General Partner if such amendment would adversely
affect the unitholders of Rio Vista. The Omnibus Agreement has an initial term
of five years that automatically renews for successive five-year terms and,
other than the indemnification provisions, will terminate if Rio Vista is no
longer an affiliate of Penn Octane.

TRANSFERRED ASSETS

The following assets of Penn Octane were transferred to the operating
subsidiary of Rio Vista on September 30, 2004:

Brownsville Terminal Facilities
US Mexico Pipelines, including various rights of way and land
obtained in connection with operation of US Pipelines between
Brownsville Terminal Facility and the US Border
Inventory located in storage tanks and pipelines located in
Brownsville (and extending to storage and pipelines located in
assets held by the Mexican subsidiaries)
Contracts and Leases (assumed and/or assigned):
Lease Agreements:
Port of Brownsville:
LPG Terminal Facility
Tank Farm Lease
US State Department Permit
Other licenses and permits in connection with ownership and
operation of the US pipelines between Brownsville and
US border
Investment in Subsidiaries:
Penn Octane de Mexico, S. de R.L. de C.V., consisting
primarily of a permit to transport LPG from the Mexican
Border to the Matamoros Terminal Facility
Termatsal, S. de R.L. de C.V., consisting primarily of
land, LPG terminal facilities, Mexican pipelines and rights
of way, and equipment used in the transportation of LPG from
the Mexican border to the Matamoros terminal facility and
various LPG terminal equipment
Penn Octane International LLC
Option to acquire Tergas, S.A. de C.V.

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
and has a deficit in working capital. In addition, substantially all of the
Company's assets are pledged or committed to be pledged as collateral on
existing debt in connection with the Restructured Notes, the $280,000 Notes and
the RZB Credit Facility and therefore, the Company may be unable to obtain
additional financing collateralized by those assets. The Restructured Notes and
the $280,000 Notes are due December 15, 2005. The RZB Credit Facility may be
insufficient to finance the Company's LPG sales and/or Fuel Products sales,
assuming increases in product costs per gallon, or volumetric growth in product
sales, and maybe terminated by RZB with 90 days notice.


38

Since April 1, 2004, the Company has been operating under the Monthly 2004
Contracts and Quarter Agreement with PMI (see note J). The monthly volumes of
LPG sold to PMI since April 1, 2004 have been materially less than historical
levels. The Company may incur additional reductions of gross profits on sales
of LPG if (i) the volume of LPG sold under the Quarter Agreement and any future
sales agreement declines below the current levels of approximately 11,000,000
gallons per month and/or the margins are materially reduced and/or (ii) the
Company cannot successfully reduce the minimum volumes and/or purchase costs
required under LPG supply agreements. The Company may not have sufficient cash
flow or available credit to absorb such reductions in gross profit.

The Company's cash flow has been reduced as a result of lower volumes of
sales to PMI. Additionally, the Company has begun to incur the additional
public company compliance and income tax preparation costs for Rio Vista. Rio
Vista has declared and paid a cash distribution on February 14, 2005. As a
result of these factors, the Company may not have sufficient cash flow to make
future distributions to Rio Vista's unitholders and/or to pay Penn Octane's
obligations when due. In the event Penn Octane does not pay its obligations
when due, Rio Vista's guarantees to Penn Octane and Penn Octane's creditors may
be triggered. Accordingly, Rio Vista may be required to pay such obligations of
Penn Octane to avoid foreclosure of its assets by Penn Octane's creditors. If
the Company's revenues and other sources of liquidity are not adequate to pay
Penn Octane's obligations, Rio Vista may be required to reduce or eliminate the
quarterly distributions to unitholders and Penn Octane or Rio Vista may be
required to raise additional funds to avoid foreclosure. There can be no
assurance that such additional funding will be available on terms attractive to
either Penn Octane or Rio Vista or available at all.

In view of the matters described in the preceding paragraphs,
recoverability of the recorded asset amounts shown in the accompanying
consolidated balance sheet is dependent upon the ability of the Company to
generate sufficient cash flow through operations or additional debt or equity
financing to pay its liabilities and obligations when due. The ability for the
Company to generate sufficient cash flows is significantly dependent on the
continued sale of LPG to PMI at acceptable monthly sales volumes and margins,
the success of the Fuel Sales Business and the adequacy of the RZB Credit
Facility to finance such sales. 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 negotiating with PMI to increase LPG sales at
acceptable monthly volumes and margins. In addition, management is taking steps
to (i) expand its Fuel Sales Business, (ii) further diversify its operations to
reduce dependency on sales of LPG, (iii) increase the amount of financing for
its products and operations, and (iv) raise additional debt and/or equity
capital.


IMPACT OF INFLATION

Inflation in the United States has been relatively low in recent years and
did not have a material impact on the unaudited consolidated financial
statements of the Company. However, inflation remains a factor in the United
States economy and could increase the Company's cost to acquire or replace
property, plant and equipment as well as our labor and supply costs.

ENVIRONMENTAL MATTERS

The Company's operations are subject to environmental laws and regulations
adopted by various governmental authorities in the jurisdictions in which these
operations are conducted. Under the Omnibus Agreement, Penn Octane will
indemnify Rio Vista for five years after the completion of the Spin-Off against
certain potential environmental liabilities associated with the assets it
contributed to Rio Vista relating to events or conditions that existed before
the completion of the Spin-Off.


39

RECENTLY ISSUED FINANCIAL ACCOUNTING STANDARDS

During 2004, the Company adopted Financial Accounting Standards Board
Interpretation No. 46, "Consolidation of Variable Entities" ("FIN 46"), which
was amended by FIN 46R. This interpretation of Accounting Research Bulletin No.
51, "Consolidated Financial Statements", addresses consolidation by business
enterprises of variable interest entities ("VIE") that do not have sufficient
equity investment at risk to permit the entity to finance its activities without
additional subordinated financial support. FIN 46R requires the beneficiary of
a VIE to consolidate in its financial statements the assets, liabilities and
results of operations of the VIE. Tergas, an affiliate of the Company, is a VIE
and therefore, its assets, liabilities and results of operations have been
included in the accompanying unaudited consolidated financial statements of the
Company.

In November 2004, the FASB issued Statement of Financial Accounting Standard
No. 151, "Inventory Costs - An Amendment of ARB No. 43 Chapter 4" ("SFAS 151")
which clarifies that abnormal amounts of idle facility expense, freight,
handling costs and spoilage should be expensed as incurred and not included in
overhead. Further, SFAS 151 requires that allocation of fixed production
overheads to conversion costs should be based on normal capacity of the
production facilities. The provisions in SFAS 151 are effective for inventory
costs incurred during fiscal years beginning after June 15, 2005. The Company
has determined that SFAS 151 will not have a material impact on their
consolidated results of operations, financial position or cash flows.

During December 2004, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard No. 123 (revised 2004) "Share-Based
Payment" ("SFAS 123R"). SFAS 123R replaces SFAS 123, "Accounting for
Stock-Based Compensation", and supercedes APB Opinion 25, "Accounting for Stock
Issued to Employees" ("APB 25"). SFAS 123R requires that the cost of
share-based payment transactions (including those with employees and
non-employees) be recognized in the financial statements as compensation cost.
That cost will be measured based on the fair value of equity or liability
instrument issued. SFAS 123R is effective for the Company beginning July 1,
2005. The Company currently accounts for stock options issued to employees
under APB 25.

In December 2004, the FASB issued Statement of Financial Accounting Standard
No. 153, "Exchanges of Nonmonetary Assets - An Amendment of APB Opinion No. 29"
("SFAS 153"). The amendments made by SFAS 153 are based on the principle that
exchanges on nonmonetary assets should be measured based on the fair value of
the assets exchanged. The provisions in SFAS 153 are effective for nonmonetary
asset exchanges occurring in fiscal periods beginning after June 15, 2005.
Early application is permitted and companies must apply the standard
prospectively. The Company has determined that SFAS 153 will not have a
material impact on their consolidated results of operations, financial position
or cash flows.

CRITICAL ACCOUNTING POLICIES

The unaudited consolidated financial statements of the Company reflect the
selection and application of accounting policies which require management to
make significant estimates and judgments. See note B to the Company's Annual
Report on Form 10-K for the fiscal year ended July 31, 2004, "Summary of
Significant Accounting Policies". The Company believes that the following
reflect the more critical accounting policies that affect the financial position
and results of operations.

Revenues recognition - the Company expects in the future to enter
into sales agreements to sell LPG for future delivery. The Company will
not record sales until the LPG is delivered to the customer.

Impairment of long-lived assets - The determination of whether
impairment has occurred is based on an estimate of undiscounted cash flows
attributable to assets in future periods. If impairment has occurred, the
amount of the impairment loss recognized will be determined by estimating
the fair value of the assets and recording a loss if the fair value is
less than the carrying value. Assessments of impairment are subject to
management's judgments and based on estimates that management is required
to make.

Depreciation and amortization expenses - Property, plant and
equipment are carried at cost less accumulated depreciation and
amortization. Depreciation and amortization rates are based on
management's estimate of the future utilization and useful lives of the
assets.


40

Stock-based compensation - The Company accounts for stock-based
compensation using the provisions of ABP 25 (intrinsic value method),
which is permitted by SFAS 123. The difference in net income, if any,
between the intrinsic value method and the method provided for by SFAS 123
(fair value method) is required to be disclosed in the financial
statements on an annual and interim basis as a result of the issuance of
SFAS 148.

Allowance for doubtful accounts - The carrying value of trade
accounts receivable is based on estimated fair value. The determination of
fair value is subject to management's judgments and is based on estimates
that management is required to make.

STATEMENT BY MANAGEMENT CONCERNING REVIEW OF INTERIM INFORMATION BY INDEPENDENT
CERTIFIED PUBLIC ACCOUNTANTS.

The unaudited consolidated financial statements included in this filing on
Form 10-Q have been reviewed by Burton McCumber & Cortez, L.L.P., independent
certified public accountants, in accordance with established professional
standards and procedures for such review. The report of Burton McCumber &
Cortez, L.L.P. commenting on their review, accompanies the unaudited
consolidated financial statements included in Item 1 of Part I.


41

ITEM 3. 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.

The Company does not maintain quantities of LPG inventory in excess of
quantities actually ordered by PMI. Therefore, the Company has not currently
entered into and does not currently expect to enter into any arrangements in the
future to mitigate the impact of commodity price risk.

To the extent the Company maintains quantities of Fuel Products inventory
in excess of commitments for quantities of undelivered Fuel Products, the
Company is exposed to market risk related to the volatility of Fuel Product
prices. In the event that inventory balances exceed commitments for undelivered
Fuel Products, during periods of falling Fuel Products prices, the Company may
sell excess inventory to customers to reduce the risk of these price
fluctuations.

The Company has historically borrowed only at fixed interest rates. All
current interest bearing debt is at a fixed rate. Trade accounts receivable
from the Company's limited number of customers and the Company's trade and other
accounts payable do not bear interest. The Company's credit facility with RZB
does not bear interest since generally no cash advances are made to the Company
by RZB. Fees paid to RZB for letters of credit are based on a fixed schedule as
provided in the Company's agreement with RZB. Therefore, the Company currently
has limited, if any, interest rate risk.

The Company routinely converts U.S. dollars into Mexican pesos to pay
terminal operating costs and income taxes. Such costs have historically been
less than $1 million per year and the Company expects such costs will remain at
less than $1 million in any year. The Company does not maintain Mexican peso
bank accounts with other than nominal balances. Therefore, the Company has
limited, if any, risk related to foreign currency exchange rates.


ITEM 4. CONTROLS AND PROCEDURES.

The Company's management, including the principal executive officer and
principal financial officer, conducted an evaluation of the Company's disclosure
controls and procedures, as such term is defined under Rule 13a-15 promulgated
under the Securities Exchange Act of 1934, as of the end of the period. Based
on their evaluation, the Company's principal executive officer and principal
accounting officer concluded that the Company's disclosure controls and
procedures are effective.

There have been no significant changes (including corrective actions with
regard to significant deficiencies or material weaknesses) in the Company's
internal controls or in other factors that could significantly affect these
controls subsequent to the date of the evaluation referenced in paragraph above.


42

PART II

ITEM 1. LEGAL PROCEEDINGS

See note L to the Company's Annual Report on Form 10-K for the
fiscal year ended July 31, 2004.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

See note G to the accompanying unaudited consolidated financial
statements and notes J and K to the Company's Annual Report on Form
10-K for the fiscal year ended July 31, 2004, for information
concerning certain sales of Securities.

With respect to the issuances of securities discussed in note G
to the accompanying unaudited consolidated financial statements, the
transactions were exempt from registration under the Securities Act
of 1933, pursuant to Section 4(2) thereof because the issuance did
not involve any public offering of securities.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

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

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a. Exhibits


THE FOLLOWING EXHIBITS ARE FILED AS PART OF THIS REPORT:

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

10.1 Product Sales Agreement made and entered into the 9th day of December
2003 by and between Penn Octane Corporation and Koch Hydrocarbon,
L.P.

10.2 Amendment to Product Sales Agreement made effective as of the 28th day
of January 2005 by and between Penn Octane Corporation and Koch
Hydrocarbon, L.P.

15 Accountant's Acknowledgment

31.1 Certification Pursuant to Rule 13a - 14(a) / 15d - 14(a) of the
Exchange Act.

31.2 Certification Pursuant to Rule 13a - 14(a) / 15d - 14(a) of the
Exchange Act.

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


43

SIGNATURES

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.


PENN OCTANE CORPORATION



February 22, 2005 By: /s/Ian T. Bothwell
---------------------------------------------------
Ian T. Bothwell
Vice President, Treasurer, Assistant Secretary,
Chief Financial Officer


44